{ "ticker": { "uuid": "2a5fa687-39fc-4dcd-992f-634577599f88", "symbol": "MPT", "name": "Medical Properties Trust, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Healthcare Facilities", "page_url": "https://sharemaestro.com/factors/ticker/2a5fa687-39fc-4dcd-992f-634577599f88/", "api_url": "https://sharemaestro.com/factors/api/tickers/2a5fa687-39fc-4dcd-992f-634577599f88/" }, "ticker_metadata": { "id": 2715, "uuid": "2a5fa687-39fc-4dcd-992f-634577599f88", "symbol": "MPT", "name": "Medical Properties Trust, Inc.", "asset_type": "equity", "market_cap": 3068253000, "stock_exchange_id": 3, "industry": "Reit - Healthcare Facilities", "sector": "Real Estate", "description": "Medical Properties Trust, Inc. is a self-advised real estate investment trust to acquire and develop net-leased hospital facilities.", "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": "2a5fa687-39fc-4dcd-992f-634577599f88", "symbol": "MPT", "name": "Medical Properties Trust, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Healthcare Facilities", "page_url": "https://sharemaestro.com/factors/ticker/2a5fa687-39fc-4dcd-992f-634577599f88/", "api_url": "https://sharemaestro.com/factors/api/tickers/2a5fa687-39fc-4dcd-992f-634577599f88/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.35, "value": 0.33, "quality": 0.31, "momentum": 0.7, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 4.98, "market_cap": 2976620700, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0813, "shareholder_yield": 0.0673, "roe": -0.0277, "piotroski_f_score": 3, "momentum_12_1": 0.2218, "volatility_252d": 0.3474 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:48.595710+00:00", "batch_id": "" }, "size": { "price_close": 4.98, "market_cap": 2976620700, "market_cap_usd": 2976620700, "enterprise_value": 11651215700, "shares_outstanding": 597715000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.655, "ptbv_ratio": null, "ps_ratio": 2.9758, "pcf_ratio": 13.7727, "pfcf_ratio": 3.9583, "ev_ebitda": 12.3046, "ev_ebit": 17.4899, "ev_sales": 11.6479, "ev_fcf": 15.4936, "earnings_yield": null, "fcf_yield": 0.0645, "price_to_sales": 2.9758, "price_to_book": 0.655, "price_to_cashflow": 13.7727, "ebitda_to_ev": 0.0813, "sales_yield": 0.0859 }, "yield": { "dividend_yield": 0.0673, "buyback_yield": 0, "shareholder_yield": 0.0673, "debt_paydown_yield": null, "total_yield": 0.0673 }, "quality": { "gross_margin": 0.9607, "operating_margin": 0.666, "net_margin": -0.1259, "ebitda_margin": 0.9466, "fcf_margin": 0.7518, "roe": -0.0277, "roa": -0.0085, "roic": 0.0378, "roc_greenblatt": null, "asset_turnover": 0.0678, "cash_conversion": -5.9708, "accruals_ratio": -0.0232, "sbc_to_revenue": -0.0004, "piotroski_f_score": 3, "altman_z_score": 0.0969, "earnings_stability_5y": 1.2613, "revenue_stability_5y": 0.2588, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0651, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.2481, "net_debt_to_ebitda": 9.161, "debt_to_assets": 0.6164, "interest_coverage": 1.0393, "current_ratio": 11.1241, "quick_ratio": 11.1241, "net_debt": 8674595000, "local_beta": 0.0016, "volatility_252d": 0.3474, "volatility_60d": 0.7454, "max_drawdown_12m": -0.1994, "risk_adjusted_momentum": 0.6383 }, "growth": { "revenue_growth_1y": 0.0513, "revenue_growth_3y_cagr": -0.1427, "revenue_growth_5y_cagr": -0.0489, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.1745, "book_value_growth_1y": -0.0475, "revenue_growth": 0.0513, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0368, "price_return_3m": -0.0732, "price_return_6m": -0.0587, "price_return_9m": 0.1384, "price_return_12m": 0.1769, "price_return_12m_ex1m": 0.2218, "momentum_6m": -0.0587, "momentum_12m": 0.1769, "momentum_12_1": 0.2218, "distance_from_52w_high": -0.1199, "distance_from_52w_low": 0.2958, "relative_strength": 0.0769 }, "raw_ttm": { "revenue_ttm": 1000288000, "gross_profit_ttm": 960968000, "ebit_ttm": 666168000, "ebitda_ttm": 946902000, "net_income_ttm": -125947000, "eps_diluted_ttm": -0.2107, "operating_cash_flow_ttm": 216124000, "capital_expenditure_ttm": 535880000, "fcf_ttm": 752004000, "dividends_paid_ttm": 200446000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 641006000, "cash_and_equivalents": 425001000, "total_current_assets": 1347057000, "total_current_liabilities": 121094000, "net_ppe": null, "total_assets": 14762677000, "total_debt": 9099596000, "total_equity": 4544705000, "net_working_capital": 903476000, "book_value_per_share": 7.6035, "retained_earnings": -4157439000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -7565038000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 10, "rank_ptbv": 50, "rank_ps": 63, "rank_pcf": 60, "rank_ev_ebitda": 52, "rank_ev_ebit": 63, "rank_earnings_yield": 50, "rank_fcf_yield": 59, "rank_dividend_yield": 11, "rank_shareholder_yield": 11, "rank_total_yield": 11, "rank_roe": 75, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 3, "rank_fcf_margin": 8, "rank_piotroski": 91, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 45 }, "composites": { "value_composite": 67, "quality_composite": 69, "momentum_composite": 30, "growth_composite": 69, "yield_composite": 7, "svqf_composite": 31, "vc1_composite": 31, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 65, "quality_value_composite": 0.3198, "os_score": 0.35, "value_percentile": 0.33, "quality_percentile": 0.31, "momentum_percentile": 0.7, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": 30, "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": 4538, "ticker_id": 2715, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:48.595710+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.98, "market_cap": 2976620700, "market_cap_usd": 2976620700, "enterprise_value": 11651215700, "shares_outstanding": 597715000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.65496456, "ptbv_ratio": null, "ps_ratio": 2.97576368, "pcf_ratio": 13.77274481, "pfcf_ratio": 3.95825115, "ev_ebitda": 12.30456341, "ev_ebit": 17.489906, "ev_sales": 11.64786112, "ev_fcf": 15.49355549, "earnings_yield": null, "fcf_yield": 0.06454296, "dividend_yield": 0.06734012, "buyback_yield": 0, "shareholder_yield": 0.06734012, "debt_paydown_yield": null, "total_yield": 0.06734012, "gross_margin": 0.96069132, "operating_margin": 0.6659762, "net_margin": -0.12591074, "ebitda_margin": 0.94662937, "fcf_margin": 0.75178749, "roe": -0.02771291, "roa": -0.00853145, "roic": 0.03779519, "roc_greenblatt": null, "asset_turnover": 0.0677579, "cash_conversion": -5.97079724, "accruals_ratio": -0.02317134, "sbc_to_revenue": -0.00038089, "debt_to_equity": 2.24809267, "net_debt_to_ebitda": 9.16102722, "debt_to_assets": 0.616392, "interest_coverage": 1.03925392, "current_ratio": 11.12406065, "quick_ratio": 11.12406065, "net_debt": 8674595000, "revenue_growth_1y": 0.05132676, "revenue_growth_3y_cagr": -0.14273051, "revenue_growth_5y_cagr": -0.0489438, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.17445925, "book_value_growth_1y": -0.04749089, "piotroski_f_score": 3, "altman_z_score": 0.09686448, "earnings_stability_5y": 1.261347, "revenue_stability_5y": 0.258835, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03675048, "price_return_3m": -0.07322974, "price_return_6m": -0.0586901, "price_return_9m": 0.13836377, "price_return_12m": 0.17685982, "price_return_12m_ex1m": 0.22176009, "distance_from_52w_high": -0.11989255, "distance_from_52w_low": 0.29579517, "relative_strength": 0.07689624, "local_beta": 0.0016, "volatility_252d": 0.347422, "volatility_60d": 0.745364, "max_drawdown_12m": -0.19942033, "revenue_ttm": 1000288000, "gross_profit_ttm": 960968000, "ebit_ttm": 666168000, "ebitda_ttm": 946902000, "net_income_ttm": -125947000, "eps_diluted_ttm": -0.21071414, "operating_cash_flow_ttm": 216124000, "capital_expenditure_ttm": 535880000, "fcf_ttm": 752004000, "dividends_paid_ttm": 200446000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 641006000, "cash_and_equivalents": 425001000, "total_current_assets": 1347057000, "total_current_liabilities": 121094000, "net_ppe": null, "total_assets": 14762677000, "total_debt": 9099596000, "total_equity": 4544705000, "net_working_capital": 903476000, "book_value_per_share": 7.60346486, "retained_earnings": -4157439000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -7565038000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 10, "rank_ptbv": 50, "rank_ps": 63, "rank_pcf": 60, "rank_ev_ebitda": 52, "rank_ev_ebit": 63, "rank_earnings_yield": 50, "rank_fcf_yield": 59, "rank_dividend_yield": 11, "rank_shareholder_yield": 11, "rank_total_yield": 11, "rank_roe": 75, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 3, "rank_fcf_margin": 8, "rank_piotroski": 91, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 45, "value_composite": 67, "quality_composite": 69, "momentum_composite": 30, "growth_composite": 69, "yield_composite": 7, "svqf_composite": 31, "vc1_composite": 31, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 65, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": 30, "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": 4.98, "os": 0.35, "value": 0.33, "quality": 0.31, "momentum": 0.7, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0673, "roe": -0.0277, "momentum_12_1": 0.2218, "complete_fields": { "id": 4538, "ticker_id": 2715, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:48.595710+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.98, "market_cap": 2976620700, "market_cap_usd": 2976620700, "enterprise_value": 11651215700, "shares_outstanding": 597715000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.65496456, "ptbv_ratio": null, "ps_ratio": 2.97576368, "pcf_ratio": 13.77274481, "pfcf_ratio": 3.95825115, "ev_ebitda": 12.30456341, "ev_ebit": 17.489906, "ev_sales": 11.64786112, "ev_fcf": 15.49355549, "earnings_yield": null, "fcf_yield": 0.06454296, "dividend_yield": 0.06734012, "buyback_yield": 0, "shareholder_yield": 0.06734012, "debt_paydown_yield": null, "total_yield": 0.06734012, "gross_margin": 0.96069132, "operating_margin": 0.6659762, "net_margin": -0.12591074, "ebitda_margin": 0.94662937, "fcf_margin": 0.75178749, "roe": -0.02771291, "roa": -0.00853145, "roic": 0.03779519, "roc_greenblatt": null, "asset_turnover": 0.0677579, "cash_conversion": -5.97079724, "accruals_ratio": -0.02317134, "sbc_to_revenue": -0.00038089, "debt_to_equity": 2.24809267, "net_debt_to_ebitda": 9.16102722, "debt_to_assets": 0.616392, "interest_coverage": 1.03925392, "current_ratio": 11.12406065, "quick_ratio": 11.12406065, "net_debt": 8674595000, "revenue_growth_1y": 0.05132676, "revenue_growth_3y_cagr": -0.14273051, "revenue_growth_5y_cagr": -0.0489438, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.17445925, "book_value_growth_1y": -0.04749089, "piotroski_f_score": 3, "altman_z_score": 0.09686448, "earnings_stability_5y": 1.261347, "revenue_stability_5y": 0.258835, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03675048, "price_return_3m": -0.07322974, "price_return_6m": -0.0586901, "price_return_9m": 0.13836377, "price_return_12m": 0.17685982, "price_return_12m_ex1m": 0.22176009, "distance_from_52w_high": -0.11989255, "distance_from_52w_low": 0.29579517, "relative_strength": 0.07689624, "local_beta": 0.0016, "volatility_252d": 0.347422, "volatility_60d": 0.745364, "max_drawdown_12m": -0.19942033, "revenue_ttm": 1000288000, "gross_profit_ttm": 960968000, "ebit_ttm": 666168000, "ebitda_ttm": 946902000, "net_income_ttm": -125947000, "eps_diluted_ttm": -0.21071414, "operating_cash_flow_ttm": 216124000, "capital_expenditure_ttm": 535880000, "fcf_ttm": 752004000, "dividends_paid_ttm": 200446000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 641006000, "cash_and_equivalents": 425001000, "total_current_assets": 1347057000, "total_current_liabilities": 121094000, "net_ppe": null, "total_assets": 14762677000, "total_debt": 9099596000, "total_equity": 4544705000, "net_working_capital": 903476000, "book_value_per_share": 7.60346486, "retained_earnings": -4157439000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -7565038000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 10, "rank_ptbv": 50, "rank_ps": 63, "rank_pcf": 60, "rank_ev_ebitda": 52, "rank_ev_ebit": 63, "rank_earnings_yield": 50, "rank_fcf_yield": 59, "rank_dividend_yield": 11, "rank_shareholder_yield": 11, "rank_total_yield": 11, "rank_roe": 75, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 3, "rank_fcf_margin": 8, "rank_piotroski": 91, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 45, "value_composite": 67, "quality_composite": 69, "momentum_composite": 30, "growth_composite": 69, "yield_composite": 7, "svqf_composite": 31, "vc1_composite": 31, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 65, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": 30, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "income_statement": { "revenue": 972022000, "cost_of_revenue": 36415000, "gross_profit": 935607000, "ebit": 539775000, "ebitda": 812592000, "pretax_income": -237319000, "tax_provision": 38618000, "net_income": -277049000, "net_income_to_common": -277049000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 540859000, "total_current_assets": 1815837000, "total_assets": 15001775000, "short_term_debt": 638063000, "long_term_debt": 9697835000, "total_debt": 10335898000, "total_liabilities": 10394136000, "total_equity": 4607639000, "shares_outstanding": 600892000, "goodwill_and_intangibles": 872371000 }, "cash_flow": { "operating_cash_flow": 230767000, "capital_expenditure": 222092000, "free_cash_flow": 452859000, "dividends_paid": 193259000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298138, "ticker_id": 2715, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "539775000", "ebitda": "812592000", "netIncome": "-277049000", "grossProfit": "935607000", "depreciation": "None", "totalRevenue": "972022000", "costOfRevenue": "36415000", "interestIncome": "412511000", "incomeBeforeTax": "-237319000", "interestExpense": "510362000", "operatingIncome": "539775000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "38618000", "reportedCurrency": "USD", "netInterestIncome": "-513991000", "nonInterestIncome": "None", "operatingExpenses": "395832000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "272817000", "sellingGeneralAndAdministrative": "130427000", "netIncomeFromContinuingOperations": "-275937000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "15001775000", "longTermDebt": "9697835000", "shortTermDebt": "638063000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "872371000", "reportedCurrency": "USD", "retainedEarnings": "-4136011000", "totalLiabilities": "10394136000", "otherCurrentAssets": "188024000", "totalCurrentAssets": "1815837000", "currentLongTermDebt": "638063000", "longTermInvestments": "1721956000", "shortTermInvestments": "None", "currentNetReceivables": "1086954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13185938000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11087966000", "shortLongTermDebtTotal": "9826132000", "totalShareholderEquity": "4607639000", "capitalLeaseObligations": "128297000", "otherCurrentLiabilities": "549105000", "totalCurrentLiabilities": "1206457000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9188069000", "cashAndShortTermInvestments": "540859000", "commonStockSharesOutstanding": "600892000", "intangibleAssetsExcludingGoodwill": "872371000", "cashAndCashEquivalentsAtCarryingValue": "540859000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-275937000", "profitLoss": "None", "dividendPayout": "193259000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "230767000", "capitalExpenditures": "222092000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "228081000", "cashflowFromInvestment": "-264738000", "stockBasedCompensation": "25746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "193259000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23441000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "272817000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 972022000, "cost_of_revenue": 36415000, "gross_profit": 935607000, "research_and_development": null, "selling_general_admin": 130427000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 539775000, "depreciation_amortisation": 272817000, "ebitda": 812592000, "interest_expense": 510362000, "interest_income": null, "other_non_operating": null, "pretax_income": -237319000, "tax_provision": 38618000, "effective_tax_rate": null, "net_income": -277049000, "net_income_continuing_ops": -275937000, "net_income_to_common": -277049000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 540859000, "short_term_investments": null, "net_receivables": 1086954000, "inventory": null, "other_current_assets": null, "total_current_assets": 1815837000, "net_ppe": null, "goodwill": null, "intangible_assets": 872371000, "goodwill_and_intangibles": 872371000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13185938000, "total_assets": 15001775000, "short_term_debt": 638063000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1206457000, "long_term_debt": 9697835000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9188069000, "total_liabilities": 10394136000, "total_debt": 10335898000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4136011000, "total_equity": 4607639000, "shares_outstanding": 600892000, "operating_cash_flow": 230767000, "stock_based_compensation": 25746000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 222092000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -264738000, "dividends_paid": 193259000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 228081000, "free_cash_flow": 452859000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "539775000", "ebitda": "812592000", "netIncome": "-277049000", "grossProfit": "935607000", "depreciation": "None", "totalRevenue": "972022000", "costOfRevenue": "36415000", "interestIncome": "412511000", "incomeBeforeTax": "-237319000", "interestExpense": "510362000", "operatingIncome": "539775000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "38618000", "reportedCurrency": "USD", "netInterestIncome": "-513991000", "nonInterestIncome": "None", "operatingExpenses": "395832000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "272817000", "sellingGeneralAndAdministrative": "130427000", "netIncomeFromContinuingOperations": "-275937000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "15001775000", "longTermDebt": "9697835000", "shortTermDebt": "638063000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "872371000", "reportedCurrency": "USD", "retainedEarnings": "-4136011000", "totalLiabilities": "10394136000", "otherCurrentAssets": "188024000", "totalCurrentAssets": "1815837000", "currentLongTermDebt": "638063000", "longTermInvestments": "1721956000", "shortTermInvestments": "None", "currentNetReceivables": "1086954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13185938000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11087966000", "shortLongTermDebtTotal": "9826132000", "totalShareholderEquity": "4607639000", "capitalLeaseObligations": "128297000", "otherCurrentLiabilities": "549105000", "totalCurrentLiabilities": "1206457000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9188069000", "cashAndShortTermInvestments": "540859000", "commonStockSharesOutstanding": "600892000", "intangibleAssetsExcludingGoodwill": "872371000", "cashAndCashEquivalentsAtCarryingValue": "540859000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-275937000", "profitLoss": "None", "dividendPayout": "193259000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "230767000", "capitalExpenditures": "222092000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "228081000", "cashflowFromInvestment": "-264738000", "stockBasedCompensation": "25746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "193259000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23441000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "272817000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "income_statement": { "revenue": 995547000, "cost_of_revenue": 27255000, "gross_profit": 968292000, "ebit": 386846000, "ebitda": 840595000, "pretax_income": -2364186000, "tax_provision": 44101000, "net_income": -2410271000, "net_income_to_common": -2410271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 332335000, "total_current_assets": 1313711000, "total_assets": 14294594000, "short_term_debt": 361726000, "long_term_debt": 8486386000, "total_debt": 8848112000, "total_liabilities": 9460811000, "total_equity": 4832729000, "shares_outstanding": 600315500, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 245483000, "capital_expenditure": 185406000, "free_cash_flow": 430889000, "dividends_paid": 321080000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298143, "ticker_id": 2715, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "386846000", "ebitda": "840595000", "netIncome": "-2410271000", "grossProfit": "968292000", "depreciation": "None", "totalRevenue": "995547000", "costOfRevenue": "27255000", "interestIncome": "785016000", "incomeBeforeTax": "-2364186000", "interestExpense": "422116000", "operatingIncome": "386846000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "44101000", "reportedCurrency": "USD", "netInterestIncome": "-422116000", "nonInterestIncome": "None", "operatingExpenses": "581446000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "453749000", "sellingGeneralAndAdministrative": "133789000", "netIncomeFromContinuingOperations": "-2408287000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "14294594000", "longTermDebt": "8486386000", "shortTermDebt": "361726000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3658516000", "totalLiabilities": "9460811000", "otherCurrentAssets": "135091000", "totalCurrentAssets": "1313711000", "currentLongTermDebt": "361726000", "longTermInvestments": "1595975000", "shortTermInvestments": "None", "currentNetReceivables": "846285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12980883000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11069296000", "shortLongTermDebtTotal": "8977157000", "totalShareholderEquity": "4832729000", "capitalLeaseObligations": "129045000", "otherCurrentLiabilities": "454209000", "totalCurrentLiabilities": "845380000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8615431000", "cashAndShortTermInvestments": "332335000", "commonStockSharesOutstanding": "600315500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "332335000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2408287000", "profitLoss": "None", "dividendPayout": "321080000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "245483000", "capitalExpenditures": "185406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1479379000", "cashflowFromInvestment": "1318341000", "stockBasedCompensation": "32976000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "321080000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "453749000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 995547000, "cost_of_revenue": 27255000, "gross_profit": 968292000, "research_and_development": null, "selling_general_admin": 133789000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 386846000, "depreciation_amortisation": 453749000, "ebitda": 840595000, "interest_expense": 422116000, "interest_income": null, "other_non_operating": null, "pretax_income": -2364186000, "tax_provision": 44101000, "effective_tax_rate": null, "net_income": -2410271000, "net_income_continuing_ops": -2408287000, "net_income_to_common": -2410271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 332335000, "short_term_investments": null, "net_receivables": 846285000, "inventory": null, "other_current_assets": null, "total_current_assets": 1313711000, "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": 12980883000, "total_assets": 14294594000, "short_term_debt": 361726000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 845380000, "long_term_debt": 8486386000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8615431000, "total_liabilities": 9460811000, "total_debt": 8848112000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3658516000, "total_equity": 4832729000, "shares_outstanding": 600315500, "operating_cash_flow": 245483000, "stock_based_compensation": 32976000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 185406000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1318341000, "dividends_paid": 321080000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1479379000, "free_cash_flow": 430889000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "386846000", "ebitda": "840595000", "netIncome": "-2410271000", "grossProfit": "968292000", "depreciation": "None", "totalRevenue": "995547000", "costOfRevenue": "27255000", "interestIncome": "785016000", "incomeBeforeTax": "-2364186000", "interestExpense": "422116000", "operatingIncome": "386846000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "44101000", "reportedCurrency": "USD", "netInterestIncome": "-422116000", "nonInterestIncome": "None", "operatingExpenses": "581446000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "453749000", "sellingGeneralAndAdministrative": "133789000", "netIncomeFromContinuingOperations": "-2408287000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "14294594000", "longTermDebt": "8486386000", "shortTermDebt": "361726000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3658516000", "totalLiabilities": "9460811000", "otherCurrentAssets": "135091000", "totalCurrentAssets": "1313711000", "currentLongTermDebt": "361726000", "longTermInvestments": "1595975000", "shortTermInvestments": "None", "currentNetReceivables": "846285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12980883000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11069296000", "shortLongTermDebtTotal": "8977157000", "totalShareholderEquity": "4832729000", "capitalLeaseObligations": "129045000", "otherCurrentLiabilities": "454209000", "totalCurrentLiabilities": "845380000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8615431000", "cashAndShortTermInvestments": "332335000", "commonStockSharesOutstanding": "600315500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "332335000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2408287000", "profitLoss": "None", "dividendPayout": "321080000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "245483000", "capitalExpenditures": "185406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1479379000", "cashflowFromInvestment": "1318341000", "stockBasedCompensation": "32976000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "321080000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "453749000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "income_statement": { "revenue": 871799000, "cost_of_revenue": 41567000, "gross_profit": 830232000, "ebit": 81284000, "ebitda": 697411000, "pretax_income": -686771000, "tax_provision": -130679000, "net_income": -556476000, "net_income_to_common": -556476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250016000, "total_current_assets": 1397387000, "total_assets": 18304844000, "short_term_debt": 1514420000, "long_term_debt": 8549816000, "total_debt": 10064236000, "total_liabilities": 10670979000, "total_equity": 7631600000, "shares_outstanding": 598518000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 505786000, "capital_expenditure": 349612000, "free_cash_flow": 855398000, "dividends_paid": 615390000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298148, "ticker_id": 2715, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81284000", "ebitda": "697411000", "netIncome": "-556476000", "grossProfit": "830232000", "depreciation": "None", "totalRevenue": "871799000", "costOfRevenue": "41567000", "interestIncome": "397204000", "incomeBeforeTax": "-686771000", "interestExpense": "410886000", "operatingIncome": "81284000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-130679000", "reportedCurrency": "USD", "netInterestIncome": "-410886000", "nonInterestIncome": "None", "operatingExpenses": "748948000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41567000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "616127000", "sellingGeneralAndAdministrative": "145588000", "netIncomeFromContinuingOperations": "-556092000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "18304844000", "longTermDebt": "8549816000", "shortTermDebt": "1514420000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-971809000", "totalLiabilities": "10670979000", "otherCurrentAssets": "173710000", "totalCurrentAssets": "1397387000", "currentLongTermDebt": "1514420000", "longTermInvestments": "3253095000", "shortTermInvestments": "None", "currentNetReceivables": "973661000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16907457000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13394404000", "shortLongTermDebtTotal": "10220839000", "totalShareholderEquity": "7631600000", "capitalLeaseObligations": "156603000", "otherCurrentLiabilities": "412178000", "totalCurrentLiabilities": "1964560000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8706419000", "cashAndShortTermInvestments": "250016000", "commonStockSharesOutstanding": "598518000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "250016000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-556092000", "profitLoss": "None", "dividendPayout": "615390000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "505786000", "capitalExpenditures": "349612000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1020327000", "cashflowFromInvestment": "517558000", "stockBasedCompensation": "33250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "615390000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "616127000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 871799000, "cost_of_revenue": 41567000, "gross_profit": 830232000, "research_and_development": null, "selling_general_admin": 145588000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81284000, "depreciation_amortisation": 616127000, "ebitda": 697411000, "interest_expense": 410886000, "interest_income": null, "other_non_operating": null, "pretax_income": -686771000, "tax_provision": -130679000, "effective_tax_rate": null, "net_income": -556476000, "net_income_continuing_ops": -556092000, "net_income_to_common": -556476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 250016000, "short_term_investments": null, "net_receivables": 973661000, "inventory": null, "other_current_assets": null, "total_current_assets": 1397387000, "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": 16907457000, "total_assets": 18304844000, "short_term_debt": 1514420000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1964560000, "long_term_debt": 8549816000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8706419000, "total_liabilities": 10670979000, "total_debt": 10064236000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -971809000, "total_equity": 7631600000, "shares_outstanding": 598518000, "operating_cash_flow": 505786000, "stock_based_compensation": 33250000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 349612000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 517558000, "dividends_paid": 615390000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1020327000, "free_cash_flow": 855398000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81284000", "ebitda": "697411000", "netIncome": "-556476000", "grossProfit": "830232000", "depreciation": "None", "totalRevenue": "871799000", "costOfRevenue": "41567000", "interestIncome": "397204000", "incomeBeforeTax": "-686771000", "interestExpense": "410886000", "operatingIncome": "81284000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-130679000", "reportedCurrency": "USD", "netInterestIncome": "-410886000", "nonInterestIncome": "None", "operatingExpenses": "748948000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41567000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "616127000", "sellingGeneralAndAdministrative": "145588000", "netIncomeFromContinuingOperations": "-556092000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "18304844000", "longTermDebt": "8549816000", "shortTermDebt": "1514420000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-971809000", "totalLiabilities": "10670979000", "otherCurrentAssets": "173710000", "totalCurrentAssets": "1397387000", "currentLongTermDebt": "1514420000", "longTermInvestments": "3253095000", "shortTermInvestments": "None", "currentNetReceivables": "973661000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16907457000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13394404000", "shortLongTermDebtTotal": "10220839000", "totalShareholderEquity": "7631600000", "capitalLeaseObligations": "156603000", "otherCurrentLiabilities": "412178000", "totalCurrentLiabilities": "1964560000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8706419000", "cashAndShortTermInvestments": "250016000", "commonStockSharesOutstanding": "598518000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "250016000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-556092000", "profitLoss": "None", "dividendPayout": "615390000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "505786000", "capitalExpenditures": "349612000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1020327000", "cashflowFromInvestment": "517558000", "stockBasedCompensation": "33250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "615390000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "616127000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "income_statement": { "revenue": 1542851000, "cost_of_revenue": 45697000, "gross_profit": 1497154000, "ebit": 1003683000, "ebitda": 1349260000, "pretax_income": 959719000, "tax_provision": 55900000, "net_income": 902597000, "net_income_to_common": 902597000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235668000, "total_current_assets": 1722224000, "total_assets": 19658000000, "short_term_debt": 929584000, "long_term_debt": 9338828000, "total_debt": 10268412000, "total_liabilities": 11063593000, "total_equity": 8592838000, "shares_outstanding": 598837000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 739010000, "capital_expenditure": 1540356000, "free_cash_flow": 2279366000, "dividends_paid": 698535000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298153, "ticker_id": 2715, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1003683000", "ebitda": "1349260000", "netIncome": "902597000", "grossProfit": "1497154000", "depreciation": "None", "totalRevenue": "1542851000", "costOfRevenue": "45697000", "interestIncome": "318236000", "incomeBeforeTax": "959719000", "interestExpense": "368488000", "operatingIncome": "1003683000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "55900000", "reportedCurrency": "USD", "netInterestIncome": "-368488000", "nonInterestIncome": "None", "operatingExpenses": "493471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45697000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "345577000", "sellingGeneralAndAdministrative": "160494000", "netIncomeFromContinuingOperations": "903819000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "19658000000", "longTermDebt": "9338828000", "shortTermDebt": "929584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "116285000", "totalLiabilities": "11063593000", "otherCurrentAssets": "304516000", "totalCurrentAssets": "1722224000", "currentLongTermDebt": "929584000", "longTermInvestments": "2942775000", "shortTermInvestments": "None", "currentNetReceivables": "1182040000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17935776000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14750752000", "shortLongTermDebtTotal": "10414542000", "totalShareholderEquity": "8592838000", "capitalLeaseObligations": "146130000", "otherCurrentLiabilities": "621324000", "totalCurrentLiabilities": "1578635000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9484958000", "cashAndShortTermInvestments": "235668000", "commonStockSharesOutstanding": "598837000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "235668000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "903819000", "profitLoss": "None", "dividendPayout": "698535000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "116420000", "operatingCashflow": "739010000", "capitalExpenditures": "1540356000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1342523000", "cashflowFromInvestment": "396056000", "stockBasedCompensation": "49421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "698535000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17940000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "345577000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1542851000, "cost_of_revenue": 45697000, "gross_profit": 1497154000, "research_and_development": null, "selling_general_admin": 160494000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1003683000, "depreciation_amortisation": 345577000, "ebitda": 1349260000, "interest_expense": 368488000, "interest_income": null, "other_non_operating": null, "pretax_income": 959719000, "tax_provision": 55900000, "effective_tax_rate": null, "net_income": 902597000, "net_income_continuing_ops": 903819000, "net_income_to_common": 902597000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 235668000, "short_term_investments": null, "net_receivables": 1182040000, "inventory": null, "other_current_assets": null, "total_current_assets": 1722224000, "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": 17935776000, "total_assets": 19658000000, "short_term_debt": 929584000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1578635000, "long_term_debt": 9338828000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9484958000, "total_liabilities": 11063593000, "total_debt": 10268412000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 116285000, "total_equity": 8592838000, "shares_outstanding": 598837000, "operating_cash_flow": 739010000, "stock_based_compensation": 49421000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1540356000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 396056000, "dividends_paid": 698535000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1342523000, "free_cash_flow": 2279366000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1003683000", "ebitda": "1349260000", "netIncome": "902597000", "grossProfit": "1497154000", "depreciation": "None", "totalRevenue": "1542851000", "costOfRevenue": "45697000", "interestIncome": "318236000", "incomeBeforeTax": "959719000", "interestExpense": "368488000", "operatingIncome": "1003683000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "55900000", "reportedCurrency": "USD", "netInterestIncome": "-368488000", "nonInterestIncome": "None", "operatingExpenses": "493471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45697000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "345577000", "sellingGeneralAndAdministrative": "160494000", "netIncomeFromContinuingOperations": "903819000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "19658000000", "longTermDebt": "9338828000", "shortTermDebt": "929584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "116285000", "totalLiabilities": "11063593000", "otherCurrentAssets": "304516000", "totalCurrentAssets": "1722224000", "currentLongTermDebt": "929584000", "longTermInvestments": "2942775000", "shortTermInvestments": "None", "currentNetReceivables": "1182040000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17935776000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14750752000", "shortLongTermDebtTotal": "10414542000", "totalShareholderEquity": "8592838000", "capitalLeaseObligations": "146130000", "otherCurrentLiabilities": "621324000", "totalCurrentLiabilities": "1578635000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9484958000", "cashAndShortTermInvestments": "235668000", "commonStockSharesOutstanding": "598837000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "235668000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "903819000", "profitLoss": "None", "dividendPayout": "698535000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "116420000", "operatingCashflow": "739010000", "capitalExpenditures": "1540356000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1342523000", "cashflowFromInvestment": "396056000", "stockBasedCompensation": "49421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "698535000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17940000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "345577000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "income_statement": { "revenue": 1544669000, "cost_of_revenue": 39098000, "gross_profit": 1505571000, "ebit": 1038684000, "ebitda": 1372465000, "pretax_income": 730888000, "tax_provision": 73948000, "net_income": 656021000, "net_income_to_common": 656021000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 459227000, "total_current_assets": 4549930000, "total_assets": 20519801000, "short_term_debt": 4200000, "long_term_debt": 9683164000, "total_debt": 9687364000, "total_liabilities": 12074130000, "total_equity": 8440188000, "shares_outstanding": 590139000, "goodwill_and_intangibles": 1278592000 }, "cash_flow": { "operating_cash_flow": 811656000, "capital_expenditure": 65546000, "free_cash_flow": 877202000, "dividends_paid": 643473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298158, "ticker_id": 2715, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1038684000", "ebitda": "1372465000", "netIncome": "656021000", "grossProfit": "1505571000", "depreciation": "None", "totalRevenue": "1544669000", "costOfRevenue": "39098000", "interestIncome": "None", "incomeBeforeTax": "730888000", "interestExpense": "395043000", "operatingIncome": "1038684000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "73948000", "reportedCurrency": "USD", "netInterestIncome": "-395043000", "nonInterestIncome": "None", "operatingExpenses": "466887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39098000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "333781000", "sellingGeneralAndAdministrative": "145638000", "netIncomeFromContinuingOperations": "656940000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "20519801000", "longTermDebt": "9683164000", "shortTermDebt": "4200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1278592000", "reportedCurrency": "USD", "retainedEarnings": "-87691000", "totalLiabilities": "12074130000", "otherCurrentAssets": "1252625000", "totalCurrentAssets": "4549930000", "currentLongTermDebt": "1599606000", "longTermInvestments": "2442361000", "shortTermInvestments": "None", "currentNetReceivables": "2838078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15969871000", "currentAccountsPayable": "603592000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11374124000", "totalShareholderEquity": "8440188000", "capitalLeaseObligations": "158005000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "607792000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11466338000", "cashAndShortTermInvestments": "459227000", "commonStockSharesOutstanding": "590139000", "intangibleAssetsExcludingGoodwill": "1278592000", "cashAndCashEquivalentsAtCarryingValue": "459227000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "656940000", "profitLoss": "None", "dividendPayout": "643473000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "23867000", "operatingCashflow": "811656000", "capitalExpenditures": "65546000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2947608000", "cashflowFromInvestment": "-3858413000", "stockBasedCompensation": "52110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "643473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "333781000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1544669000, "cost_of_revenue": 39098000, "gross_profit": 1505571000, "research_and_development": null, "selling_general_admin": 145638000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1038684000, "depreciation_amortisation": 333781000, "ebitda": 1372465000, "interest_expense": 395043000, "interest_income": null, "other_non_operating": null, "pretax_income": 730888000, "tax_provision": 73948000, "effective_tax_rate": null, "net_income": 656021000, "net_income_continuing_ops": 656940000, "net_income_to_common": 656021000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 459227000, "short_term_investments": null, "net_receivables": 2838078000, "inventory": null, "other_current_assets": null, "total_current_assets": 4549930000, "net_ppe": null, "goodwill": null, "intangible_assets": 1278592000, "goodwill_and_intangibles": 1278592000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15969871000, "total_assets": 20519801000, "short_term_debt": 4200000, "accounts_payable": 603592000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 607792000, "long_term_debt": 9683164000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11466338000, "total_liabilities": 12074130000, "total_debt": 9687364000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -87691000, "total_equity": 8440188000, "shares_outstanding": 590139000, "operating_cash_flow": 811656000, "stock_based_compensation": 52110000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65546000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3858413000, "dividends_paid": 643473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2947608000, "free_cash_flow": 877202000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1038684000", "ebitda": "1372465000", "netIncome": "656021000", "grossProfit": "1505571000", "depreciation": "None", "totalRevenue": "1544669000", "costOfRevenue": "39098000", "interestIncome": "None", "incomeBeforeTax": "730888000", "interestExpense": "395043000", "operatingIncome": "1038684000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "73948000", "reportedCurrency": "USD", "netInterestIncome": "-395043000", "nonInterestIncome": "None", "operatingExpenses": "466887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39098000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "333781000", "sellingGeneralAndAdministrative": "145638000", "netIncomeFromContinuingOperations": "656940000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "20519801000", "longTermDebt": "9683164000", "shortTermDebt": "4200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1278592000", "reportedCurrency": "USD", "retainedEarnings": "-87691000", "totalLiabilities": "12074130000", "otherCurrentAssets": "1252625000", "totalCurrentAssets": "4549930000", "currentLongTermDebt": "1599606000", "longTermInvestments": "2442361000", "shortTermInvestments": "None", "currentNetReceivables": "2838078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15969871000", "currentAccountsPayable": "603592000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11374124000", "totalShareholderEquity": "8440188000", "capitalLeaseObligations": "158005000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "607792000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11466338000", "cashAndShortTermInvestments": "459227000", "commonStockSharesOutstanding": "590139000", "intangibleAssetsExcludingGoodwill": "1278592000", "cashAndCashEquivalentsAtCarryingValue": "459227000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "656940000", "profitLoss": "None", "dividendPayout": "643473000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "23867000", "operatingCashflow": "811656000", "capitalExpenditures": "65546000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2947608000", "cashflowFromInvestment": "-3858413000", "stockBasedCompensation": "52110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "643473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "333781000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "income_statement": { "revenue": 1249238000, "cost_of_revenue": 24890000, "gross_profit": 1224348000, "ebit": 828440000, "ebitda": 1104393000, "pretax_income": 463328000, "tax_provision": 31056000, "net_income": 431450000, "net_income_to_common": 431450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 549884000, "total_current_assets": 4035558000, "total_assets": 16829014000, "short_term_debt": 51300000, "long_term_debt": null, "total_debt": 51300000, "total_liabilities": 9485157000, "total_equity": 7338532000, "shares_outstanding": 530461000, "goodwill_and_intangibles": 1193728000 }, "cash_flow": { "operating_cash_flow": 617636000, "capital_expenditure": 4285360000, "free_cash_flow": 4902996000, "dividends_paid": 567969000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298163, "ticker_id": 2715, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "828440000", "ebitda": "1104393000", "netIncome": "431450000", "grossProfit": "1224348000", "depreciation": "None", "totalRevenue": "1249238000", "costOfRevenue": "24890000", "interestIncome": "None", "incomeBeforeTax": "463328000", "interestExpense": "356908000", "operatingIncome": "None", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "31056000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1224348000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24890000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "275953000", "sellingGeneralAndAdministrative": "131663000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "541000", "currentDebt": "None", "investments": "None", "totalAssets": "16829014000", "longTermDebt": "None", "shortTermDebt": "51300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1193728000", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "9485157000", "otherCurrentAssets": "938082000", "totalCurrentAssets": "4035558000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2547592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12793456000", "currentAccountsPayable": "387450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9008699000", "totalShareholderEquity": "7338532000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "438750000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9046407000", "cashAndShortTermInvestments": "549884000", "commonStockSharesOutstanding": "530461000", "intangibleAssetsExcludingGoodwill": "1193728000", "cashAndCashEquivalentsAtCarryingValue": "549884000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "432272000", "profitLoss": "None", "dividendPayout": "567969000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "2438000", "operatingCashflow": "617636000", "capitalExpenditures": "4285360000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1401074000", "cashflowFromInvestment": "-2946773000", "stockBasedCompensation": "47154000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "567969000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "275953000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1249238000, "cost_of_revenue": 24890000, "gross_profit": 1224348000, "research_and_development": null, "selling_general_admin": 131663000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 828440000, "depreciation_amortisation": 275953000, "ebitda": 1104393000, "interest_expense": 356908000, "interest_income": null, "other_non_operating": null, "pretax_income": 463328000, "tax_provision": 31056000, "effective_tax_rate": null, "net_income": 431450000, "net_income_continuing_ops": null, "net_income_to_common": 431450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 549884000, "short_term_investments": null, "net_receivables": 2547592000, "inventory": null, "other_current_assets": null, "total_current_assets": 4035558000, "net_ppe": null, "goodwill": null, "intangible_assets": 1193728000, "goodwill_and_intangibles": 1193728000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12793456000, "total_assets": 16829014000, "short_term_debt": 51300000, "accounts_payable": 387450000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 438750000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9046407000, "total_liabilities": 9485157000, "total_debt": 51300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 7338532000, "shares_outstanding": 530461000, "operating_cash_flow": 617636000, "stock_based_compensation": 47154000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4285360000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2946773000, "dividends_paid": 567969000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1401074000, "free_cash_flow": 4902996000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "828440000", "ebitda": "1104393000", "netIncome": "431450000", "grossProfit": "1224348000", "depreciation": "None", "totalRevenue": "1249238000", "costOfRevenue": "24890000", "interestIncome": "None", "incomeBeforeTax": "463328000", "interestExpense": "356908000", "operatingIncome": "None", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "31056000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1224348000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24890000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "275953000", "sellingGeneralAndAdministrative": "131663000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "541000", "currentDebt": "None", "investments": "None", "totalAssets": "16829014000", "longTermDebt": "None", "shortTermDebt": "51300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1193728000", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "9485157000", "otherCurrentAssets": "938082000", "totalCurrentAssets": "4035558000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2547592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12793456000", "currentAccountsPayable": "387450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9008699000", "totalShareholderEquity": "7338532000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "438750000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9046407000", "cashAndShortTermInvestments": "549884000", "commonStockSharesOutstanding": "530461000", "intangibleAssetsExcludingGoodwill": "1193728000", "cashAndCashEquivalentsAtCarryingValue": "549884000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "432272000", "profitLoss": "None", "dividendPayout": "567969000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "2438000", "operatingCashflow": "617636000", "capitalExpenditures": "4285360000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1401074000", "cashflowFromInvestment": "-2946773000", "stockBasedCompensation": "47154000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "567969000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "275953000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "income_statement": { "revenue": 870248000, "cost_of_revenue": 23992000, "gross_profit": 846256000, "ebit": 597532000, "ebitda": 754107000, "pretax_income": 373780000, "tax_provision": -2621000, "net_income": 374684000, "net_income_to_common": 374684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1462286000, "total_current_assets": 4513484000, "total_assets": 14467331000, "short_term_debt": 5600000, "long_term_debt": null, "total_debt": 5600000, "total_liabilities": 7439177000, "total_equity": 7028047000, "shares_outstanding": 428299000, "goodwill_and_intangibles": 556665000 }, "cash_flow": { "operating_cash_flow": 494117000, "capital_expenditure": 4858757000, "free_cash_flow": 5352874000, "dividends_paid": 411697000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298168, "ticker_id": 2715, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "597532000", "ebitda": "754107000", "netIncome": "374684000", "grossProfit": "846256000", "depreciation": "None", "totalRevenue": "870248000", "costOfRevenue": "23992000", "interestIncome": "None", "incomeBeforeTax": "373780000", "interestExpense": "237830000", "operatingIncome": "749845000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-2621000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "96411000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23992000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156575000", "sellingGeneralAndAdministrative": "96411000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-61757000", "commonStock": "518000", "currentDebt": "None", "investments": "None", "totalAssets": "14467331000", "longTermDebt": "None", "shortTermDebt": "5600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "556665000", "reportedCurrency": "None", "retainedEarnings": "83012000", "totalLiabilities": "7439177000", "otherCurrentAssets": "625308000", "totalCurrentAssets": "4513484000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2425890000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9953847000", "currentAccountsPayable": "285889000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7107564000", "totalShareholderEquity": "7028047000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-14319000", "totalCurrentLiabilities": "291489000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7147688000", "cashAndShortTermInvestments": "1462286000", "commonStockSharesOutstanding": "428299000", "intangibleAssetsExcludingGoodwill": "556665000", "cashAndCashEquivalentsAtCarryingValue": "1462286000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "376401000", "profitLoss": "None", "dividendPayout": "411697000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "-39630000", "operatingCashflow": "494117000", "capitalExpenditures": "4858757000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5041884000", "cashflowFromInvestment": "-4883957000", "stockBasedCompensation": "32188000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "411697000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156575000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 870248000, "cost_of_revenue": 23992000, "gross_profit": 846256000, "research_and_development": null, "selling_general_admin": 96411000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 597532000, "depreciation_amortisation": 156575000, "ebitda": 754107000, "interest_expense": 237830000, "interest_income": null, "other_non_operating": null, "pretax_income": 373780000, "tax_provision": -2621000, "effective_tax_rate": null, "net_income": 374684000, "net_income_continuing_ops": null, "net_income_to_common": 374684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1462286000, "short_term_investments": null, "net_receivables": 2425890000, "inventory": -61757000, "other_current_assets": null, "total_current_assets": 4513484000, "net_ppe": null, "goodwill": null, "intangible_assets": 556665000, "goodwill_and_intangibles": 556665000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9953847000, "total_assets": 14467331000, "short_term_debt": 5600000, "accounts_payable": 285889000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 291489000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7147688000, "total_liabilities": 7439177000, "total_debt": 5600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 83012000, "total_equity": 7028047000, "shares_outstanding": 428299000, "operating_cash_flow": 494117000, "stock_based_compensation": 32188000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4858757000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4883957000, "dividends_paid": 411697000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5041884000, "free_cash_flow": 5352874000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "597532000", "ebitda": "754107000", "netIncome": "374684000", "grossProfit": "846256000", "depreciation": "None", "totalRevenue": "870248000", "costOfRevenue": "23992000", "interestIncome": "None", "incomeBeforeTax": "373780000", "interestExpense": "237830000", "operatingIncome": "749845000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-2621000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "96411000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23992000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156575000", "sellingGeneralAndAdministrative": "96411000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-61757000", "commonStock": "518000", "currentDebt": "None", "investments": "None", "totalAssets": "14467331000", "longTermDebt": "None", "shortTermDebt": "5600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "556665000", "reportedCurrency": "None", "retainedEarnings": "83012000", "totalLiabilities": "7439177000", "otherCurrentAssets": "625308000", "totalCurrentAssets": "4513484000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2425890000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9953847000", "currentAccountsPayable": "285889000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7107564000", "totalShareholderEquity": "7028047000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-14319000", "totalCurrentLiabilities": "291489000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7147688000", "cashAndShortTermInvestments": "1462286000", "commonStockSharesOutstanding": "428299000", "intangibleAssetsExcludingGoodwill": "556665000", "cashAndCashEquivalentsAtCarryingValue": "1462286000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "376401000", "profitLoss": "None", "dividendPayout": "411697000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "-39630000", "operatingCashflow": "494117000", "capitalExpenditures": "4858757000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5041884000", "cashflowFromInvestment": "-4883957000", "stockBasedCompensation": "32188000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "411697000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156575000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2017-12-31", "period_type": "annual", "fiscal_year": 2017, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "income_statement": { "revenue": 704745000, "cost_of_revenue": 5811000, "gross_profit": 698934000, "ebit": 515229000, "ebitda": 647208000, "pretax_income": 293919000, "tax_provision": 2681000, "net_income": 289793000, "net_income_to_common": 289793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171472000, "total_current_assets": 436034000, "total_assets": 9020288000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 5185083000, "total_equity": 3820633000, "shares_outstanding": 350441000, "goodwill_and_intangibles": 443134000 }, "cash_flow": { "operating_cash_flow": 363101000, "capital_expenditure": 2246788000, "free_cash_flow": 2609889000, "dividends_paid": 326729000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298177, "ticker_id": 2715, "period_end_date": "2017-12-31", "period_type": "annual", "fiscal_year": 2017, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "515229000", "ebitda": "647208000", "netIncome": "289793000", "grossProfit": "698934000", "depreciation": "None", "totalRevenue": "704745000", "costOfRevenue": "5811000", "interestIncome": "None", "incomeBeforeTax": "293919000", "interestExpense": "176954000", "operatingIncome": "485584000", "fiscalDateEnding": "2017-12-31", "incomeTaxExpense": "2681000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "213350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5811000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131979000", "sellingGeneralAndAdministrative": "58599000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-55176000", "commonStock": "364000", "currentDebt": "None", "investments": "None", "totalAssets": "9020288000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2017-12-31", "intangibleAssets": "443134000", "reportedCurrency": "None", "retainedEarnings": "-485932000", "totalLiabilities": "5185083000", "otherCurrentAssets": "None", "totalCurrentAssets": "436034000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "264562000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8584254000", "currentAccountsPayable": "211188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4955717000", "totalShareholderEquity": "3820633000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "840810000", "totalCurrentLiabilities": "229366000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4955717000", "cashAndShortTermInvestments": "171472000", "commonStockSharesOutstanding": "350441000", "intangibleAssetsExcludingGoodwill": "443134000", "cashAndCashEquivalentsAtCarryingValue": "171472000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "291238000", "profitLoss": "None", "dividendPayout": "326729000", "fiscalDateEnding": "2017-12-31", "reportedCurrency": "None", "changeInInventory": "-4452000", "operatingCashflow": "363101000", "capitalExpenditures": "2246788000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2070277000", "cashflowFromInvestment": "-2362066000", "stockBasedCompensation": "9949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "326729000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131979000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 704745000, "cost_of_revenue": 5811000, "gross_profit": 698934000, "research_and_development": null, "selling_general_admin": 58599000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 515229000, "depreciation_amortisation": 131979000, "ebitda": 647208000, "interest_expense": 176954000, "interest_income": null, "other_non_operating": null, "pretax_income": 293919000, "tax_provision": 2681000, "effective_tax_rate": null, "net_income": 289793000, "net_income_continuing_ops": null, "net_income_to_common": 289793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 171472000, "short_term_investments": null, "net_receivables": 264562000, "inventory": -55176000, "other_current_assets": null, "total_current_assets": 436034000, "net_ppe": null, "goodwill": null, "intangible_assets": 443134000, "goodwill_and_intangibles": 443134000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8584254000, "total_assets": 9020288000, "short_term_debt": null, "accounts_payable": 211188000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 229366000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4955717000, "total_liabilities": 5185083000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -485932000, "total_equity": 3820633000, "shares_outstanding": 350441000, "operating_cash_flow": 363101000, "stock_based_compensation": 9949000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2246788000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2362066000, "dividends_paid": 326729000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2070277000, "free_cash_flow": 2609889000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "515229000", "ebitda": "647208000", "netIncome": "289793000", "grossProfit": "698934000", "depreciation": "None", "totalRevenue": "704745000", "costOfRevenue": "5811000", "interestIncome": "None", "incomeBeforeTax": "293919000", "interestExpense": "176954000", "operatingIncome": "485584000", "fiscalDateEnding": "2017-12-31", "incomeTaxExpense": "2681000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "213350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5811000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131979000", "sellingGeneralAndAdministrative": "58599000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-55176000", "commonStock": "364000", "currentDebt": "None", "investments": "None", "totalAssets": "9020288000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2017-12-31", "intangibleAssets": "443134000", "reportedCurrency": "None", "retainedEarnings": "-485932000", "totalLiabilities": "5185083000", "otherCurrentAssets": "None", "totalCurrentAssets": "436034000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "264562000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8584254000", "currentAccountsPayable": "211188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4955717000", "totalShareholderEquity": "3820633000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "840810000", "totalCurrentLiabilities": "229366000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4955717000", "cashAndShortTermInvestments": "171472000", "commonStockSharesOutstanding": "350441000", "intangibleAssetsExcludingGoodwill": "443134000", "cashAndCashEquivalentsAtCarryingValue": "171472000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "291238000", "profitLoss": "None", "dividendPayout": "326729000", "fiscalDateEnding": "2017-12-31", "reportedCurrency": "None", "changeInInventory": "-4452000", "operatingCashflow": "363101000", "capitalExpenditures": "2246788000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2070277000", "cashflowFromInvestment": "-2362066000", "stockBasedCompensation": "9949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "326729000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131979000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "income_statement": { "revenue": 252065000, "cost_of_revenue": 9940000, "gross_profit": 242125000, "ebit": 133615000, "ebitda": 206963000, "pretax_income": 285000, "tax_provision": -32822000, "net_income": 32827000, "net_income_to_common": 32827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 425001000, "total_current_assets": 1347057000, "total_assets": 14762677000, "short_term_debt": 102514000, "long_term_debt": 8997082000, "total_debt": 9099596000, "total_liabilities": 10216918000, "total_equity": 4544705000, "shares_outstanding": 597715000, "goodwill_and_intangibles": 12109743000 }, "cash_flow": { "operating_cash_flow": -14259000, "capital_expenditure": 0, "free_cash_flow": -14259000, "dividends_paid": 55351000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298136, "ticker_id": 2715, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "133615000", "ebitda": "206963000", "netIncome": "32827000", "grossProfit": "242125000", "depreciation": "None", "totalRevenue": "252065000", "costOfRevenue": "9940000", "interestIncome": "None", "incomeBeforeTax": "285000", "interestExpense": "133330000", "operatingIncome": "140203000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-32822000", "reportedCurrency": "USD", "netInterestIncome": "-133330000", "nonInterestIncome": "None", "operatingExpenses": "101922000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9940000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73348000", "sellingGeneralAndAdministrative": "32205000", "netIncomeFromContinuingOperations": "33107000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "598000", "currentDebt": "None", "investments": "None", "totalAssets": "14762677000", "longTermDebt": "8997082000", "shortTermDebt": "102514000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "12109743000", "reportedCurrency": "USD", "retainedEarnings": "-4157439000", "totalLiabilities": "10216918000", "otherCurrentAssets": "None", "totalCurrentAssets": "1347057000", "currentLongTermDebt": "665577000", "longTermInvestments": "1711313000", "shortTermInvestments": "None", "currentNetReceivables": "922056000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12109743000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9765173000", "totalShareholderEquity": "4544705000", "capitalLeaseObligations": "102514000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "121094000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10095824000", "cashAndShortTermInvestments": "425001000", "commonStockSharesOutstanding": "597715000", "intangibleAssetsExcludingGoodwill": "12109743000", "cashAndCashEquivalentsAtCarryingValue": "425001000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32366000", "profitLoss": "None", "dividendPayout": "55351000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14259000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23224000", "cashflowFromInvestment": "-76776000", "stockBasedCompensation": "-8462000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55351000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69717000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 252065000, "cost_of_revenue": 9940000, "gross_profit": 242125000, "research_and_development": null, "selling_general_admin": 32205000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 133615000, "depreciation_amortisation": 73348000, "ebitda": 206963000, "interest_expense": 133330000, "interest_income": null, "other_non_operating": null, "pretax_income": 285000, "tax_provision": -32822000, "effective_tax_rate": null, "net_income": 32827000, "net_income_continuing_ops": 33107000, "net_income_to_common": 32827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 425001000, "short_term_investments": null, "net_receivables": 922056000, "inventory": null, "other_current_assets": null, "total_current_assets": 1347057000, "net_ppe": null, "goodwill": null, "intangible_assets": 12109743000, "goodwill_and_intangibles": 12109743000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12109743000, "total_assets": 14762677000, "short_term_debt": 102514000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 121094000, "long_term_debt": 8997082000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10095824000, "total_liabilities": 10216918000, "total_debt": 9099596000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4157439000, "total_equity": 4544705000, "shares_outstanding": 597715000, "operating_cash_flow": -14259000, "stock_based_compensation": -8462000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76776000, "dividends_paid": 55351000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23224000, "free_cash_flow": -14259000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "133615000", "ebitda": "206963000", "netIncome": "32827000", "grossProfit": "242125000", "depreciation": "None", "totalRevenue": "252065000", "costOfRevenue": "9940000", "interestIncome": "None", "incomeBeforeTax": "285000", "interestExpense": "133330000", "operatingIncome": "140203000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-32822000", "reportedCurrency": "USD", "netInterestIncome": "-133330000", "nonInterestIncome": "None", "operatingExpenses": "101922000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9940000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73348000", "sellingGeneralAndAdministrative": "32205000", "netIncomeFromContinuingOperations": "33107000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "598000", "currentDebt": "None", "investments": "None", "totalAssets": "14762677000", "longTermDebt": "8997082000", "shortTermDebt": "102514000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "12109743000", "reportedCurrency": "USD", "retainedEarnings": "-4157439000", "totalLiabilities": "10216918000", "otherCurrentAssets": "None", "totalCurrentAssets": "1347057000", "currentLongTermDebt": "665577000", "longTermInvestments": "1711313000", "shortTermInvestments": "None", "currentNetReceivables": "922056000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12109743000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9765173000", "totalShareholderEquity": "4544705000", "capitalLeaseObligations": "102514000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "121094000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10095824000", "cashAndShortTermInvestments": "425001000", "commonStockSharesOutstanding": "597715000", "intangibleAssetsExcludingGoodwill": "12109743000", "cashAndCashEquivalentsAtCarryingValue": "425001000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32366000", "profitLoss": "None", "dividendPayout": "55351000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14259000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23224000", "cashflowFromInvestment": "-76776000", "stockBasedCompensation": "-8462000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55351000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69717000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "income_statement": { "revenue": 270342000, "cost_of_revenue": 9524000, "gross_profit": 260818000, "ebit": 425292000, "ebitda": 494964000, "pretax_income": 26103000, "tax_provision": 8506000, "net_income": 17313000, "net_income_to_common": 17313000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 540859000, "total_current_assets": 1815837000, "total_assets": 15001775000, "short_term_debt": 638063000, "long_term_debt": 9697835000, "total_debt": 10335898000, "total_liabilities": 10394136000, "total_equity": 4607639000, "shares_outstanding": 600966000, "goodwill_and_intangibles": 872371000 }, "cash_flow": { "operating_cash_flow": 160064000, "capital_expenditure": 222092000, "free_cash_flow": 382156000, "dividends_paid": 48419000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298137, "ticker_id": 2715, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "425292000", "ebitda": "494964000", "netIncome": "17313000", "grossProfit": "260818000", "depreciation": "None", "totalRevenue": "270342000", "costOfRevenue": "9524000", "interestIncome": "108319000", "incomeBeforeTax": "26103000", "interestExpense": "132457000", "operatingIncome": "169110000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8506000", "reportedCurrency": "USD", "netInterestIncome": "-132457000", "nonInterestIncome": "None", "operatingExpenses": "91708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9524000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69672000", "sellingGeneralAndAdministrative": "24585000", "netIncomeFromContinuingOperations": "17597000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "15001775000", "longTermDebt": "9697835000", "shortTermDebt": "638063000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "872371000", "reportedCurrency": "USD", "retainedEarnings": "-4136011000", "totalLiabilities": "10394136000", "otherCurrentAssets": "188024000", "totalCurrentAssets": "1815837000", "currentLongTermDebt": "638063000", "longTermInvestments": "1721956000", "shortTermInvestments": "None", "currentNetReceivables": "1086954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13185938000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11087966000", "shortLongTermDebtTotal": "9826132000", "totalShareholderEquity": "4607639000", "capitalLeaseObligations": "128297000", "otherCurrentLiabilities": "549105000", "totalCurrentLiabilities": "1206457000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9188069000", "cashAndShortTermInvestments": "540859000", "commonStockSharesOutstanding": "600966000", "intangibleAssetsExcludingGoodwill": "872371000", "cashAndCashEquivalentsAtCarryingValue": "540859000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17597000", "profitLoss": "None", "dividendPayout": "48419000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "160064000", "capitalExpenditures": "222092000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8983000", "cashflowFromInvestment": "-7869000", "stockBasedCompensation": "-5118000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48419000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23441000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69672000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 270342000, "cost_of_revenue": 9524000, "gross_profit": 260818000, "research_and_development": null, "selling_general_admin": 24585000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 425292000, "depreciation_amortisation": 69672000, "ebitda": 494964000, "interest_expense": 132457000, "interest_income": null, "other_non_operating": null, "pretax_income": 26103000, "tax_provision": 8506000, "effective_tax_rate": null, "net_income": 17313000, "net_income_continuing_ops": 17597000, "net_income_to_common": 17313000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 540859000, "short_term_investments": null, "net_receivables": 1086954000, "inventory": null, "other_current_assets": null, "total_current_assets": 1815837000, "net_ppe": null, "goodwill": null, "intangible_assets": 872371000, "goodwill_and_intangibles": 872371000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13185938000, "total_assets": 15001775000, "short_term_debt": 638063000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1206457000, "long_term_debt": 9697835000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9188069000, "total_liabilities": 10394136000, "total_debt": 10335898000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4136011000, "total_equity": 4607639000, "shares_outstanding": 600966000, "operating_cash_flow": 160064000, "stock_based_compensation": -5118000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 222092000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7869000, "dividends_paid": 48419000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8983000, "free_cash_flow": 382156000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "425292000", "ebitda": "494964000", "netIncome": "17313000", "grossProfit": "260818000", "depreciation": "None", "totalRevenue": "270342000", "costOfRevenue": "9524000", "interestIncome": "108319000", "incomeBeforeTax": "26103000", "interestExpense": "132457000", "operatingIncome": "169110000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8506000", "reportedCurrency": "USD", "netInterestIncome": "-132457000", "nonInterestIncome": "None", "operatingExpenses": "91708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9524000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69672000", "sellingGeneralAndAdministrative": "24585000", "netIncomeFromContinuingOperations": "17597000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "15001775000", "longTermDebt": "9697835000", "shortTermDebt": "638063000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "872371000", "reportedCurrency": "USD", "retainedEarnings": "-4136011000", "totalLiabilities": "10394136000", "otherCurrentAssets": "188024000", "totalCurrentAssets": "1815837000", "currentLongTermDebt": "638063000", "longTermInvestments": "1721956000", "shortTermInvestments": "None", "currentNetReceivables": "1086954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13185938000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11087966000", "shortLongTermDebtTotal": "9826132000", "totalShareholderEquity": "4607639000", "capitalLeaseObligations": "128297000", "otherCurrentLiabilities": "549105000", "totalCurrentLiabilities": "1206457000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9188069000", "cashAndShortTermInvestments": "540859000", "commonStockSharesOutstanding": "600966000", "intangibleAssetsExcludingGoodwill": "872371000", "cashAndCashEquivalentsAtCarryingValue": "540859000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17597000", "profitLoss": "None", "dividendPayout": "48419000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "160064000", "capitalExpenditures": "222092000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8983000", "cashflowFromInvestment": "-7869000", "stockBasedCompensation": "-5118000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48419000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23441000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69672000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "income_statement": { "revenue": 237522000, "cost_of_revenue": 8993000, "gross_profit": 228529000, "ebit": 65817000, "ebitda": 135293000, "pretax_income": -66578000, "tax_provision": 10872000, "net_income": -77730000, "net_income_to_common": -77730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 396577000, "total_current_assets": 1519003000, "total_assets": 14924195000, "short_term_debt": 567631000, "long_term_debt": 9616176000, "total_debt": 10183807000, "total_liabilities": 10262832000, "total_equity": 4660309000, "shares_outstanding": 600867000, "goodwill_and_intangibles": 11748943000 }, "cash_flow": { "operating_cash_flow": 18572000, "capital_expenditure": 170836000, "free_cash_flow": 189408000, "dividends_paid": 48292000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298139, "ticker_id": 2715, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65817000", "ebitda": "135293000", "netIncome": "-77730000", "grossProfit": "228529000", "depreciation": "None", "totalRevenue": "237522000", "costOfRevenue": "8993000", "interestIncome": "97992000", "incomeBeforeTax": "-66578000", "interestExpense": "245510000", "operatingIncome": "123802000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "10872000", "reportedCurrency": "USD", "netInterestIncome": "-132409000", "nonInterestIncome": "None", "operatingExpenses": "104727000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8993000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69476000", "sellingGeneralAndAdministrative": "37734000", "netIncomeFromContinuingOperations": "-77450000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "601000", "currentDebt": "None", "investments": "None", "totalAssets": "14924195000", "longTermDebt": "9616176000", "shortTermDebt": "567631000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "11748943000", "reportedCurrency": "USD", "retainedEarnings": "-4097973000", "totalLiabilities": "10262832000", "otherCurrentAssets": "None", "totalCurrentAssets": "1519003000", "currentLongTermDebt": "567631000", "longTermInvestments": "1698792000", "shortTermInvestments": "None", "currentNetReceivables": "1122426000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13405192000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11187088000", "shortLongTermDebtTotal": "9764781000", "totalShareholderEquity": "4660309000", "capitalLeaseObligations": "148605000", "otherCurrentLiabilities": "475938000", "totalCurrentLiabilities": "1065682000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9197150000", "cashAndShortTermInvestments": "396577000", "commonStockSharesOutstanding": "600867000", "intangibleAssetsExcludingGoodwill": "11748943000", "cashAndCashEquivalentsAtCarryingValue": "396577000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77450000", "profitLoss": "None", "dividendPayout": "48292000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18572000", "capitalExpenditures": "170836000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34459000", "cashflowFromInvestment": "-95135000", "stockBasedCompensation": "12342000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48292000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69476000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 237522000, "cost_of_revenue": 8993000, "gross_profit": 228529000, "research_and_development": null, "selling_general_admin": 37734000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65817000, "depreciation_amortisation": 69476000, "ebitda": 135293000, "interest_expense": 245510000, "interest_income": null, "other_non_operating": null, "pretax_income": -66578000, "tax_provision": 10872000, "effective_tax_rate": null, "net_income": -77730000, "net_income_continuing_ops": -77450000, "net_income_to_common": -77730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 396577000, "short_term_investments": null, "net_receivables": 1122426000, "inventory": null, "other_current_assets": null, "total_current_assets": 1519003000, "net_ppe": null, "goodwill": null, "intangible_assets": 11748943000, "goodwill_and_intangibles": 11748943000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13405192000, "total_assets": 14924195000, "short_term_debt": 567631000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1065682000, "long_term_debt": 9616176000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9197150000, "total_liabilities": 10262832000, "total_debt": 10183807000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4097973000, "total_equity": 4660309000, "shares_outstanding": 600867000, "operating_cash_flow": 18572000, "stock_based_compensation": 12342000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 170836000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -95135000, "dividends_paid": 48292000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34459000, "free_cash_flow": 189408000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65817000", "ebitda": "135293000", "netIncome": "-77730000", "grossProfit": "228529000", "depreciation": "None", "totalRevenue": "237522000", "costOfRevenue": "8993000", "interestIncome": "97992000", "incomeBeforeTax": "-66578000", "interestExpense": "245510000", "operatingIncome": "123802000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "10872000", "reportedCurrency": "USD", "netInterestIncome": "-132409000", "nonInterestIncome": "None", "operatingExpenses": "104727000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8993000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69476000", "sellingGeneralAndAdministrative": "37734000", "netIncomeFromContinuingOperations": "-77450000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "601000", "currentDebt": "None", "investments": "None", "totalAssets": "14924195000", "longTermDebt": "9616176000", "shortTermDebt": "567631000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "11748943000", "reportedCurrency": "USD", "retainedEarnings": "-4097973000", "totalLiabilities": "10262832000", "otherCurrentAssets": "None", "totalCurrentAssets": "1519003000", "currentLongTermDebt": "567631000", "longTermInvestments": "1698792000", "shortTermInvestments": "None", "currentNetReceivables": "1122426000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13405192000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11187088000", "shortLongTermDebtTotal": "9764781000", "totalShareholderEquity": "4660309000", "capitalLeaseObligations": "148605000", "otherCurrentLiabilities": "475938000", "totalCurrentLiabilities": "1065682000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9197150000", "cashAndShortTermInvestments": "396577000", "commonStockSharesOutstanding": "600867000", "intangibleAssetsExcludingGoodwill": "11748943000", "cashAndCashEquivalentsAtCarryingValue": "396577000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77450000", "profitLoss": "None", "dividendPayout": "48292000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18572000", "capitalExpenditures": "170836000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34459000", "cashflowFromInvestment": "-95135000", "stockBasedCompensation": "12342000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48292000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69476000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "income_statement": { "revenue": 240359000, "cost_of_revenue": 10863000, "gross_profit": 229496000, "ebit": 41444000, "ebitda": 109682000, "pretax_income": -88265000, "tax_provision": 9803000, "net_income": -98357000, "net_income_to_common": -98357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 509828000, "total_current_assets": 1513335000, "total_assets": 15150428000, "short_term_debt": 553437000, "long_term_debt": 9649035000, "total_debt": 10202472000, "total_liabilities": 10316618000, "total_equity": 4832756000, "shares_outstanding": 600733000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 51747000, "capital_expenditure": 142952000, "free_cash_flow": 194699000, "dividends_paid": 48384000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298140, "ticker_id": 2715, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41444000", "ebitda": "109682000", "netIncome": "-98357000", "grossProfit": "229496000", "depreciation": "None", "totalRevenue": "240359000", "costOfRevenue": "10863000", "interestIncome": "229385000", "incomeBeforeTax": "-88265000", "interestExpense": "129709000", "operatingIncome": "136582000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "9803000", "reportedCurrency": "USD", "netInterestIncome": "-129528000", "nonInterestIncome": "None", "operatingExpenses": "92914000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10863000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68238000", "sellingGeneralAndAdministrative": "26197000", "netIncomeFromContinuingOperations": "-98068000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "601000", "currentDebt": "None", "investments": "None", "totalAssets": "15150428000", "longTermDebt": "9649035000", "shortTermDebt": "553437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3971824000", "totalLiabilities": "10316618000", "otherCurrentAssets": "None", "totalCurrentAssets": "1513335000", "currentLongTermDebt": "553437000", "longTermInvestments": "1683534000", "shortTermInvestments": "None", "currentNetReceivables": "1003507000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13637093000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11439952000", "shortLongTermDebtTotal": "9798322000", "totalShareholderEquity": "4832756000", "capitalLeaseObligations": "149287000", "otherCurrentLiabilities": "494783000", "totalCurrentLiabilities": "1071733000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9244885000", "cashAndShortTermInvestments": "509828000", "commonStockSharesOutstanding": "600733000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "509828000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-98068000", "profitLoss": "None", "dividendPayout": "48384000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "51747000", "capitalExpenditures": "142952000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-154797000", "cashflowFromInvestment": "-72318000", "stockBasedCompensation": "857000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48384000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68238000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 240359000, "cost_of_revenue": 10863000, "gross_profit": 229496000, "research_and_development": null, "selling_general_admin": 26197000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41444000, "depreciation_amortisation": 68238000, "ebitda": 109682000, "interest_expense": 129709000, "interest_income": null, "other_non_operating": null, "pretax_income": -88265000, "tax_provision": 9803000, "effective_tax_rate": null, "net_income": -98357000, "net_income_continuing_ops": -98068000, "net_income_to_common": -98357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 509828000, "short_term_investments": null, "net_receivables": 1003507000, "inventory": null, "other_current_assets": null, "total_current_assets": 1513335000, "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": 13637093000, "total_assets": 15150428000, "short_term_debt": 553437000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1071733000, "long_term_debt": 9649035000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9244885000, "total_liabilities": 10316618000, "total_debt": 10202472000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3971824000, "total_equity": 4832756000, "shares_outstanding": 600733000, "operating_cash_flow": 51747000, "stock_based_compensation": 857000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 142952000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72318000, "dividends_paid": 48384000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -154797000, "free_cash_flow": 194699000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41444000", "ebitda": "109682000", "netIncome": "-98357000", "grossProfit": "229496000", "depreciation": "None", "totalRevenue": "240359000", "costOfRevenue": "10863000", "interestIncome": "229385000", "incomeBeforeTax": "-88265000", "interestExpense": "129709000", "operatingIncome": "136582000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "9803000", "reportedCurrency": "USD", "netInterestIncome": "-129528000", "nonInterestIncome": "None", "operatingExpenses": "92914000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10863000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68238000", "sellingGeneralAndAdministrative": "26197000", "netIncomeFromContinuingOperations": "-98068000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "601000", "currentDebt": "None", "investments": "None", "totalAssets": "15150428000", "longTermDebt": "9649035000", "shortTermDebt": "553437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3971824000", "totalLiabilities": "10316618000", "otherCurrentAssets": "None", "totalCurrentAssets": "1513335000", "currentLongTermDebt": "553437000", "longTermInvestments": "1683534000", "shortTermInvestments": "None", "currentNetReceivables": "1003507000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13637093000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11439952000", "shortLongTermDebtTotal": "9798322000", "totalShareholderEquity": "4832756000", "capitalLeaseObligations": "149287000", "otherCurrentLiabilities": "494783000", "totalCurrentLiabilities": "1071733000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9244885000", "cashAndShortTermInvestments": "509828000", "commonStockSharesOutstanding": "600733000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "509828000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-98068000", "profitLoss": "None", "dividendPayout": "48384000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "51747000", "capitalExpenditures": "142952000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-154797000", "cashflowFromInvestment": "-72318000", "stockBasedCompensation": "857000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48384000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68238000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "income_statement": { "revenue": 223799000, "cost_of_revenue": 7035000, "gross_profit": 216764000, "ebit": 7222000, "ebitda": 72653000, "pretax_income": -108579000, "tax_provision": 9437000, "net_income": -118275000, "net_income_to_common": -118275000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 673482000, "total_current_assets": 1583041000, "total_assets": 14853880000, "short_term_debt": 643160000, "long_term_debt": 9465400000, "total_debt": 10108560000, "total_liabilities": 10091802000, "total_equity": 4761024000, "shares_outstanding": 600594000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 384000, "capital_expenditure": 65367000, "free_cash_flow": 65751000, "dividends_paid": 48164000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298141, "ticker_id": 2715, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7222000", "ebitda": "72653000", "netIncome": "-118275000", "grossProfit": "216764000", "depreciation": "None", "totalRevenue": "223799000", "costOfRevenue": "7035000", "interestIncome": "131815000", "incomeBeforeTax": "-108579000", "interestExpense": "115801000", "operatingIncome": "110281000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "9437000", "reportedCurrency": "USD", "netInterestIncome": "-115801000", "nonInterestIncome": "None", "operatingExpenses": "106483000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7035000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65431000", "sellingGeneralAndAdministrative": "41911000", "netIncomeFromContinuingOperations": "-118016000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "14853880000", "longTermDebt": "9465400000", "shortTermDebt": "643160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3825178000", "totalLiabilities": "10091802000", "otherCurrentAssets": "None", "totalCurrentAssets": "1583041000", "currentLongTermDebt": "643160000", "longTermInvestments": "1607312000", "shortTermInvestments": "None", "currentNetReceivables": "909559000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13270839000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11157798000", "shortLongTermDebtTotal": "9615052000", "totalShareholderEquity": "4761024000", "capitalLeaseObligations": "149652000", "otherCurrentLiabilities": "451269000", "totalCurrentLiabilities": "1119910000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8971892000", "cashAndShortTermInvestments": "673482000", "commonStockSharesOutstanding": "600594000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "673482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-118016000", "profitLoss": "None", "dividendPayout": "48164000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "384000", "capitalExpenditures": "65367000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "426320000", "cashflowFromInvestment": "-89416000", "stockBasedCompensation": "17665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48164000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65431000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 223799000, "cost_of_revenue": 7035000, "gross_profit": 216764000, "research_and_development": null, "selling_general_admin": 41911000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7222000, "depreciation_amortisation": 65431000, "ebitda": 72653000, "interest_expense": 115801000, "interest_income": null, "other_non_operating": null, "pretax_income": -108579000, "tax_provision": 9437000, "effective_tax_rate": null, "net_income": -118275000, "net_income_continuing_ops": -118016000, "net_income_to_common": -118275000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 673482000, "short_term_investments": null, "net_receivables": 909559000, "inventory": null, "other_current_assets": null, "total_current_assets": 1583041000, "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": 13270839000, "total_assets": 14853880000, "short_term_debt": 643160000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1119910000, "long_term_debt": 9465400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8971892000, "total_liabilities": 10091802000, "total_debt": 10108560000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3825178000, "total_equity": 4761024000, "shares_outstanding": 600594000, "operating_cash_flow": 384000, "stock_based_compensation": 17665000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65367000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89416000, "dividends_paid": 48164000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 426320000, "free_cash_flow": 65751000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7222000", "ebitda": "72653000", "netIncome": "-118275000", "grossProfit": "216764000", "depreciation": "None", "totalRevenue": "223799000", "costOfRevenue": "7035000", "interestIncome": "131815000", "incomeBeforeTax": "-108579000", "interestExpense": "115801000", "operatingIncome": "110281000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "9437000", "reportedCurrency": "USD", "netInterestIncome": "-115801000", "nonInterestIncome": "None", "operatingExpenses": "106483000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7035000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65431000", "sellingGeneralAndAdministrative": "41911000", "netIncomeFromContinuingOperations": "-118016000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "14853880000", "longTermDebt": "9465400000", "shortTermDebt": "643160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3825178000", "totalLiabilities": "10091802000", "otherCurrentAssets": "None", "totalCurrentAssets": "1583041000", "currentLongTermDebt": "643160000", "longTermInvestments": "1607312000", "shortTermInvestments": "None", "currentNetReceivables": "909559000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13270839000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11157798000", "shortLongTermDebtTotal": "9615052000", "totalShareholderEquity": "4761024000", "capitalLeaseObligations": "149652000", "otherCurrentLiabilities": "451269000", "totalCurrentLiabilities": "1119910000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8971892000", "cashAndShortTermInvestments": "673482000", "commonStockSharesOutstanding": "600594000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "673482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-118016000", "profitLoss": "None", "dividendPayout": "48164000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "384000", "capitalExpenditures": "65367000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "426320000", "cashflowFromInvestment": "-89416000", "stockBasedCompensation": "17665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48164000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65431000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "income_statement": { "revenue": 235267000, "cost_of_revenue": 9780000, "gross_profit": 225487000, "ebit": 132042000, "ebitda": 177246000, "pretax_income": -402759000, "tax_provision": 9563000, "net_income": -412848000, "net_income_to_common": -412848000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 332335000, "total_current_assets": 1313711000, "total_assets": 14294594000, "short_term_debt": 361726000, "long_term_debt": 8486386000, "total_debt": 8848112000, "total_liabilities": 9460811000, "total_equity": 4832729000, "shares_outstanding": 600402000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 76687000, "capital_expenditure": 0, "free_cash_flow": 76687000, "dividends_paid": 48171000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298142, "ticker_id": 2715, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "132042000", "ebitda": "177246000", "netIncome": "-412848000", "grossProfit": "225487000", "depreciation": "None", "totalRevenue": "235267000", "costOfRevenue": "9780000", "interestIncome": "None", "incomeBeforeTax": "-402759000", "interestExpense": "214928000", "operatingIncome": "196998000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9563000", "reportedCurrency": "USD", "netInterestIncome": "-102081000", "nonInterestIncome": "None", "operatingExpenses": "28489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45204000", "sellingGeneralAndAdministrative": "22864000", "netIncomeFromContinuingOperations": "-412322000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "14294594000", "longTermDebt": "8486386000", "shortTermDebt": "361726000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3658516000", "totalLiabilities": "9460811000", "otherCurrentAssets": "135091000", "totalCurrentAssets": "1313711000", "currentLongTermDebt": "361726000", "longTermInvestments": "1595975000", "shortTermInvestments": "None", "currentNetReceivables": "846285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12980883000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8977157000", "totalShareholderEquity": "4832729000", "capitalLeaseObligations": "129045000", "otherCurrentLiabilities": "454209000", "totalCurrentLiabilities": "845380000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8615431000", "cashAndShortTermInvestments": "332335000", "commonStockSharesOutstanding": "600402000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "332335000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-412322000", "profitLoss": "None", "dividendPayout": "48171000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "76687000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99805000", "cashflowFromInvestment": "91737000", "stockBasedCompensation": "2395000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48171000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66204000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 235267000, "cost_of_revenue": 9780000, "gross_profit": 225487000, "research_and_development": null, "selling_general_admin": 22864000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 132042000, "depreciation_amortisation": 45204000, "ebitda": 177246000, "interest_expense": 214928000, "interest_income": null, "other_non_operating": null, "pretax_income": -402759000, "tax_provision": 9563000, "effective_tax_rate": null, "net_income": -412848000, "net_income_continuing_ops": -412322000, "net_income_to_common": -412848000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 332335000, "short_term_investments": null, "net_receivables": 846285000, "inventory": null, "other_current_assets": null, "total_current_assets": 1313711000, "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": 12980883000, "total_assets": 14294594000, "short_term_debt": 361726000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 845380000, "long_term_debt": 8486386000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8615431000, "total_liabilities": 9460811000, "total_debt": 8848112000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3658516000, "total_equity": 4832729000, "shares_outstanding": 600402000, "operating_cash_flow": 76687000, "stock_based_compensation": 2395000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 91737000, "dividends_paid": 48171000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -99805000, "free_cash_flow": 76687000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "132042000", "ebitda": "177246000", "netIncome": "-412848000", "grossProfit": "225487000", "depreciation": "None", "totalRevenue": "235267000", "costOfRevenue": "9780000", "interestIncome": "None", "incomeBeforeTax": "-402759000", "interestExpense": "214928000", "operatingIncome": "196998000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9563000", "reportedCurrency": "USD", "netInterestIncome": "-102081000", "nonInterestIncome": "None", "operatingExpenses": "28489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45204000", "sellingGeneralAndAdministrative": "22864000", "netIncomeFromContinuingOperations": "-412322000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "14294594000", "longTermDebt": "8486386000", "shortTermDebt": "361726000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3658516000", "totalLiabilities": "9460811000", "otherCurrentAssets": "135091000", "totalCurrentAssets": "1313711000", "currentLongTermDebt": "361726000", "longTermInvestments": "1595975000", "shortTermInvestments": "None", "currentNetReceivables": "846285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12980883000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8977157000", "totalShareholderEquity": "4832729000", "capitalLeaseObligations": "129045000", "otherCurrentLiabilities": "454209000", "totalCurrentLiabilities": "845380000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8615431000", "cashAndShortTermInvestments": "332335000", "commonStockSharesOutstanding": "600402000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "332335000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-412322000", "profitLoss": "None", "dividendPayout": "48171000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "76687000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99805000", "cashflowFromInvestment": "91737000", "stockBasedCompensation": "2395000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48171000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66204000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "income_statement": { "revenue": 225827000, "cost_of_revenue": 4994000, "gross_profit": 220833000, "ebit": -685654000, "ebitda": -479180000, "pretax_income": -791897000, "tax_provision": 9032000, "net_income": -801163000, "net_income_to_common": -801163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 275616000, "total_current_assets": 1152389000, "total_assets": 15236156000, "short_term_debt": 397391000, "long_term_debt": 8818360000, "total_debt": 9215751000, "total_liabilities": 9795057000, "total_equity": 5438564000, "shares_outstanding": 600229000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 59195000, "capital_expenditure": 0, "free_cash_flow": 59195000, "dividends_paid": 90336000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298144, "ticker_id": 2715, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-685654000", "ebitda": "-479180000", "netIncome": "-801163000", "grossProfit": "220833000", "depreciation": "None", "totalRevenue": "225827000", "costOfRevenue": "4994000", "interestIncome": "None", "incomeBeforeTax": "-791897000", "interestExpense": "106243000", "operatingIncome": "-20667000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "9032000", "reportedCurrency": "USD", "netInterestIncome": "-106956000", "nonInterestIncome": "None", "operatingExpenses": "241500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4994000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206474000", "sellingGeneralAndAdministrative": "36625000", "netIncomeFromContinuingOperations": "-800929000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "15236156000", "longTermDebt": "8818360000", "shortTermDebt": "397391000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3197505000", "totalLiabilities": "9795057000", "otherCurrentAssets": "None", "totalCurrentAssets": "1152389000", "currentLongTermDebt": "397391000", "longTermInvestments": "1750999000", "shortTermInvestments": "None", "currentNetReceivables": "876773000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14083767000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9352386000", "totalShareholderEquity": "5438564000", "capitalLeaseObligations": "136635000", "otherCurrentLiabilities": "418339000", "totalCurrentLiabilities": "840062000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8954995000", "cashAndShortTermInvestments": "275616000", "commonStockSharesOutstanding": "600229000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "275616000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-800929000", "profitLoss": "None", "dividendPayout": "90336000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59195000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-548132000", "cashflowFromInvestment": "143751000", "stockBasedCompensation": "14427000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90336000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206474000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 225827000, "cost_of_revenue": 4994000, "gross_profit": 220833000, "research_and_development": null, "selling_general_admin": 36625000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -685654000, "depreciation_amortisation": 206474000, "ebitda": -479180000, "interest_expense": 106243000, "interest_income": null, "other_non_operating": null, "pretax_income": -791897000, "tax_provision": 9032000, "effective_tax_rate": null, "net_income": -801163000, "net_income_continuing_ops": -800929000, "net_income_to_common": -801163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 275616000, "short_term_investments": null, "net_receivables": 876773000, "inventory": null, "other_current_assets": null, "total_current_assets": 1152389000, "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": 14083767000, "total_assets": 15236156000, "short_term_debt": 397391000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 840062000, "long_term_debt": 8818360000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8954995000, "total_liabilities": 9795057000, "total_debt": 9215751000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3197505000, "total_equity": 5438564000, "shares_outstanding": 600229000, "operating_cash_flow": 59195000, "stock_based_compensation": 14427000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 143751000, "dividends_paid": 90336000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -548132000, "free_cash_flow": 59195000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-685654000", "ebitda": "-479180000", "netIncome": "-801163000", "grossProfit": "220833000", "depreciation": "None", "totalRevenue": "225827000", "costOfRevenue": "4994000", "interestIncome": "None", "incomeBeforeTax": "-791897000", "interestExpense": "106243000", "operatingIncome": "-20667000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "9032000", "reportedCurrency": "USD", "netInterestIncome": "-106956000", "nonInterestIncome": "None", "operatingExpenses": "241500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4994000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206474000", "sellingGeneralAndAdministrative": "36625000", "netIncomeFromContinuingOperations": "-800929000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "15236156000", "longTermDebt": "8818360000", "shortTermDebt": "397391000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3197505000", "totalLiabilities": "9795057000", "otherCurrentAssets": "None", "totalCurrentAssets": "1152389000", "currentLongTermDebt": "397391000", "longTermInvestments": "1750999000", "shortTermInvestments": "None", "currentNetReceivables": "876773000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14083767000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9352386000", "totalShareholderEquity": "5438564000", "capitalLeaseObligations": "136635000", "otherCurrentLiabilities": "418339000", "totalCurrentLiabilities": "840062000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8954995000", "cashAndShortTermInvestments": "275616000", "commonStockSharesOutstanding": "600229000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "275616000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-800929000", "profitLoss": "None", "dividendPayout": "90336000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59195000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-548132000", "cashflowFromInvestment": "143751000", "stockBasedCompensation": "14427000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90336000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206474000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "income_statement": { "revenue": 266560000, "cost_of_revenue": 7663000, "gross_profit": 258897000, "ebit": -203672000, "ebitda": -99815000, "pretax_income": -305102000, "tax_provision": 14557000, "net_income": -320635000, "net_income_to_common": -320635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 606550000, "total_current_assets": 1816234000, "total_assets": 16194743000, "short_term_debt": 691604000, "long_term_debt": null, "total_debt": 691604000, "total_liabilities": 10001666000, "total_equity": 6190182000, "shares_outstanding": 600057000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 35259000, "capital_expenditure": 0, "free_cash_flow": 35259000, "dividends_paid": 89810000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298145, "ticker_id": 2715, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-203672000", "ebitda": "-99815000", "netIncome": "-320635000", "grossProfit": "258897000", "depreciation": "None", "totalRevenue": "266560000", "costOfRevenue": "7663000", "interestIncome": "None", "incomeBeforeTax": "-305102000", "interestExpense": "101430000", "operatingIncome": "121330000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "14557000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "137567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7663000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103857000", "sellingGeneralAndAdministrative": "35327000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "16194743000", "longTermDebt": "None", "shortTermDebt": "691604000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-2348170000", "totalLiabilities": "10001666000", "otherCurrentAssets": "None", "totalCurrentAssets": "1816234000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1209684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14378509000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9529073000", "totalShareholderEquity": "6190182000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "446893000", "totalCurrentLiabilities": "1164197000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8837469000", "cashAndShortTermInvestments": "606550000", "commonStockSharesOutstanding": "600057000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "606550000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-321289000", "profitLoss": "None", "dividendPayout": "89810000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "35259000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-853517000", "cashflowFromInvestment": "1202115000", "stockBasedCompensation": "8521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89810000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2550000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107648000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 266560000, "cost_of_revenue": 7663000, "gross_profit": 258897000, "research_and_development": null, "selling_general_admin": 35327000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -203672000, "depreciation_amortisation": 103857000, "ebitda": -99815000, "interest_expense": 101430000, "interest_income": null, "other_non_operating": null, "pretax_income": -305102000, "tax_provision": 14557000, "effective_tax_rate": null, "net_income": -320635000, "net_income_continuing_ops": null, "net_income_to_common": -320635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 606550000, "short_term_investments": null, "net_receivables": 1209684000, "inventory": null, "other_current_assets": null, "total_current_assets": 1816234000, "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": 14378509000, "total_assets": 16194743000, "short_term_debt": 691604000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1164197000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8837469000, "total_liabilities": 10001666000, "total_debt": 691604000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2348170000, "total_equity": 6190182000, "shares_outstanding": 600057000, "operating_cash_flow": 35259000, "stock_based_compensation": 8521000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1202115000, "dividends_paid": 89810000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -853517000, "free_cash_flow": 35259000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-203672000", "ebitda": "-99815000", "netIncome": "-320635000", "grossProfit": "258897000", "depreciation": "None", "totalRevenue": "266560000", "costOfRevenue": "7663000", "interestIncome": "None", "incomeBeforeTax": "-305102000", "interestExpense": "101430000", "operatingIncome": "121330000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "14557000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "137567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7663000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103857000", "sellingGeneralAndAdministrative": "35327000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "16194743000", "longTermDebt": "None", "shortTermDebt": "691604000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-2348170000", "totalLiabilities": "10001666000", "otherCurrentAssets": "None", "totalCurrentAssets": "1816234000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1209684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14378509000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9529073000", "totalShareholderEquity": "6190182000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "446893000", "totalCurrentLiabilities": "1164197000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8837469000", "cashAndShortTermInvestments": "606550000", "commonStockSharesOutstanding": "600057000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "606550000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-321289000", "profitLoss": "None", "dividendPayout": "89810000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "35259000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-853517000", "cashflowFromInvestment": "1202115000", "stockBasedCompensation": "8521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89810000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2550000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107648000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "income_statement": { "revenue": 271316000, "cost_of_revenue": 4818000, "gross_profit": 266498000, "ebit": -755743000, "ebitda": -678529000, "pretax_income": -864428000, "tax_provision": 10949000, "net_income": -875625000, "net_income_to_common": -875625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 224340000, "total_current_assets": 1363373000, "total_assets": 17300956000, "short_term_debt": 1614791000, "long_term_debt": null, "total_debt": 1614791000, "total_liabilities": 10596589000, "total_equity": 6702099000, "shares_outstanding": 600304000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 74342000, "capital_expenditure": 0, "free_cash_flow": 74342000, "dividends_paid": 92763000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298146, "ticker_id": 2715, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-755743000", "ebitda": "-678529000", "netIncome": "-875625000", "grossProfit": "266498000", "depreciation": "None", "totalRevenue": "271316000", "costOfRevenue": "4818000", "interestIncome": "None", "incomeBeforeTax": "-864428000", "interestExpense": "108685000", "operatingIncome": "157564000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "10949000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "108934000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77214000", "sellingGeneralAndAdministrative": "33348000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "17300956000", "longTermDebt": "None", "shortTermDebt": "1614791000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-1846862000", "totalLiabilities": "10596589000", "otherCurrentAssets": "None", "totalCurrentAssets": "1363373000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1139033000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15937583000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10261987000", "totalShareholderEquity": "6702099000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "302526000", "totalCurrentLiabilities": "1949393000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8647196000", "cashAndShortTermInvestments": "224340000", "commonStockSharesOutstanding": "600304000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "224340000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-875625000", "profitLoss": "None", "dividendPayout": "92763000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "74342000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22075000", "cashflowFromInvestment": "-119262000", "stockBasedCompensation": "7633000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92763000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-283000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80912000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 271316000, "cost_of_revenue": 4818000, "gross_profit": 266498000, "research_and_development": null, "selling_general_admin": 33348000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -755743000, "depreciation_amortisation": 77214000, "ebitda": -678529000, "interest_expense": 108685000, "interest_income": null, "other_non_operating": null, "pretax_income": -864428000, "tax_provision": 10949000, "effective_tax_rate": null, "net_income": -875625000, "net_income_continuing_ops": null, "net_income_to_common": -875625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 224340000, "short_term_investments": null, "net_receivables": 1139033000, "inventory": null, "other_current_assets": null, "total_current_assets": 1363373000, "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": 15937583000, "total_assets": 17300956000, "short_term_debt": 1614791000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1949393000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8647196000, "total_liabilities": 10596589000, "total_debt": 1614791000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1846862000, "total_equity": 6702099000, "shares_outstanding": 600304000, "operating_cash_flow": 74342000, "stock_based_compensation": 7633000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -119262000, "dividends_paid": 92763000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22075000, "free_cash_flow": 74342000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-755743000", "ebitda": "-678529000", "netIncome": "-875625000", "grossProfit": "266498000", "depreciation": "None", "totalRevenue": "271316000", "costOfRevenue": "4818000", "interestIncome": "None", "incomeBeforeTax": "-864428000", "interestExpense": "108685000", "operatingIncome": "157564000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "10949000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "108934000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77214000", "sellingGeneralAndAdministrative": "33348000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "17300956000", "longTermDebt": "None", "shortTermDebt": "1614791000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-1846862000", "totalLiabilities": "10596589000", "otherCurrentAssets": "None", "totalCurrentAssets": "1363373000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1139033000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15937583000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10261987000", "totalShareholderEquity": "6702099000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "302526000", "totalCurrentLiabilities": "1949393000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8647196000", "cashAndShortTermInvestments": "224340000", "commonStockSharesOutstanding": "600304000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "224340000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-875625000", "profitLoss": "None", "dividendPayout": "92763000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "74342000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22075000", "cashflowFromInvestment": "-119262000", "stockBasedCompensation": "7633000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92763000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-283000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80912000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "income_statement": { "revenue": -122383000, "cost_of_revenue": 3298000, "gross_profit": -125681000, "ebit": -200380000, "ebitda": -120453000, "pretax_income": -659602000, "tax_provision": 3982000, "net_income": -663943000, "net_income_to_common": -663943000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250016000, "total_current_assets": 1397387000, "total_assets": 18304844000, "short_term_debt": 453648000, "long_term_debt": null, "total_debt": 453648000, "total_liabilities": 10670979000, "total_equity": 7631600000, "shares_outstanding": 598984000, "goodwill_and_intangibles": 13237187000 }, "cash_flow": { "operating_cash_flow": 135418000, "capital_expenditure": 0, "free_cash_flow": 135418000, "dividends_paid": 91235000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298147, "ticker_id": 2715, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-200380000", "ebitda": "-120453000", "netIncome": "-663943000", "grossProfit": "-125681000", "depreciation": "None", "totalRevenue": "-122383000", "costOfRevenue": "3298000", "interestIncome": "None", "incomeBeforeTax": "-659602000", "interestExpense": "102099000", "operatingIncome": "-233126000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3982000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "107445000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3298000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79927000", "sellingGeneralAndAdministrative": "30150000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "18304844000", "longTermDebt": "None", "shortTermDebt": "453648000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "13237187000", "reportedCurrency": "None", "retainedEarnings": "-971809000", "totalLiabilities": "10670979000", "otherCurrentAssets": "173710000", "totalCurrentAssets": "1397387000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "973661000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16907457000", "currentAccountsPayable": "412178000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10220839000", "totalShareholderEquity": "7631600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "865826000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9805153000", "cashAndShortTermInvestments": "250016000", "commonStockSharesOutstanding": "598984000", "intangibleAssetsExcludingGoodwill": "13237187000", "cashAndCashEquivalentsAtCarryingValue": "250016000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-664292000", "profitLoss": "None", "dividendPayout": "91235000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "-90967000", "operatingCashflow": "135418000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-402728000", "cashflowFromInvestment": "170217000", "stockBasedCompensation": "3531000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91235000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1989000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77295000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -122383000, "cost_of_revenue": 3298000, "gross_profit": -125681000, "research_and_development": null, "selling_general_admin": 30150000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -200380000, "depreciation_amortisation": 79927000, "ebitda": -120453000, "interest_expense": 102099000, "interest_income": null, "other_non_operating": null, "pretax_income": -659602000, "tax_provision": 3982000, "effective_tax_rate": null, "net_income": -663943000, "net_income_continuing_ops": null, "net_income_to_common": -663943000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 250016000, "short_term_investments": null, "net_receivables": 973661000, "inventory": null, "other_current_assets": null, "total_current_assets": 1397387000, "net_ppe": null, "goodwill": null, "intangible_assets": 13237187000, "goodwill_and_intangibles": 13237187000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16907457000, "total_assets": 18304844000, "short_term_debt": 453648000, "accounts_payable": 412178000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 865826000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9805153000, "total_liabilities": 10670979000, "total_debt": 453648000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -971809000, "total_equity": 7631600000, "shares_outstanding": 598984000, "operating_cash_flow": 135418000, "stock_based_compensation": 3531000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 170217000, "dividends_paid": 91235000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -402728000, "free_cash_flow": 135418000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-200380000", "ebitda": "-120453000", "netIncome": "-663943000", "grossProfit": "-125681000", "depreciation": "None", "totalRevenue": "-122383000", "costOfRevenue": "3298000", "interestIncome": "None", "incomeBeforeTax": "-659602000", "interestExpense": "102099000", "operatingIncome": "-233126000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3982000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "107445000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3298000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79927000", "sellingGeneralAndAdministrative": "30150000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "18304844000", "longTermDebt": "None", "shortTermDebt": "453648000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "13237187000", "reportedCurrency": "None", "retainedEarnings": "-971809000", "totalLiabilities": "10670979000", "otherCurrentAssets": "173710000", "totalCurrentAssets": "1397387000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "973661000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16907457000", "currentAccountsPayable": "412178000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10220839000", "totalShareholderEquity": "7631600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "865826000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9805153000", "cashAndShortTermInvestments": "250016000", "commonStockSharesOutstanding": "598984000", "intangibleAssetsExcludingGoodwill": "13237187000", "cashAndCashEquivalentsAtCarryingValue": "250016000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-664292000", "profitLoss": "None", "dividendPayout": "91235000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "-90967000", "operatingCashflow": "135418000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-402728000", "cashflowFromInvestment": "170217000", "stockBasedCompensation": "3531000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91235000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1989000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77295000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "income_statement": { "revenue": 306576000, "cost_of_revenue": 6483000, "gross_profit": 300093000, "ebit": 233662000, "ebitda": 314308000, "pretax_income": 126953000, "tax_provision": 10058000, "net_income": 116710000, "net_income_to_common": 116710000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 340058000, "total_current_assets": 3117334000, "total_assets": 19004882000, "short_term_debt": 439399000, "long_term_debt": null, "total_debt": 439399000, "total_liabilities": 10719465001, "total_equity": 8284529999, "shares_outstanding": 598553000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 158191000, "capital_expenditure": 0, "free_cash_flow": 158191000, "dividends_paid": 173851000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298149, "ticker_id": 2715, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "233662000", "ebitda": "314308000", "netIncome": "116710000", "grossProfit": "300093000", "depreciation": "None", "totalRevenue": "306576000", "costOfRevenue": "6483000", "interestIncome": "None", "incomeBeforeTax": "126953000", "interestExpense": "106709000", "operatingIncome": "None", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "10058000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "300093000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6483000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80646000", "sellingGeneralAndAdministrative": "38110000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "598000", "currentDebt": "None", "investments": "None", "totalAssets": "19004882000", "longTermDebt": "None", "shortTermDebt": "439399000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-215058000", "totalLiabilities": "10719465001", "otherCurrentAssets": "559620000", "totalCurrentAssets": "3117334000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2217656000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15887548000", "currentAccountsPayable": "375888000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10157079000", "totalShareholderEquity": "8284529999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "815287000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9904178001", "cashAndShortTermInvestments": "340058000", "commonStockSharesOutstanding": "598553000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "340058000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116710000", "profitLoss": "None", "dividendPayout": "173851000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "158191000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66658000", "cashflowFromInvestment": "-61658000", "stockBasedCompensation": "11453000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "173851000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-520000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-201472000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 306576000, "cost_of_revenue": 6483000, "gross_profit": 300093000, "research_and_development": null, "selling_general_admin": 38110000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 233662000, "depreciation_amortisation": 80646000, "ebitda": 314308000, "interest_expense": 106709000, "interest_income": null, "other_non_operating": null, "pretax_income": 126953000, "tax_provision": 10058000, "effective_tax_rate": null, "net_income": 116710000, "net_income_continuing_ops": null, "net_income_to_common": 116710000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 340058000, "short_term_investments": null, "net_receivables": 2217656000, "inventory": null, "other_current_assets": null, "total_current_assets": 3117334000, "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": 15887548000, "total_assets": 19004882000, "short_term_debt": 439399000, "accounts_payable": 375888000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 815287000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9904178001, "total_liabilities": 10719465001, "total_debt": 439399000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -215058000, "total_equity": 8284529999, "shares_outstanding": 598553000, "operating_cash_flow": 158191000, "stock_based_compensation": 11453000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61658000, "dividends_paid": 173851000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -66658000, "free_cash_flow": 158191000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "233662000", "ebitda": "314308000", "netIncome": "116710000", "grossProfit": "300093000", "depreciation": "None", "totalRevenue": "306576000", "costOfRevenue": "6483000", "interestIncome": "None", "incomeBeforeTax": "126953000", "interestExpense": "106709000", "operatingIncome": "None", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "10058000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "300093000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6483000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80646000", "sellingGeneralAndAdministrative": "38110000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "598000", "currentDebt": "None", "investments": "None", "totalAssets": "19004882000", "longTermDebt": "None", "shortTermDebt": "439399000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-215058000", "totalLiabilities": "10719465001", "otherCurrentAssets": "559620000", "totalCurrentAssets": "3117334000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2217656000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15887548000", "currentAccountsPayable": "375888000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10157079000", "totalShareholderEquity": "8284529999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "815287000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9904178001", "cashAndShortTermInvestments": "340058000", "commonStockSharesOutstanding": "598553000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "340058000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116710000", "profitLoss": "None", "dividendPayout": "173851000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "158191000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66658000", "cashflowFromInvestment": "-61658000", "stockBasedCompensation": "11453000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "173851000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-520000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-201472000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "income_statement": { "revenue": 349619000, "cost_of_revenue": 24676000, "gross_profit": 324943000, "ebit": -75064000, "ebitda": 292904000, "pretax_income": -190695000, "tax_provision": -148262000, "net_income": -42037000, "net_income_to_common": -42037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 324050000, "total_current_assets": 3119321000, "total_assets": 19204375000, "short_term_debt": 508120000, "long_term_debt": null, "total_debt": 508120000, "total_liabilities": 10889661000, "total_equity": 8313812000, "shares_outstanding": 598344000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 76529000, "capital_expenditure": 0, "free_cash_flow": 76529000, "dividends_paid": 173724000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298150, "ticker_id": 2715, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:37.633670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-75064000", "ebitda": "292904000", "netIncome": "-42037000", "grossProfit": "324943000", "depreciation": "None", "totalRevenue": "349619000", "costOfRevenue": "24676000", "interestIncome": "None", "incomeBeforeTax": "-190695000", "interestExpense": "104470000", "operatingIncome": "289339000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-148262000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "35604000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24676000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "367968000", "sellingGeneralAndAdministrative": "35604000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "598000", "currentDebt": "None", "investments": "None", "totalAssets": "19204375000", "longTermDebt": "None", "shortTermDebt": "508120000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-241301000", "totalLiabilities": "10889661000", "otherCurrentAssets": "606392000", "totalCurrentAssets": "3119321000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2188879000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16085054000", "currentAccountsPayable": "444926000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10237558000", "totalShareholderEquity": "8313812000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "953046000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9936615000", "cashAndShortTermInvestments": "324050000", "commonStockSharesOutstanding": "598344000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "324050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42433000", "profitLoss": "None", "dividendPayout": "173724000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "76529000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-461816000", "cashflowFromInvestment": "391821000", "stockBasedCompensation": "6437000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "173724000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "367968000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 349619000, "cost_of_revenue": 24676000, "gross_profit": 324943000, "research_and_development": null, "selling_general_admin": 35604000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -75064000, "depreciation_amortisation": 367968000, "ebitda": 292904000, "interest_expense": 104470000, "interest_income": null, "other_non_operating": null, "pretax_income": -190695000, "tax_provision": -148262000, "effective_tax_rate": null, "net_income": -42037000, "net_income_continuing_ops": null, "net_income_to_common": -42037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 324050000, "short_term_investments": null, "net_receivables": 2188879000, "inventory": null, "other_current_assets": null, "total_current_assets": 3119321000, "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": 16085054000, "total_assets": 19204375000, "short_term_debt": 508120000, "accounts_payable": 444926000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 953046000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9936615000, "total_liabilities": 10889661000, "total_debt": 508120000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -241301000, "total_equity": 8313812000, "shares_outstanding": 598344000, "operating_cash_flow": 76529000, "stock_based_compensation": 6437000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 391821000, "dividends_paid": 173724000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -461816000, "free_cash_flow": 76529000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-75064000", "ebitda": "292904000", "netIncome": "-42037000", "grossProfit": "324943000", "depreciation": "None", "totalRevenue": "349619000", "costOfRevenue": "24676000", "interestIncome": "None", "incomeBeforeTax": "-190695000", "interestExpense": "104470000", "operatingIncome": "289339000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-148262000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "35604000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24676000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "367968000", "sellingGeneralAndAdministrative": "35604000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "598000", "currentDebt": "None", "investments": "None", "totalAssets": "19204375000", "longTermDebt": "None", "shortTermDebt": "508120000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-241301000", "totalLiabilities": "10889661000", "otherCurrentAssets": "606392000", "totalCurrentAssets": "3119321000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2188879000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16085054000", "currentAccountsPayable": "444926000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10237558000", "totalShareholderEquity": "8313812000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "953046000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9936615000", "cashAndShortTermInvestments": "324050000", "commonStockSharesOutstanding": "598344000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "324050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42433000", "profitLoss": "None", "dividendPayout": "173724000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "76529000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-461816000", "cashflowFromInvestment": "391821000", "stockBasedCompensation": "6437000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "173724000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "367968000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }