{ "ticker": { "uuid": "3396dca9-2411-48b1-ab33-c95bc65de5e5", "symbol": "AQN", "name": "Algonquin Power & Utilities Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/3396dca9-2411-48b1-ab33-c95bc65de5e5/", "api_url": "https://sharemaestro.com/factors/api/tickers/3396dca9-2411-48b1-ab33-c95bc65de5e5/" }, "ticker_metadata": { "id": 235, "uuid": "3396dca9-2411-48b1-ab33-c95bc65de5e5", "symbol": "AQN", "name": "Algonquin Power & Utilities Corp", "asset_type": "equity", "market_cap": 4602600000, "stock_exchange_id": 3, "industry": "Utilities - Diversified", "sector": "Utilities", "description": "Algonquin Power & Utilities Corp. The company is headquartered in Oakville, Canada.", "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": "3396dca9-2411-48b1-ab33-c95bc65de5e5", "symbol": "AQN", "name": "Algonquin Power & Utilities Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/3396dca9-2411-48b1-ab33-c95bc65de5e5/", "api_url": "https://sharemaestro.com/factors/api/tickers/3396dca9-2411-48b1-ab33-c95bc65de5e5/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.75, "value": 0.71, "quality": 0.76, "momentum": 0.29, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 6.01, "market_cap": 4645173702.38, "pe_ratio": 27.2924, "earnings_yield": 0.0366, "ebitda_to_ev": 0.0857, "shareholder_yield": 0.0458, "roe": 0.0364, "piotroski_f_score": 6, "momentum_12_1": 0.0846, "volatility_252d": 0.2698 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:53.388803+00:00", "batch_id": "" }, "size": { "price_close": 6.01, "market_cap": 4645173702.38, "market_cap_usd": 4645173702.38, "enterprise_value": 11277275351.38, "shares_outstanding": 772907438, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 27.2924, "pb_ratio": 0.9943, "ptbv_ratio": 1.4172, "ps_ratio": 1.8334, "pcf_ratio": 8.0166, "pfcf_ratio": 3.6601, "ev_ebitda": 11.6718, "ev_ebit": 20.3929, "ev_sales": 4.4511, "ev_fcf": 8.8859, "earnings_yield": 0.0366, "fcf_yield": 0.1125, "price_to_sales": 1.8334, "price_to_book": 0.9943, "price_to_cashflow": 8.0166, "ebitda_to_ev": 0.0857, "sales_yield": 0.2247 }, "yield": { "dividend_yield": 0.0458, "buyback_yield": 0, "shareholder_yield": 0.0458, "debt_paydown_yield": null, "total_yield": 0.0458 }, "quality": { "gross_margin": 0.7256, "operating_margin": 0.2183, "net_margin": 0.0672, "ebitda_margin": 0.3814, "fcf_margin": 0.5009, "roe": 0.0364, "roa": 0.0121, "roic": 0.0317, "roc_greenblatt": null, "asset_turnover": 0.1797, "cash_conversion": 7.4567, "accruals_ratio": -0.029, "sbc_to_revenue": 0.0045, "piotroski_f_score": 6, "altman_z_score": 0.3305, "earnings_stability_5y": 3.8121, "revenue_stability_5y": 0.1877, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1304, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.9344, "net_debt_to_ebitda": 6.8641, "debt_to_assets": 0.4744, "interest_coverage": 1.6127, "current_ratio": 1.047, "quick_ratio": 0.8655, "net_debt": 6632101649, "local_beta": 0.0005, "volatility_252d": 0.2698, "volatility_60d": 0.667, "max_drawdown_12m": -0.1675, "risk_adjusted_momentum": 0.3135 }, "growth": { "revenue_growth_1y": 0.071, "revenue_growth_3y_cagr": -0.0417, "revenue_growth_5y_cagr": 0.0773, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.254, "fcf_growth_1y": -0.0233, "book_value_growth_1y": -0.0678, "revenue_growth": 0.071, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0099, "price_return_3m": -0.001, "price_return_6m": 0.0474, "price_return_9m": 0.0955, "price_return_12m": 0.0739, "price_return_12m_ex1m": 0.0846, "momentum_6m": 0.0474, "momentum_12m": 0.0739, "momentum_12_1": 0.0846, "distance_from_52w_high": -0.1299, "distance_from_52w_low": 0.1524, "relative_strength": -0.0261 }, "raw_ttm": { "revenue_ttm": 2533600000, "gross_profit_ttm": 1838400000, "ebit_ttm": 553000000, "ebitda_ttm": 966200000, "net_income_ttm": 170200000, "eps_diluted_ttm": 0.2202, "operating_cash_flow_ttm": 579442215, "capital_expenditure_ttm": 689682540, "fcf_ttm": 1269124755, "dividends_paid_ttm": 212646571, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 342900000, "cash_and_equivalents": 55682528, "total_current_assets": 1169935076, "total_current_liabilities": 1117463072, "net_ppe": null, "total_assets": 14096107395, "total_debt": 6687784177, "total_equity": 4671914654, "net_working_capital": 541073653, "book_value_per_share": 6.0446, "retained_earnings": -2936024361, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3277744530, "tangible_book_per_share": 4.2408 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 66, "rank_pb": 21, "rank_ptbv": 29, "rank_ps": 45, "rank_pcf": 33, "rank_ev_ebitda": 49, "rank_ev_ebit": 70, "rank_earnings_yield": 66, "rank_fcf_yield": 35, "rank_dividend_yield": 16, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 64, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 18, "rank_fcf_margin": 15, "rank_piotroski": 33, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 96, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 55 }, "composites": { "value_composite": 29, "quality_composite": 24, "momentum_composite": 71, "growth_composite": 88, "yield_composite": 11, "svqf_composite": 83, "vc1_composite": 26, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 25, "quality_value_composite": 0.7346, "os_score": 0.75, "value_percentile": 0.71, "quality_percentile": 0.76, "momentum_percentile": 0.29, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 25, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3460, "ticker_id": 235, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:53.388803+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.01, "market_cap": 4645173702.38, "market_cap_usd": 4645173702.38, "enterprise_value": 11277275351.38, "shares_outstanding": 772907438, "fx_rate_to_usd": null, "pe_ratio": 27.29244243, "pb_ratio": 0.99427623, "ptbv_ratio": 1.41718601, "ps_ratio": 1.83342821, "pcf_ratio": 8.01662976, "pfcf_ratio": 3.66013954, "ev_ebitda": 11.67178157, "ev_ebit": 20.39290299, "ev_sales": 4.45108752, "ev_fcf": 8.88586824, "earnings_yield": 0.03664018, "fcf_yield": 0.11253824, "dividend_yield": 0.04577796, "buyback_yield": 0, "shareholder_yield": 0.04577796, "debt_paydown_yield": null, "total_yield": 0.04577796, "gross_margin": 0.72560783, "operating_margin": 0.2182665, "net_margin": 0.06717714, "ebitda_margin": 0.38135459, "fcf_margin": 0.50091757, "roe": 0.03643046, "roa": 0.01207426, "roic": 0.03169016, "roc_greenblatt": null, "asset_turnover": 0.17973756, "cash_conversion": 7.45666719, "accruals_ratio": -0.02903229, "sbc_to_revenue": 0.00446006, "debt_to_equity": 1.93443714, "net_debt_to_ebitda": 6.86410852, "debt_to_assets": 0.47444191, "interest_coverage": 1.61271508, "current_ratio": 1.04695637, "quick_ratio": 0.86550548, "net_debt": 6632101649, "revenue_growth_1y": 0.07095545, "revenue_growth_3y_cagr": -0.04166502, "revenue_growth_5y_cagr": 0.07731745, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.25398609, "fcf_growth_1y": -0.0233461, "book_value_growth_1y": -0.06782095, "piotroski_f_score": 6, "altman_z_score": 0.33045753, "earnings_stability_5y": 3.812126, "revenue_stability_5y": 0.187694, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00988468, "price_return_3m": -0.00104716, "price_return_6m": 0.04740328, "price_return_9m": 0.09553583, "price_return_12m": 0.07386628, "price_return_12m_ex1m": 0.08458707, "distance_from_52w_high": -0.12985565, "distance_from_52w_low": 0.15244487, "relative_strength": -0.0260973, "local_beta": 0.0005, "volatility_252d": 0.269806, "volatility_60d": 0.667, "max_drawdown_12m": -0.16749917, "revenue_ttm": 2533600000, "gross_profit_ttm": 1838400000, "ebit_ttm": 553000000, "ebitda_ttm": 966200000, "net_income_ttm": 170200000, "eps_diluted_ttm": 0.22020748, "operating_cash_flow_ttm": 579442215, "capital_expenditure_ttm": 689682540, "fcf_ttm": 1269124755, "dividends_paid_ttm": 212646571, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 342900000, "cash_and_equivalents": 55682528, "total_current_assets": 1169935076, "total_current_liabilities": 1117463072, "net_ppe": null, "total_assets": 14096107395, "total_debt": 6687784177, "total_equity": 4671914654, "net_working_capital": 541073653, "book_value_per_share": 6.04459787, "retained_earnings": -2936024361, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3277744530, "tangible_book_per_share": 4.24079828, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 66, "rank_pb": 21, "rank_ptbv": 29, "rank_ps": 45, "rank_pcf": 33, "rank_ev_ebitda": 49, "rank_ev_ebit": 70, "rank_earnings_yield": 66, "rank_fcf_yield": 35, "rank_dividend_yield": 16, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 64, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 18, "rank_fcf_margin": 15, "rank_piotroski": 33, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 96, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 55, "value_composite": 29, "quality_composite": 24, "momentum_composite": 71, "growth_composite": 88, "yield_composite": 11, "svqf_composite": 83, "vc1_composite": 26, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 25, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 25, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 6.01, "os": 0.75, "value": 0.71, "quality": 0.76, "momentum": 0.29, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 27.2924, "earnings_yield": 0.0366, "shareholder_yield": 0.0458, "roe": 0.0364, "momentum_12_1": 0.0846, "complete_fields": { "id": 3460, "ticker_id": 235, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:53.388803+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.01, "market_cap": 4645173702.38, "market_cap_usd": 4645173702.38, "enterprise_value": 11277275351.38, "shares_outstanding": 772907438, "fx_rate_to_usd": null, "pe_ratio": 27.29244243, "pb_ratio": 0.99427623, "ptbv_ratio": 1.41718601, "ps_ratio": 1.83342821, "pcf_ratio": 8.01662976, "pfcf_ratio": 3.66013954, "ev_ebitda": 11.67178157, "ev_ebit": 20.39290299, "ev_sales": 4.45108752, "ev_fcf": 8.88586824, "earnings_yield": 0.03664018, "fcf_yield": 0.11253824, "dividend_yield": 0.04577796, "buyback_yield": 0, "shareholder_yield": 0.04577796, "debt_paydown_yield": null, "total_yield": 0.04577796, "gross_margin": 0.72560783, "operating_margin": 0.2182665, "net_margin": 0.06717714, "ebitda_margin": 0.38135459, "fcf_margin": 0.50091757, "roe": 0.03643046, "roa": 0.01207426, "roic": 0.03169016, "roc_greenblatt": null, "asset_turnover": 0.17973756, "cash_conversion": 7.45666719, "accruals_ratio": -0.02903229, "sbc_to_revenue": 0.00446006, "debt_to_equity": 1.93443714, "net_debt_to_ebitda": 6.86410852, "debt_to_assets": 0.47444191, "interest_coverage": 1.61271508, "current_ratio": 1.04695637, "quick_ratio": 0.86550548, "net_debt": 6632101649, "revenue_growth_1y": 0.07095545, "revenue_growth_3y_cagr": -0.04166502, "revenue_growth_5y_cagr": 0.07731745, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.25398609, "fcf_growth_1y": -0.0233461, "book_value_growth_1y": -0.06782095, "piotroski_f_score": 6, "altman_z_score": 0.33045753, "earnings_stability_5y": 3.812126, "revenue_stability_5y": 0.187694, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00988468, "price_return_3m": -0.00104716, "price_return_6m": 0.04740328, "price_return_9m": 0.09553583, "price_return_12m": 0.07386628, "price_return_12m_ex1m": 0.08458707, "distance_from_52w_high": -0.12985565, "distance_from_52w_low": 0.15244487, "relative_strength": -0.0260973, "local_beta": 0.0005, "volatility_252d": 0.269806, "volatility_60d": 0.667, "max_drawdown_12m": -0.16749917, "revenue_ttm": 2533600000, "gross_profit_ttm": 1838400000, "ebit_ttm": 553000000, "ebitda_ttm": 966200000, "net_income_ttm": 170200000, "eps_diluted_ttm": 0.22020748, "operating_cash_flow_ttm": 579442215, "capital_expenditure_ttm": 689682540, "fcf_ttm": 1269124755, "dividends_paid_ttm": 212646571, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 342900000, "cash_and_equivalents": 55682528, "total_current_assets": 1169935076, "total_current_liabilities": 1117463072, "net_ppe": null, "total_assets": 14096107395, "total_debt": 6687784177, "total_equity": 4671914654, "net_working_capital": 541073653, "book_value_per_share": 6.04459787, "retained_earnings": -2936024361, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3277744530, "tangible_book_per_share": 4.24079828, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 66, "rank_pb": 21, "rank_ptbv": 29, "rank_ps": 45, "rank_pcf": 33, "rank_ev_ebitda": 49, "rank_ev_ebit": 70, "rank_earnings_yield": 66, "rank_fcf_yield": 35, "rank_dividend_yield": 16, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 64, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 18, "rank_fcf_margin": 15, "rank_piotroski": 33, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 96, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 55, "value_composite": 29, "quality_composite": 24, "momentum_composite": 71, "growth_composite": 88, "yield_composite": 11, "svqf_composite": 83, "vc1_composite": 26, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 25, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 25, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "income_statement": { "revenue": 2433600000, "cost_of_revenue": 639800000, "gross_profit": 1793800000, "ebit": 526700000, "ebitda": 927000000, "pretax_income": 211000000, "tax_provision": 65000000, "net_income": 180800000, "net_income_to_common": 180800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32640490, "total_current_assets": 1201908718, "total_assets": 14110474236, "short_term_debt": 363337574, "long_term_debt": 6168900000, "total_debt": 6532237574, "total_liabilities": 9071361385, "total_equity": 4632653894, "shares_outstanding": 772407126, "goodwill_and_intangibles": 1387270772 }, "cash_flow": { "operating_cash_flow": 603991284, "capital_expenditure": 785412519, "free_cash_flow": 1389403803, "dividends_paid": 215507672, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216983, "ticker_id": 235, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "526700000", "ebitda": "927000000", "netIncome": "180800000", "grossProfit": "1793800000", "depreciation": "None", "totalRevenue": "2433600000", "costOfRevenue": "639800000", "interestIncome": "44800000", "incomeBeforeTax": "211000000", "interestExpense": "315700000", "operatingIncome": "523100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "65000000", "reportedCurrency": "USD", "netInterestIncome": "-270900000", "nonInterestIncome": "None", "operatingExpenses": "1270700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "639800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "400300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "146000000" }, "balance": { "goodwill": "1317697616", "inventory": "226087803", "commonStock": "7388230016", "currentDebt": "None", "investments": "None", "totalAssets": "14110474236", "longTermDebt": "6168900000", "shortTermDebt": "363337574", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "69573156", "reportedCurrency": "USD", "retainedEarnings": "-2955910878", "totalLiabilities": "9071361385", "otherCurrentAssets": "449280887", "totalCurrentAssets": "1201908718", "currentLongTermDebt": "364000000", "longTermInvestments": "207500000", "shortTermInvestments": "None", "currentNetReceivables": "493899538", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12908565517", "currentAccountsPayable": "145135393", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6531491992", "totalShareholderEquity": "4632653894", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "688245214", "totalCurrentLiabilities": "1196718181", "otherNonCurrentLiabilities": "357800000", "totalNonCurrentLiabilities": "7874643203", "cashAndShortTermInvestments": "32640490", "commonStockSharesOutstanding": "772407126", "intangibleAssetsExcludingGoodwill": "69573156", "cashAndCashEquivalentsAtCarryingValue": "32640490", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "222324959", "profitLoss": "None", "dividendPayout": "215507672", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2950766", "operatingCashflow": "603991284", "capitalExpenditures": "785412519", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1849926810", "cashflowFromInvestment": "1190786726", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "215507672", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "407307465", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2433600000, "cost_of_revenue": 639800000, "gross_profit": 1793800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 526700000, "depreciation_amortisation": 400300000, "ebitda": 927000000, "interest_expense": 315700000, "interest_income": null, "other_non_operating": null, "pretax_income": 211000000, "tax_provision": 65000000, "effective_tax_rate": null, "net_income": 180800000, "net_income_continuing_ops": 146000000, "net_income_to_common": 180800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32640490, "short_term_investments": null, "net_receivables": 493899538, "inventory": 226087803, "other_current_assets": null, "total_current_assets": 1201908718, "net_ppe": null, "goodwill": 1317697616, "intangible_assets": 69573156, "goodwill_and_intangibles": 1387270772, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12908565517, "total_assets": 14110474236, "short_term_debt": 363337574, "accounts_payable": 145135393, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1196718181, "long_term_debt": 6168900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7874643203, "total_liabilities": 9071361385, "total_debt": 6532237574, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2955910878, "total_equity": 4632653894, "shares_outstanding": 772407126, "operating_cash_flow": 603991284, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 785412519, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1190786726, "dividends_paid": 215507672, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1849926810, "free_cash_flow": 1389403803, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "526700000", "ebitda": "927000000", "netIncome": "180800000", "grossProfit": "1793800000", "depreciation": "None", "totalRevenue": "2433600000", "costOfRevenue": "639800000", "interestIncome": "44800000", "incomeBeforeTax": "211000000", "interestExpense": "315700000", "operatingIncome": "523100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "65000000", "reportedCurrency": "USD", "netInterestIncome": "-270900000", "nonInterestIncome": "None", "operatingExpenses": "1270700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "639800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "400300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "146000000" }, "balance": { "goodwill": "1317697616", "inventory": "226087803", "commonStock": "7388230016", "currentDebt": "None", "investments": "None", "totalAssets": "14110474236", "longTermDebt": "6168900000", "shortTermDebt": "363337574", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "69573156", "reportedCurrency": "USD", "retainedEarnings": "-2955910878", "totalLiabilities": "9071361385", "otherCurrentAssets": "449280887", "totalCurrentAssets": "1201908718", "currentLongTermDebt": "364000000", "longTermInvestments": "207500000", "shortTermInvestments": "None", "currentNetReceivables": "493899538", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12908565517", "currentAccountsPayable": "145135393", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6531491992", "totalShareholderEquity": "4632653894", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "688245214", "totalCurrentLiabilities": "1196718181", "otherNonCurrentLiabilities": "357800000", "totalNonCurrentLiabilities": "7874643203", "cashAndShortTermInvestments": "32640490", "commonStockSharesOutstanding": "772407126", "intangibleAssetsExcludingGoodwill": "69573156", "cashAndCashEquivalentsAtCarryingValue": "32640490", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "222324959", "profitLoss": "None", "dividendPayout": "215507672", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2950766", "operatingCashflow": "603991284", "capitalExpenditures": "785412519", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1849926810", "cashflowFromInvestment": "1190786726", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "215507672", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "407307465", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "income_statement": { "revenue": 2319538000, "cost_of_revenue": 594329000, "gross_profit": 1725209000, "ebit": 566506000, "ebitda": 1043185000, "pretax_income": 177180000, "tax_provision": 186797000, "net_income": -1380517000, "net_income_to_common": -1380517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34842000, "total_current_assets": 1135090000, "total_assets": 16961757000, "short_term_debt": 491733000, "long_term_debt": 6207040000, "total_debt": 6698773000, "total_liabilities": 10780484000, "total_equity": 4707929000, "shares_outstanding": 731721239, "goodwill_and_intangibles": 1381360000 }, "cash_flow": { "operating_cash_flow": 458588938, "capital_expenditure": 830532843, "free_cash_flow": 1289121781, "dividends_paid": 281361456, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216988, "ticker_id": 235, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "566506000", "ebitda": "1043185000", "netIncome": "-1380517000", "grossProfit": "1725209000", "depreciation": "None", "totalRevenue": "2319538000", "costOfRevenue": "594329000", "interestIncome": "28178000", "incomeBeforeTax": "177180000", "interestExpense": "346119372", "operatingIncome": "446089000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "186797000", "reportedCurrency": "USD", "netInterestIncome": "-358398000", "nonInterestIncome": "None", "operatingExpenses": "1279120000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "594329000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "476679000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-9617000" }, "balance": { "goodwill": "1312224000", "inventory": "223600000", "commonStock": "7391304000", "currentDebt": "None", "investments": "None", "totalAssets": "16961757000", "longTermDebt": "6207040000", "shortTermDebt": "491733000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "69136000", "reportedCurrency": "USD", "retainedEarnings": "-2929855000", "totalLiabilities": "10780484000", "otherCurrentAssets": "454077000", "totalCurrentAssets": "1135090000", "currentLongTermDebt": "491733000", "longTermInvestments": "67757000", "shortTermInvestments": "None", "currentNetReceivables": "422571000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15826667000", "currentAccountsPayable": "164154000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6698773000", "totalShareholderEquity": "4707929000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "841523000", "totalCurrentLiabilities": "1497410000", "otherNonCurrentLiabilities": "273798000", "totalNonCurrentLiabilities": "9283074000", "cashAndShortTermInvestments": "34842000", "commonStockSharesOutstanding": "731721239", "intangibleAssetsExcludingGoodwill": "69136000", "cashAndCashEquivalentsAtCarryingValue": "34842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119720845", "profitLoss": "None", "dividendPayout": "281361456", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1793542", "operatingCashflow": "458588938", "capitalExpenditures": "830532843", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-579383624", "cashflowFromInvestment": "176049875", "stockBasedCompensation": "18389000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "281361456", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3482000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "376688604", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2319538000, "cost_of_revenue": 594329000, "gross_profit": 1725209000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 566506000, "depreciation_amortisation": 476679000, "ebitda": 1043185000, "interest_expense": 346119372, "interest_income": null, "other_non_operating": null, "pretax_income": 177180000, "tax_provision": 186797000, "effective_tax_rate": null, "net_income": -1380517000, "net_income_continuing_ops": -9617000, "net_income_to_common": -1380517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34842000, "short_term_investments": null, "net_receivables": 422571000, "inventory": 223600000, "other_current_assets": null, "total_current_assets": 1135090000, "net_ppe": null, "goodwill": 1312224000, "intangible_assets": 69136000, "goodwill_and_intangibles": 1381360000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15826667000, "total_assets": 16961757000, "short_term_debt": 491733000, "accounts_payable": 164154000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1497410000, "long_term_debt": 6207040000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9283074000, "total_liabilities": 10780484000, "total_debt": 6698773000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2929855000, "total_equity": 4707929000, "shares_outstanding": 731721239, "operating_cash_flow": 458588938, "stock_based_compensation": 18389000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 830532843, "acquisitions": null, "other_investing": null, "investing_cash_flow": 176049875, "dividends_paid": 281361456, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -579383624, "free_cash_flow": 1289121781, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "566506000", "ebitda": "1043185000", "netIncome": "-1380517000", "grossProfit": "1725209000", "depreciation": "None", "totalRevenue": "2319538000", "costOfRevenue": "594329000", "interestIncome": "28178000", "incomeBeforeTax": "177180000", "interestExpense": "346119372", "operatingIncome": "446089000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "186797000", "reportedCurrency": "USD", "netInterestIncome": "-358398000", "nonInterestIncome": "None", "operatingExpenses": "1279120000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "594329000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "476679000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-9617000" }, "balance": { "goodwill": "1312224000", "inventory": "223600000", "commonStock": "7391304000", "currentDebt": "None", "investments": "None", "totalAssets": "16961757000", "longTermDebt": "6207040000", "shortTermDebt": "491733000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "69136000", "reportedCurrency": "USD", "retainedEarnings": "-2929855000", "totalLiabilities": "10780484000", "otherCurrentAssets": "454077000", "totalCurrentAssets": "1135090000", "currentLongTermDebt": "491733000", "longTermInvestments": "67757000", "shortTermInvestments": "None", "currentNetReceivables": "422571000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15826667000", "currentAccountsPayable": "164154000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6698773000", "totalShareholderEquity": "4707929000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "841523000", "totalCurrentLiabilities": "1497410000", "otherNonCurrentLiabilities": "273798000", "totalNonCurrentLiabilities": "9283074000", "cashAndShortTermInvestments": "34842000", "commonStockSharesOutstanding": "731721239", "intangibleAssetsExcludingGoodwill": "69136000", "cashAndCashEquivalentsAtCarryingValue": "34842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119720845", "profitLoss": "None", "dividendPayout": "281361456", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1793542", "operatingCashflow": "458588938", "capitalExpenditures": "830532843", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-579383624", "cashflowFromInvestment": "176049875", "stockBasedCompensation": "18389000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "281361456", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3482000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "376688604", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "income_statement": { "revenue": 2403924000, "cost_of_revenue": 743504000, "gross_profit": 1660420000, "ebit": 265985000, "ebitda": 732981000, "pretax_income": -62115000, "tax_provision": -37055000, "net_income": 28674000, "net_income_to_common": 28674000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25051000, "total_current_assets": 1066345000, "total_assets": 18373961000, "short_term_debt": 621856000, "long_term_debt": 7894174000, "total_debt": 8516030000, "total_liabilities": 11431190000, "total_equity": 5039565000, "shares_outstanding": 690763226, "goodwill_and_intangibles": 1396526000 }, "cash_flow": { "operating_cash_flow": 628034000, "capital_expenditure": 1026171000, "free_cash_flow": 1654205000, "dividends_paid": 330824000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216993, "ticker_id": 235, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "265985000", "ebitda": "732981000", "netIncome": "28674000", "grossProfit": "1660420000", "depreciation": "None", "totalRevenue": "2403924000", "costOfRevenue": "743504000", "interestIncome": "134784000", "incomeBeforeTax": "-62115000", "interestExpense": "328100000", "operatingIncome": "467287000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-37055000", "reportedCurrency": "USD", "netInterestIncome": "-242706000", "nonInterestIncome": "None", "operatingExpenses": "1193133000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "743504000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "466996000", "sellingGeneralAndAdministrative": "90359000", "netIncomeFromContinuingOperations": "-33305000" }, "balance": { "goodwill": "1324062000", "inventory": "222406000", "commonStock": "6229994000", "currentDebt": "None", "investments": "None", "totalAssets": "18373961000", "longTermDebt": "7894174000", "shortTermDebt": "621856000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "72464000", "reportedCurrency": "USD", "retainedEarnings": "-1279696000", "totalLiabilities": "11431190000", "otherCurrentAssets": "417448000", "totalCurrentAssets": "1066345000", "currentLongTermDebt": "621856000", "longTermInvestments": "1599539000", "shortTermInvestments": "-158110000", "currentNetReceivables": "401440000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17307616000", "currentAccountsPayable": "180407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7500155000", "totalShareholderEquity": "5039565000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "882917000", "totalCurrentLiabilities": "1685180000", "otherNonCurrentLiabilities": "465874000", "totalNonCurrentLiabilities": "9746010000", "cashAndShortTermInvestments": "25051000", "commonStockSharesOutstanding": "690763226", "intangibleAssetsExcludingGoodwill": "72464000", "cashAndCashEquivalentsAtCarryingValue": "25051000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33305000", "profitLoss": "None", "dividendPayout": "330824000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2171000", "operatingCashflow": "628034000", "capitalExpenditures": "1026171000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "442808000", "cashflowFromInvestment": "-1095621000", "stockBasedCompensation": "10397000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "330824000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14515000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "466996000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2403924000, "cost_of_revenue": 743504000, "gross_profit": 1660420000, "research_and_development": null, "selling_general_admin": 90359000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 265985000, "depreciation_amortisation": 466996000, "ebitda": 732981000, "interest_expense": 328100000, "interest_income": null, "other_non_operating": null, "pretax_income": -62115000, "tax_provision": -37055000, "effective_tax_rate": null, "net_income": 28674000, "net_income_continuing_ops": -33305000, "net_income_to_common": 28674000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25051000, "short_term_investments": -158110000, "net_receivables": 401440000, "inventory": 222406000, "other_current_assets": null, "total_current_assets": 1066345000, "net_ppe": null, "goodwill": 1324062000, "intangible_assets": 72464000, "goodwill_and_intangibles": 1396526000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17307616000, "total_assets": 18373961000, "short_term_debt": 621856000, "accounts_payable": 180407000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1685180000, "long_term_debt": 7894174000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9746010000, "total_liabilities": 11431190000, "total_debt": 8516030000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1279696000, "total_equity": 5039565000, "shares_outstanding": 690763226, "operating_cash_flow": 628034000, "stock_based_compensation": 10397000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1026171000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1095621000, "dividends_paid": 330824000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 442808000, "free_cash_flow": 1654205000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "265985000", "ebitda": "732981000", "netIncome": "28674000", "grossProfit": "1660420000", "depreciation": "None", "totalRevenue": "2403924000", "costOfRevenue": "743504000", "interestIncome": "134784000", "incomeBeforeTax": "-62115000", "interestExpense": "328100000", "operatingIncome": "467287000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-37055000", "reportedCurrency": "USD", "netInterestIncome": "-242706000", "nonInterestIncome": "None", "operatingExpenses": "1193133000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "743504000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "466996000", "sellingGeneralAndAdministrative": "90359000", "netIncomeFromContinuingOperations": "-33305000" }, "balance": { "goodwill": "1324062000", "inventory": "222406000", "commonStock": "6229994000", "currentDebt": "None", "investments": "None", "totalAssets": "18373961000", "longTermDebt": "7894174000", "shortTermDebt": "621856000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "72464000", "reportedCurrency": "USD", "retainedEarnings": "-1279696000", "totalLiabilities": "11431190000", "otherCurrentAssets": "417448000", "totalCurrentAssets": "1066345000", "currentLongTermDebt": "621856000", "longTermInvestments": "1599539000", "shortTermInvestments": "-158110000", "currentNetReceivables": "401440000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17307616000", "currentAccountsPayable": "180407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7500155000", "totalShareholderEquity": "5039565000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "882917000", "totalCurrentLiabilities": "1685180000", "otherNonCurrentLiabilities": "465874000", "totalNonCurrentLiabilities": "9746010000", "cashAndShortTermInvestments": "25051000", "commonStockSharesOutstanding": "690763226", "intangibleAssetsExcludingGoodwill": "72464000", "cashAndCashEquivalentsAtCarryingValue": "25051000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33305000", "profitLoss": "None", "dividendPayout": "330824000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2171000", "operatingCashflow": "628034000", "capitalExpenditures": "1026171000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "442808000", "cashflowFromInvestment": "-1095621000", "stockBasedCompensation": "10397000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "330824000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14515000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "466996000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "income_statement": { "revenue": 2765013000, "cost_of_revenue": 866354000, "gross_profit": 1898659000, "ebit": -75920000, "ebitda": 379600000, "pretax_income": -369668000, "tax_provision": -61513000, "net_income": -211989000, "net_income_to_common": -211989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57623000, "total_current_assets": 1094481000, "total_assets": 17627613000, "short_term_debt": 423274000, "long_term_debt": 7088743000, "total_debt": 7512017000, "total_liabilities": 10471798000, "total_equity": 5219647000, "shares_outstanding": 628947862, "goodwill_and_intangibles": 1417262000 }, "cash_flow": { "operating_cash_flow": 619096000, "capital_expenditure": 1089024000, "free_cash_flow": 1708120000, "dividends_paid": 387317000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216998, "ticker_id": 235, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-75920000", "ebitda": "379600000", "netIncome": "-211989000", "grossProfit": "1898659000", "depreciation": "None", "totalRevenue": "2765013000", "costOfRevenue": "866354000", "interestIncome": "147792000", "incomeBeforeTax": "-369668000", "interestExpense": "293748000", "operatingIncome": "402045000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-61513000", "reportedCurrency": "USD", "netInterestIncome": "-147329000", "nonInterestIncome": "None", "operatingExpenses": "1496614000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "866354000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "455520000", "sellingGeneralAndAdministrative": "80232000", "netIncomeFromContinuingOperations": "-308155000" }, "balance": { "goodwill": "1320579000", "inventory": "224921000", "commonStock": "6183943000", "currentDebt": "None", "investments": "None", "totalAssets": "17627613000", "longTermDebt": "7088743000", "shortTermDebt": "423274000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "96683000", "reportedCurrency": "USD", "retainedEarnings": "-997945000", "totalLiabilities": "10471798000", "otherCurrentAssets": "283880000", "totalCurrentAssets": "1094481000", "currentLongTermDebt": "423274000", "longTermInvestments": "1753609000", "shortTermInvestments": "None", "currentNetReceivables": "528057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16533132000", "currentAccountsPayable": "186080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11944885000", "shortLongTermDebtTotal": "7512017000", "totalShareholderEquity": "5219647000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "925106000", "totalCurrentLiabilities": "1534460000", "otherNonCurrentLiabilities": "461230000", "totalNonCurrentLiabilities": "8937338000", "cashAndShortTermInvestments": "57623000", "commonStockSharesOutstanding": "628947862", "intangibleAssetsExcludingGoodwill": "96683000", "cashAndCashEquivalentsAtCarryingValue": "57623000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-308155000", "profitLoss": "None", "dividendPayout": "387317000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-45228000", "operatingCashflow": "619096000", "capitalExpenditures": "1089024000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1110236000", "cashflowFromInvestment": "-1788409000", "stockBasedCompensation": "10920000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "387317000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4667000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "455520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2765013000, "cost_of_revenue": 866354000, "gross_profit": 1898659000, "research_and_development": null, "selling_general_admin": 80232000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -75920000, "depreciation_amortisation": 455520000, "ebitda": 379600000, "interest_expense": 293748000, "interest_income": null, "other_non_operating": null, "pretax_income": -369668000, "tax_provision": -61513000, "effective_tax_rate": null, "net_income": -211989000, "net_income_continuing_ops": -308155000, "net_income_to_common": -211989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57623000, "short_term_investments": null, "net_receivables": 528057000, "inventory": 224921000, "other_current_assets": null, "total_current_assets": 1094481000, "net_ppe": null, "goodwill": 1320579000, "intangible_assets": 96683000, "goodwill_and_intangibles": 1417262000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16533132000, "total_assets": 17627613000, "short_term_debt": 423274000, "accounts_payable": 186080000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1534460000, "long_term_debt": 7088743000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8937338000, "total_liabilities": 10471798000, "total_debt": 7512017000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -997945000, "total_equity": 5219647000, "shares_outstanding": 628947862, "operating_cash_flow": 619096000, "stock_based_compensation": 10920000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1089024000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1788409000, "dividends_paid": 387317000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1110236000, "free_cash_flow": 1708120000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-75920000", "ebitda": "379600000", "netIncome": "-211989000", "grossProfit": "1898659000", "depreciation": "None", "totalRevenue": "2765013000", "costOfRevenue": "866354000", "interestIncome": "147792000", "incomeBeforeTax": "-369668000", "interestExpense": "293748000", "operatingIncome": "402045000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-61513000", "reportedCurrency": "USD", "netInterestIncome": "-147329000", "nonInterestIncome": "None", "operatingExpenses": "1496614000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "866354000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "455520000", "sellingGeneralAndAdministrative": "80232000", "netIncomeFromContinuingOperations": "-308155000" }, "balance": { "goodwill": "1320579000", "inventory": "224921000", "commonStock": "6183943000", "currentDebt": "None", "investments": "None", "totalAssets": "17627613000", "longTermDebt": "7088743000", "shortTermDebt": "423274000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "96683000", "reportedCurrency": "USD", "retainedEarnings": "-997945000", "totalLiabilities": "10471798000", "otherCurrentAssets": "283880000", "totalCurrentAssets": "1094481000", "currentLongTermDebt": "423274000", "longTermInvestments": "1753609000", "shortTermInvestments": "None", "currentNetReceivables": "528057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16533132000", "currentAccountsPayable": "186080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11944885000", "shortLongTermDebtTotal": "7512017000", "totalShareholderEquity": "5219647000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "925106000", "totalCurrentLiabilities": "1534460000", "otherNonCurrentLiabilities": "461230000", "totalNonCurrentLiabilities": "8937338000", "cashAndShortTermInvestments": "57623000", "commonStockSharesOutstanding": "628947862", "intangibleAssetsExcludingGoodwill": "96683000", "cashAndCashEquivalentsAtCarryingValue": "57623000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-308155000", "profitLoss": "None", "dividendPayout": "387317000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-45228000", "operatingCashflow": "619096000", "capitalExpenditures": "1089024000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1110236000", "cashflowFromInvestment": "-1788409000", "stockBasedCompensation": "10920000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "387317000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4667000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "455520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "income_statement": { "revenue": 2274142000, "cost_of_revenue": 713915000, "gross_profit": 1560227000, "ebit": 369899000, "ebitda": 772862000, "pretax_income": 142232000, "tax_provision": -43425000, "net_income": 264859000, "net_income_to_common": 264859000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125157000, "total_current_assets": 938743000, "total_assets": 16797503000, "short_term_debt": 356397000, "long_term_debt": 5854978000, "total_debt": 6211375000, "total_liabilities": 9095898000, "total_equity": 5858997000, "shares_outstanding": 628947862, "goodwill_and_intangibles": 1306360000 }, "cash_flow": { "operating_cash_flow": 157466000, "capital_expenditure": 1345045000, "free_cash_flow": 1502511000, "dividends_paid": 316118000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217003, "ticker_id": 235, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "369899000", "ebitda": "772862000", "netIncome": "264859000", "grossProfit": "1560227000", "depreciation": "None", "totalRevenue": "2274142000", "costOfRevenue": "713915000", "interestIncome": "237760000", "incomeBeforeTax": "142232000", "interestExpense": "227667000", "operatingIncome": "413102000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-43425000", "reportedCurrency": "USD", "netInterestIncome": "-188778000", "nonInterestIncome": "None", "operatingExpenses": "1147125000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "713915000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "402963000", "sellingGeneralAndAdministrative": "66726000", "netIncomeFromContinuingOperations": "185657000" }, "balance": { "goodwill": "1201244000", "inventory": "177761000", "commonStock": "6032792000", "currentDebt": "None", "investments": "None", "totalAssets": "16797503000", "longTermDebt": "5854978000", "shortTermDebt": "356397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "105116000", "reportedCurrency": "USD", "retainedEarnings": "-288424000", "totalLiabilities": "9095898000", "otherCurrentAssets": "232399000", "totalCurrentAssets": "938743000", "currentLongTermDebt": "356397000", "longTermInvestments": "2344282000", "shortTermInvestments": "None", "currentNetReceivables": "403426000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15858760000", "currentAccountsPayable": "185291000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11042446000", "shortLongTermDebtTotal": "6211375000", "totalShareholderEquity": "5858997000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "823024000", "totalCurrentLiabilities": "1364712000", "otherNonCurrentLiabilities": "515911000", "totalNonCurrentLiabilities": "7731186000", "cashAndShortTermInvestments": "125157000", "commonStockSharesOutstanding": "628947862", "intangibleAssetsExcludingGoodwill": "105116000", "cashAndCashEquivalentsAtCarryingValue": "125157000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185657000", "profitLoss": "None", "dividendPayout": "316118000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-43197000", "operatingCashflow": "157466000", "capitalExpenditures": "1345045000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1673716000", "cashflowFromInvestment": "-1798109000", "stockBasedCompensation": "8395000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "316118000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3372000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "402963000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2274142000, "cost_of_revenue": 713915000, "gross_profit": 1560227000, "research_and_development": null, "selling_general_admin": 66726000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 369899000, "depreciation_amortisation": 402963000, "ebitda": 772862000, "interest_expense": 227667000, "interest_income": null, "other_non_operating": null, "pretax_income": 142232000, "tax_provision": -43425000, "effective_tax_rate": null, "net_income": 264859000, "net_income_continuing_ops": 185657000, "net_income_to_common": 264859000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125157000, "short_term_investments": null, "net_receivables": 403426000, "inventory": 177761000, "other_current_assets": null, "total_current_assets": 938743000, "net_ppe": null, "goodwill": 1201244000, "intangible_assets": 105116000, "goodwill_and_intangibles": 1306360000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15858760000, "total_assets": 16797503000, "short_term_debt": 356397000, "accounts_payable": 185291000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1364712000, "long_term_debt": 5854978000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7731186000, "total_liabilities": 9095898000, "total_debt": 6211375000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -288424000, "total_equity": 5858997000, "shares_outstanding": 628947862, "operating_cash_flow": 157466000, "stock_based_compensation": 8395000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1345045000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1798109000, "dividends_paid": 316118000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1673716000, "free_cash_flow": 1502511000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "369899000", "ebitda": "772862000", "netIncome": "264859000", "grossProfit": "1560227000", "depreciation": "None", "totalRevenue": "2274142000", "costOfRevenue": "713915000", "interestIncome": "237760000", "incomeBeforeTax": "142232000", "interestExpense": "227667000", "operatingIncome": "413102000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-43425000", "reportedCurrency": "USD", "netInterestIncome": "-188778000", "nonInterestIncome": "None", "operatingExpenses": "1147125000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "713915000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "402963000", "sellingGeneralAndAdministrative": "66726000", "netIncomeFromContinuingOperations": "185657000" }, "balance": { "goodwill": "1201244000", "inventory": "177761000", "commonStock": "6032792000", "currentDebt": "None", "investments": "None", "totalAssets": "16797503000", "longTermDebt": "5854978000", "shortTermDebt": "356397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "105116000", "reportedCurrency": "USD", "retainedEarnings": "-288424000", "totalLiabilities": "9095898000", "otherCurrentAssets": "232399000", "totalCurrentAssets": "938743000", "currentLongTermDebt": "356397000", "longTermInvestments": "2344282000", "shortTermInvestments": "None", "currentNetReceivables": "403426000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15858760000", "currentAccountsPayable": "185291000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11042446000", "shortLongTermDebtTotal": "6211375000", "totalShareholderEquity": "5858997000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "823024000", "totalCurrentLiabilities": "1364712000", "otherNonCurrentLiabilities": "515911000", "totalNonCurrentLiabilities": "7731186000", "cashAndShortTermInvestments": "125157000", "commonStockSharesOutstanding": "628947862", "intangibleAssetsExcludingGoodwill": "105116000", "cashAndCashEquivalentsAtCarryingValue": "125157000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185657000", "profitLoss": "None", "dividendPayout": "316118000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-43197000", "operatingCashflow": "157466000", "capitalExpenditures": "1345045000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1673716000", "cashflowFromInvestment": "-1798109000", "stockBasedCompensation": "8395000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "316118000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3372000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "402963000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "income_statement": { "revenue": 1676991000, "cost_of_revenue": 401008000, "gross_profit": 1275983000, "ebit": 974345000, "ebitda": 1288468000, "pretax_income": 792411000, "tax_provision": 64583000, "net_income": 782463000, "net_income_to_common": 782463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101614000, "total_current_assets": 695200000, "total_assets": 13224149000, "short_term_debt": 139874000, "long_term_debt": 4398596000, "total_debt": 4538470000, "total_liabilities": 7234784000, "total_equity": 5203578000, "shares_outstanding": 564373836, "goodwill_and_intangibles": 1323303000 }, "cash_flow": { "operating_cash_flow": 505217000, "capital_expenditure": 786030000, "free_cash_flow": 1291247000, "dividends_paid": 262163000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217008, "ticker_id": 235, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "974345000", "ebitda": "1288468000", "netIncome": "782463000", "grossProfit": "1275983000", "depreciation": "None", "totalRevenue": "1676991000", "costOfRevenue": "401008000", "interestIncome": "13313000", "incomeBeforeTax": "792411000", "interestExpense": "181934000", "operatingIncome": "384026000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "64583000", "reportedCurrency": "USD", "netInterestIncome": "-168621000", "nonInterestIncome": "None", "operatingExpenses": "891957000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "401008000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "314123000", "sellingGeneralAndAdministrative": "75761000", "netIncomeFromContinuingOperations": "727828000" }, "balance": { "goodwill": "1208390000", "inventory": "134645000", "commonStock": "4935304000", "currentDebt": "None", "investments": "None", "totalAssets": "13224149000", "longTermDebt": "4398596000", "shortTermDebt": "139874000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "114913000", "reportedCurrency": "USD", "retainedEarnings": "45753000", "totalLiabilities": "7234784000", "otherCurrentAssets": "134102000", "totalCurrentAssets": "695200000", "currentLongTermDebt": "139874000", "longTermInvestments": "2052012000", "shortTermInvestments": "None", "currentNetReceivables": "324839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12528949000", "currentAccountsPayable": "192160000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8241838000", "shortLongTermDebtTotal": "4538470000", "totalShareholderEquity": "5203578000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "623362000", "totalCurrentLiabilities": "955396000", "otherNonCurrentLiabilities": "339181000", "totalNonCurrentLiabilities": "6279388000", "cashAndShortTermInvestments": "101614000", "commonStockSharesOutstanding": "564373836", "intangibleAssetsExcludingGoodwill": "114913000", "cashAndCashEquivalentsAtCarryingValue": "101614000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "727828000", "profitLoss": "None", "dividendPayout": "262163000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1295000", "operatingCashflow": "505217000", "capitalExpenditures": "786030000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "766859000", "cashflowFromInvestment": "-1229903000", "stockBasedCompensation": "24637000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "262163000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5274000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314123000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1676991000, "cost_of_revenue": 401008000, "gross_profit": 1275983000, "research_and_development": null, "selling_general_admin": 75761000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 974345000, "depreciation_amortisation": 314123000, "ebitda": 1288468000, "interest_expense": 181934000, "interest_income": null, "other_non_operating": null, "pretax_income": 792411000, "tax_provision": 64583000, "effective_tax_rate": null, "net_income": 782463000, "net_income_continuing_ops": 727828000, "net_income_to_common": 782463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101614000, "short_term_investments": null, "net_receivables": 324839000, "inventory": 134645000, "other_current_assets": null, "total_current_assets": 695200000, "net_ppe": null, "goodwill": 1208390000, "intangible_assets": 114913000, "goodwill_and_intangibles": 1323303000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12528949000, "total_assets": 13224149000, "short_term_debt": 139874000, "accounts_payable": 192160000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 955396000, "long_term_debt": 4398596000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6279388000, "total_liabilities": 7234784000, "total_debt": 4538470000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 45753000, "total_equity": 5203578000, "shares_outstanding": 564373836, "operating_cash_flow": 505217000, "stock_based_compensation": 24637000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 786030000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1229903000, "dividends_paid": 262163000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 766859000, "free_cash_flow": 1291247000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "974345000", "ebitda": "1288468000", "netIncome": "782463000", "grossProfit": "1275983000", "depreciation": "None", "totalRevenue": "1676991000", "costOfRevenue": "401008000", "interestIncome": "13313000", "incomeBeforeTax": "792411000", "interestExpense": "181934000", "operatingIncome": "384026000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "64583000", "reportedCurrency": "USD", "netInterestIncome": "-168621000", "nonInterestIncome": "None", "operatingExpenses": "891957000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "401008000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "314123000", "sellingGeneralAndAdministrative": "75761000", "netIncomeFromContinuingOperations": "727828000" }, "balance": { "goodwill": "1208390000", "inventory": "134645000", "commonStock": "4935304000", "currentDebt": "None", "investments": "None", "totalAssets": "13224149000", "longTermDebt": "4398596000", "shortTermDebt": "139874000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "114913000", "reportedCurrency": "USD", "retainedEarnings": "45753000", "totalLiabilities": "7234784000", "otherCurrentAssets": "134102000", "totalCurrentAssets": "695200000", "currentLongTermDebt": "139874000", "longTermInvestments": "2052012000", "shortTermInvestments": "None", "currentNetReceivables": "324839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12528949000", "currentAccountsPayable": "192160000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8241838000", "shortLongTermDebtTotal": "4538470000", "totalShareholderEquity": "5203578000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "623362000", "totalCurrentLiabilities": "955396000", "otherNonCurrentLiabilities": "339181000", "totalNonCurrentLiabilities": "6279388000", "cashAndShortTermInvestments": "101614000", "commonStockSharesOutstanding": "564373836", "intangibleAssetsExcludingGoodwill": "114913000", "cashAndCashEquivalentsAtCarryingValue": "101614000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "727828000", "profitLoss": "None", "dividendPayout": "262163000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1295000", "operatingCashflow": "505217000", "capitalExpenditures": "786030000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "766859000", "cashflowFromInvestment": "-1229903000", "stockBasedCompensation": "24637000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "262163000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5274000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314123000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "income_statement": { "revenue": 1626392000, "cost_of_revenue": 443304000, "gross_profit": 1183088000, "ebit": 736555000, "ebitda": 1020859000, "pretax_income": 555067000, "tax_provision": 70117000, "net_income": 530884000, "net_income_to_common": 530884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62485000, "total_current_assets": 513191000, "total_assets": 10920786000, "short_term_debt": 225013000, "long_term_debt": 3706855000, "total_debt": 3931868000, "total_liabilities": 6182415000, "total_equity": 3875054000, "shares_outstanding": 499910876, "goodwill_and_intangibles": 1079312000 }, "cash_flow": { "operating_cash_flow": 611260000, "capital_expenditure": 581332000, "free_cash_flow": 1192592000, "dividends_paid": 204877000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217013, "ticker_id": 235, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "736555000", "ebitda": "1020859000", "netIncome": "530884000", "grossProfit": "1183088000", "depreciation": "None", "totalRevenue": "1626392000", "costOfRevenue": "443304000", "interestIncome": "233717000", "incomeBeforeTax": "555067000", "interestExpense": "181488000", "operatingIncome": "366847000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "70117000", "reportedCurrency": "USD", "netInterestIncome": "-181488000", "nonInterestIncome": "None", "operatingExpenses": "816241000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "443304000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "284304000", "sellingGeneralAndAdministrative": "56802000", "netIncomeFromContinuingOperations": "484950000" }, "balance": { "goodwill": "1031696000", "inventory": "91099000", "commonStock": "4017044000", "currentDebt": "None", "investments": "None", "totalAssets": "10920786000", "longTermDebt": "3706855000", "shortTermDebt": "225013000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "47616000", "reportedCurrency": "USD", "retainedEarnings": "-367107000", "totalLiabilities": "6182415000", "otherCurrentAssets": "100463000", "totalCurrentAssets": "513191000", "currentLongTermDebt": "225013000", "longTermInvestments": "1416115000", "shortTermInvestments": "None", "currentNetReceivables": "259144000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10407595000", "currentAccountsPayable": "150336000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7240980000", "shortLongTermDebtTotal": "3931868000", "totalShareholderEquity": "3875054000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "496717000", "totalCurrentLiabilities": "872066000", "otherNonCurrentLiabilities": "243401000", "totalNonCurrentLiabilities": "5310349000", "cashAndShortTermInvestments": "62485000", "commonStockSharesOutstanding": "499910876", "intangibleAssetsExcludingGoodwill": "47616000", "cashAndCashEquivalentsAtCarryingValue": "62485000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "484950000", "profitLoss": "None", "dividendPayout": "204877000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "7957000", "operatingCashflow": "611260000", "capitalExpenditures": "581332000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "733366000", "cashflowFromInvestment": "-1324159000", "stockBasedCompensation": "11042000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "204877000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5282000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "284304000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1626392000, "cost_of_revenue": 443304000, "gross_profit": 1183088000, "research_and_development": null, "selling_general_admin": 56802000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 736555000, "depreciation_amortisation": 284304000, "ebitda": 1020859000, "interest_expense": 181488000, "interest_income": null, "other_non_operating": null, "pretax_income": 555067000, "tax_provision": 70117000, "effective_tax_rate": null, "net_income": 530884000, "net_income_continuing_ops": 484950000, "net_income_to_common": 530884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62485000, "short_term_investments": null, "net_receivables": 259144000, "inventory": 91099000, "other_current_assets": null, "total_current_assets": 513191000, "net_ppe": null, "goodwill": 1031696000, "intangible_assets": 47616000, "goodwill_and_intangibles": 1079312000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10407595000, "total_assets": 10920786000, "short_term_debt": 225013000, "accounts_payable": 150336000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 872066000, "long_term_debt": 3706855000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5310349000, "total_liabilities": 6182415000, "total_debt": 3931868000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -367107000, "total_equity": 3875054000, "shares_outstanding": 499910876, "operating_cash_flow": 611260000, "stock_based_compensation": 11042000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 581332000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1324159000, "dividends_paid": 204877000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 733366000, "free_cash_flow": 1192592000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "736555000", "ebitda": "1020859000", "netIncome": "530884000", "grossProfit": "1183088000", "depreciation": "None", "totalRevenue": "1626392000", "costOfRevenue": "443304000", "interestIncome": "233717000", "incomeBeforeTax": "555067000", "interestExpense": "181488000", "operatingIncome": "366847000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "70117000", "reportedCurrency": "USD", "netInterestIncome": "-181488000", "nonInterestIncome": "None", "operatingExpenses": "816241000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "443304000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "284304000", "sellingGeneralAndAdministrative": "56802000", "netIncomeFromContinuingOperations": "484950000" }, "balance": { "goodwill": "1031696000", "inventory": "91099000", "commonStock": "4017044000", "currentDebt": "None", "investments": "None", "totalAssets": "10920786000", "longTermDebt": "3706855000", "shortTermDebt": "225013000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "47616000", "reportedCurrency": "USD", "retainedEarnings": "-367107000", "totalLiabilities": "6182415000", "otherCurrentAssets": "100463000", "totalCurrentAssets": "513191000", "currentLongTermDebt": "225013000", "longTermInvestments": "1416115000", "shortTermInvestments": "None", "currentNetReceivables": "259144000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10407595000", "currentAccountsPayable": "150336000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7240980000", "shortLongTermDebtTotal": "3931868000", "totalShareholderEquity": "3875054000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "496717000", "totalCurrentLiabilities": "872066000", "otherNonCurrentLiabilities": "243401000", "totalNonCurrentLiabilities": "5310349000", "cashAndShortTermInvestments": "62485000", "commonStockSharesOutstanding": "499910876", "intangibleAssetsExcludingGoodwill": "47616000", "cashAndCashEquivalentsAtCarryingValue": "62485000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "484950000", "profitLoss": "None", "dividendPayout": "204877000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "7957000", "operatingCashflow": "611260000", "capitalExpenditures": "581332000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "733366000", "cashflowFromInvestment": "-1324159000", "stockBasedCompensation": "11042000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "204877000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5282000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "284304000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "income_statement": { "revenue": 1647387000, "cost_of_revenue": 484138000, "gross_profit": 1163249000, "ebit": 272991100, "ebitda": 520464465, "pretax_income": 132461000, "tax_provision": 53372000, "net_income": 184988000, "net_income_to_common": 184988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46819000, "total_current_assets": 491605000, "total_assets": 9388968000, "short_term_debt": 13048000, "long_term_debt": 3323747000, "total_debt": 3336795000, "total_liabilities": 5350460000, "total_equity": 3177626000, "shares_outstanding": 466045618, "goodwill_and_intangibles": 1009276000 }, "cash_flow": { "operating_cash_flow": 530352000, "capital_expenditure": 466369000, "free_cash_flow": 996721000, "dividends_paid": 174411000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217018, "ticker_id": 235, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "272991100", "ebitda": "520464465", "netIncome": "184988000", "grossProfit": "1163249000", "depreciation": "None", "totalRevenue": "1647387000", "costOfRevenue": "484138000", "interestIncome": "237572000", "incomeBeforeTax": "132461000", "interestExpense": "152118000", "operatingIncome": "377359000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "53372000", "reportedCurrency": "USD", "netInterestIncome": "-98979000", "nonInterestIncome": "None", "operatingExpenses": "789862000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "484138000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "247473365", "sellingGeneralAndAdministrative": "56624000", "netIncomeFromContinuingOperations": "79089000" }, "balance": { "goodwill": "954282000", "inventory": "95600000", "commonStock": "3562418000", "currentDebt": "None", "investments": "None", "totalAssets": "9388968000", "longTermDebt": "3323747000", "shortTermDebt": "13048000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "54994000", "reportedCurrency": "USD", "retainedEarnings": "-595259000", "totalLiabilities": "5350460000", "otherCurrentAssets": "103458000", "totalCurrentAssets": "491605000", "currentLongTermDebt": "13048000", "longTermInvestments": "948901000", "shortTermInvestments": "0", "currentNetReceivables": "245728000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8897363000", "currentAccountsPayable": "89740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6393558000", "shortLongTermDebtTotal": "3336795000", "totalShareholderEquity": "3177626000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "396193000", "totalCurrentLiabilities": "498981000", "otherNonCurrentLiabilities": "263582000", "totalNonCurrentLiabilities": "4851479000", "cashAndShortTermInvestments": "46819000", "commonStockSharesOutstanding": "466045618", "intangibleAssetsExcludingGoodwill": "54994000", "cashAndCashEquivalentsAtCarryingValue": "46819000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "79089000", "profitLoss": "None", "dividendPayout": "174411000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-5838000", "operatingCashflow": "530352000", "capitalExpenditures": "466369000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "931937000", "cashflowFromInvestment": "-1455333000", "stockBasedCompensation": "7495000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174411000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2088000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "281163000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1647387000, "cost_of_revenue": 484138000, "gross_profit": 1163249000, "research_and_development": 0, "selling_general_admin": 56624000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 272991100, "depreciation_amortisation": 247473365, "ebitda": 520464465, "interest_expense": 152118000, "interest_income": null, "other_non_operating": null, "pretax_income": 132461000, "tax_provision": 53372000, "effective_tax_rate": null, "net_income": 184988000, "net_income_continuing_ops": 79089000, "net_income_to_common": 184988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46819000, "short_term_investments": 0, "net_receivables": 245728000, "inventory": 95600000, "other_current_assets": null, "total_current_assets": 491605000, "net_ppe": null, "goodwill": 954282000, "intangible_assets": 54994000, "goodwill_and_intangibles": 1009276000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8897363000, "total_assets": 9388968000, "short_term_debt": 13048000, "accounts_payable": 89740000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 498981000, "long_term_debt": 3323747000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4851479000, "total_liabilities": 5350460000, "total_debt": 3336795000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -595259000, "total_equity": 3177626000, "shares_outstanding": 466045618, "operating_cash_flow": 530352000, "stock_based_compensation": 7495000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 466369000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1455333000, "dividends_paid": 174411000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 931937000, "free_cash_flow": 996721000, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "272991100", "ebitda": "520464465", "netIncome": "184988000", "grossProfit": "1163249000", "depreciation": "None", "totalRevenue": "1647387000", "costOfRevenue": "484138000", "interestIncome": "237572000", "incomeBeforeTax": "132461000", "interestExpense": "152118000", "operatingIncome": "377359000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "53372000", "reportedCurrency": "USD", "netInterestIncome": "-98979000", "nonInterestIncome": "None", "operatingExpenses": "789862000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "484138000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "247473365", "sellingGeneralAndAdministrative": "56624000", "netIncomeFromContinuingOperations": "79089000" }, "balance": { "goodwill": "954282000", "inventory": "95600000", "commonStock": "3562418000", "currentDebt": "None", "investments": "None", "totalAssets": "9388968000", "longTermDebt": "3323747000", "shortTermDebt": "13048000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "54994000", "reportedCurrency": "USD", "retainedEarnings": "-595259000", "totalLiabilities": "5350460000", "otherCurrentAssets": "103458000", "totalCurrentAssets": "491605000", "currentLongTermDebt": "13048000", "longTermInvestments": "948901000", "shortTermInvestments": "0", "currentNetReceivables": "245728000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8897363000", "currentAccountsPayable": "89740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6393558000", "shortLongTermDebtTotal": "3336795000", "totalShareholderEquity": "3177626000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "396193000", "totalCurrentLiabilities": "498981000", "otherNonCurrentLiabilities": "263582000", "totalNonCurrentLiabilities": "4851479000", "cashAndShortTermInvestments": "46819000", "commonStockSharesOutstanding": "466045618", "intangibleAssetsExcludingGoodwill": "54994000", "cashAndCashEquivalentsAtCarryingValue": "46819000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "79089000", "profitLoss": "None", "dividendPayout": "174411000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-5838000", "operatingCashflow": "530352000", "capitalExpenditures": "466369000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "931937000", "cashflowFromInvestment": "-1455333000", "stockBasedCompensation": "7495000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174411000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2088000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "281163000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "income_statement": { "revenue": 792400000, "cost_of_revenue": 260400000, "gross_profit": 532000000, "ebit": 176700000, "ebitda": 284900000, "pretax_income": 96400000, "tax_provision": 28800000, "net_income": 86200000, "net_income_to_common": 86200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55682528, "total_current_assets": 1169935076, "total_assets": 14096107395, "short_term_debt": 544284177, "long_term_debt": 6143500000, "total_debt": 6687784177, "total_liabilities": 9037525235, "total_equity": 4671914654, "shares_outstanding": 772907438, "goodwill_and_intangibles": 1394170124 }, "cash_flow": { "operating_cash_flow": 42108531, "capital_expenditure": 127213123, "free_cash_flow": 169321654, "dividends_paid": 51871398, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216981, "ticker_id": 235, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "176700000", "ebitda": "284900000", "netIncome": "86200000", "grossProfit": "532000000", "depreciation": "None", "totalRevenue": "792400000", "costOfRevenue": "260400000", "interestIncome": "18500000", "incomeBeforeTax": "96400000", "interestExpense": "80300000", "operatingIncome": "180800000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "28800000", "reportedCurrency": "USD", "netInterestIncome": "-70200000", "nonInterestIncome": "None", "operatingExpenses": "351200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "260400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108200000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "67600000" }, "balance": { "goodwill": "1322133988", "inventory": "202764667", "commonStock": "7431761501", "currentDebt": "None", "investments": "None", "totalAssets": "14096107395", "longTermDebt": "6143500000", "shortTermDebt": "544284177", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "72036136", "reportedCurrency": "USD", "retainedEarnings": "-2936024361", "totalLiabilities": "9037525235", "otherCurrentAssets": "411850056", "totalCurrentAssets": "1169935076", "currentLongTermDebt": "542500000", "longTermInvestments": "201900000", "shortTermInvestments": "None", "currentNetReceivables": "499637825", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12926172318", "currentAccountsPayable": "87185797", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6707988956", "totalShareholderEquity": "4671914654", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "485993098", "totalCurrentLiabilities": "1117463072", "otherNonCurrentLiabilities": "354300000", "totalNonCurrentLiabilities": "7920062163", "cashAndShortTermInvestments": "55682528", "commonStockSharesOutstanding": "772907438", "intangibleAssetsExcludingGoodwill": "72036136", "cashAndCashEquivalentsAtCarryingValue": "55682528", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84512906", "profitLoss": "None", "dividendPayout": "51871398", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "24160632", "operatingCashflow": "42108531", "capitalExpenditures": "127213123", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "108377694", "cashflowFromInvestment": "-132341097", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51871398", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106701242", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 792400000, "cost_of_revenue": 260400000, "gross_profit": 532000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 176700000, "depreciation_amortisation": 108200000, "ebitda": 284900000, "interest_expense": 80300000, "interest_income": null, "other_non_operating": null, "pretax_income": 96400000, "tax_provision": 28800000, "effective_tax_rate": null, "net_income": 86200000, "net_income_continuing_ops": 67600000, "net_income_to_common": 86200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55682528, "short_term_investments": null, "net_receivables": 499637825, "inventory": 202764667, "other_current_assets": null, "total_current_assets": 1169935076, "net_ppe": null, "goodwill": 1322133988, "intangible_assets": 72036136, "goodwill_and_intangibles": 1394170124, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12926172318, "total_assets": 14096107395, "short_term_debt": 544284177, "accounts_payable": 87185797, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1117463072, "long_term_debt": 6143500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7920062163, "total_liabilities": 9037525235, "total_debt": 6687784177, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2936024361, "total_equity": 4671914654, "shares_outstanding": 772907438, "operating_cash_flow": 42108531, "stock_based_compensation": 1400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127213123, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132341097, "dividends_paid": 51871398, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 108377694, "free_cash_flow": 169321654, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "176700000", "ebitda": "284900000", "netIncome": "86200000", "grossProfit": "532000000", "depreciation": "None", "totalRevenue": "792400000", "costOfRevenue": "260400000", "interestIncome": "18500000", "incomeBeforeTax": "96400000", "interestExpense": "80300000", "operatingIncome": "180800000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "28800000", "reportedCurrency": "USD", "netInterestIncome": "-70200000", "nonInterestIncome": "None", "operatingExpenses": "351200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "260400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108200000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "67600000" }, "balance": { "goodwill": "1322133988", "inventory": "202764667", "commonStock": "7431761501", "currentDebt": "None", "investments": "None", "totalAssets": "14096107395", "longTermDebt": "6143500000", "shortTermDebt": "544284177", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "72036136", "reportedCurrency": "USD", "retainedEarnings": "-2936024361", "totalLiabilities": "9037525235", "otherCurrentAssets": "411850056", "totalCurrentAssets": "1169935076", "currentLongTermDebt": "542500000", "longTermInvestments": "201900000", "shortTermInvestments": "None", "currentNetReceivables": "499637825", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12926172318", "currentAccountsPayable": "87185797", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6707988956", "totalShareholderEquity": "4671914654", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "485993098", "totalCurrentLiabilities": "1117463072", "otherNonCurrentLiabilities": "354300000", "totalNonCurrentLiabilities": "7920062163", "cashAndShortTermInvestments": "55682528", "commonStockSharesOutstanding": "772907438", "intangibleAssetsExcludingGoodwill": "72036136", "cashAndCashEquivalentsAtCarryingValue": "55682528", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84512906", "profitLoss": "None", "dividendPayout": "51871398", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "24160632", "operatingCashflow": "42108531", "capitalExpenditures": "127213123", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "108377694", "cashflowFromInvestment": "-132341097", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51871398", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106701242", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "income_statement": { "revenue": 630700000, "cost_of_revenue": 183900000, "gross_profit": 446800000, "ebit": 126400000, "ebitda": 229700000, "pretax_income": 21600000, "tax_provision": 11200000, "net_income": 21000000, "net_income_to_common": 21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32640490, "total_current_assets": 1201908718, "total_assets": 14110474236, "short_term_debt": 363337574, "long_term_debt": 6168900000, "total_debt": 6532237574, "total_liabilities": 9071361385, "total_equity": 4632653894, "shares_outstanding": 775662505, "goodwill_and_intangibles": 1387270772 }, "cash_flow": { "operating_cash_flow": 178780805, "capital_expenditure": 223556337, "free_cash_flow": 402337142, "dividends_paid": 53711826, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216982, "ticker_id": 235, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "126400000", "ebitda": "229700000", "netIncome": "21000000", "grossProfit": "446800000", "depreciation": "None", "totalRevenue": "630700000", "costOfRevenue": "183900000", "interestIncome": "10800000", "incomeBeforeTax": "21600000", "interestExpense": "104800000", "operatingIncome": "114100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11200000", "reportedCurrency": "USD", "netInterestIncome": "-94000000", "nonInterestIncome": "None", "operatingExpenses": "332700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "10400000" }, "balance": { "goodwill": "1317697616", "inventory": "226087803", "commonStock": "7388230016", "currentDebt": "None", "investments": "None", "totalAssets": "14110474236", "longTermDebt": "6168900000", "shortTermDebt": "363337574", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "69573156", "reportedCurrency": "USD", "retainedEarnings": "-2955910878", "totalLiabilities": "9071361385", "otherCurrentAssets": "449280887", "totalCurrentAssets": "1201908718", "currentLongTermDebt": "364000000", "longTermInvestments": "207500000", "shortTermInvestments": "None", "currentNetReceivables": "493899538", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12908565517", "currentAccountsPayable": "145135393", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6531491992", "totalShareholderEquity": "4632653894", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "688245214", "totalCurrentLiabilities": "1196718181", "otherNonCurrentLiabilities": "357800000", "totalNonCurrentLiabilities": "7874643203", "cashAndShortTermInvestments": "32640490", "commonStockSharesOutstanding": "775662505", "intangibleAssetsExcludingGoodwill": "69573156", "cashAndCashEquivalentsAtCarryingValue": "32640490", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32491880", "profitLoss": "None", "dividendPayout": "53711826", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "103906", "operatingCashflow": "178780805", "capitalExpenditures": "223556337", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35620997", "cashflowFromInvestment": "-223526863", "stockBasedCompensation": "3700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53711826", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104887852", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 630700000, "cost_of_revenue": 183900000, "gross_profit": 446800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 126400000, "depreciation_amortisation": 103300000, "ebitda": 229700000, "interest_expense": 104800000, "interest_income": null, "other_non_operating": null, "pretax_income": 21600000, "tax_provision": 11200000, "effective_tax_rate": null, "net_income": 21000000, "net_income_continuing_ops": 10400000, "net_income_to_common": 21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32640490, "short_term_investments": null, "net_receivables": 493899538, "inventory": 226087803, "other_current_assets": null, "total_current_assets": 1201908718, "net_ppe": null, "goodwill": 1317697616, "intangible_assets": 69573156, "goodwill_and_intangibles": 1387270772, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12908565517, "total_assets": 14110474236, "short_term_debt": 363337574, "accounts_payable": 145135393, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1196718181, "long_term_debt": 6168900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7874643203, "total_liabilities": 9071361385, "total_debt": 6532237574, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2955910878, "total_equity": 4632653894, "shares_outstanding": 775662505, "operating_cash_flow": 178780805, "stock_based_compensation": 3700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 223556337, "acquisitions": null, "other_investing": null, "investing_cash_flow": -223526863, "dividends_paid": 53711826, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 35620997, "free_cash_flow": 402337142, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "126400000", "ebitda": "229700000", "netIncome": "21000000", "grossProfit": "446800000", "depreciation": "None", "totalRevenue": "630700000", "costOfRevenue": "183900000", "interestIncome": "10800000", "incomeBeforeTax": "21600000", "interestExpense": "104800000", "operatingIncome": "114100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11200000", "reportedCurrency": "USD", "netInterestIncome": "-94000000", "nonInterestIncome": "None", "operatingExpenses": "332700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "10400000" }, "balance": { "goodwill": "1317697616", "inventory": "226087803", "commonStock": "7388230016", "currentDebt": "None", "investments": "None", "totalAssets": "14110474236", "longTermDebt": "6168900000", "shortTermDebt": "363337574", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "69573156", "reportedCurrency": "USD", "retainedEarnings": "-2955910878", "totalLiabilities": "9071361385", "otherCurrentAssets": "449280887", "totalCurrentAssets": "1201908718", "currentLongTermDebt": "364000000", "longTermInvestments": "207500000", "shortTermInvestments": "None", "currentNetReceivables": "493899538", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12908565517", "currentAccountsPayable": "145135393", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6531491992", "totalShareholderEquity": "4632653894", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "688245214", "totalCurrentLiabilities": "1196718181", "otherNonCurrentLiabilities": "357800000", "totalNonCurrentLiabilities": "7874643203", "cashAndShortTermInvestments": "32640490", "commonStockSharesOutstanding": "775662505", "intangibleAssetsExcludingGoodwill": "69573156", "cashAndCashEquivalentsAtCarryingValue": "32640490", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32491880", "profitLoss": "None", "dividendPayout": "53711826", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "103906", "operatingCashflow": "178780805", "capitalExpenditures": "223556337", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35620997", "cashflowFromInvestment": "-223526863", "stockBasedCompensation": "3700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53711826", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104887852", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "income_statement": { "revenue": 582700000, "cost_of_revenue": 126300000, "gross_profit": 456400000, "ebit": 157400000, "ebitda": 252100000, "pretax_income": 85700000, "tax_provision": 27000000, "net_income": 38900000, "net_income_to_common": 38900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62200000, "total_current_assets": 1146700000, "total_assets": 13788400000, "short_term_debt": 271600000, "long_term_debt": 6163000000, "total_debt": 6434600000, "total_liabilities": 8714200000, "total_equity": 4643900000, "shares_outstanding": 772411509, "goodwill_and_intangibles": 1384600000 }, "cash_flow": { "operating_cash_flow": 98600000, "capital_expenditure": 150800000, "free_cash_flow": 249400000, "dividends_paid": 53200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216984, "ticker_id": 235, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "157400000", "ebitda": "252100000", "netIncome": "38900000", "grossProfit": "456400000", "depreciation": "None", "totalRevenue": "582700000", "costOfRevenue": "126300000", "interestIncome": "11400000", "incomeBeforeTax": "85700000", "interestExpense": "71700000", "operatingIncome": "149700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "27000000", "reportedCurrency": "USD", "netInterestIncome": "-67700000", "nonInterestIncome": "None", "operatingExpenses": "306700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "58700000" }, "balance": { "goodwill": "1315900000", "inventory": "226600000", "commonStock": "7400800000", "currentDebt": "None", "investments": "None", "totalAssets": "13788400000", "longTermDebt": "6163000000", "shortTermDebt": "271600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "68700000", "reportedCurrency": "USD", "retainedEarnings": "-2929300000", "totalLiabilities": "8714200000", "otherCurrentAssets": "311700000", "totalCurrentAssets": "1146700000", "currentLongTermDebt": "271600000", "longTermInvestments": "209200000", "shortTermInvestments": "None", "currentNetReceivables": "546200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12641700000", "currentAccountsPayable": "92600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6434600000", "totalShareholderEquity": "4643900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "570000000", "totalCurrentLiabilities": "934200000", "otherNonCurrentLiabilities": "323100000", "totalNonCurrentLiabilities": "7780000000", "cashAndShortTermInvestments": "62200000", "commonStockSharesOutstanding": "772411509", "intangibleAssetsExcludingGoodwill": "68700000", "cashAndCashEquivalentsAtCarryingValue": "62200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23900000", "profitLoss": "None", "dividendPayout": "53200000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-12600000", "operatingCashflow": "98600000", "capitalExpenditures": "150800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64800000", "cashflowFromInvestment": "-158700000", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 582700000, "cost_of_revenue": 126300000, "gross_profit": 456400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 157400000, "depreciation_amortisation": 94700000, "ebitda": 252100000, "interest_expense": 71700000, "interest_income": null, "other_non_operating": null, "pretax_income": 85700000, "tax_provision": 27000000, "effective_tax_rate": null, "net_income": 38900000, "net_income_continuing_ops": 58700000, "net_income_to_common": 38900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62200000, "short_term_investments": null, "net_receivables": 546200000, "inventory": 226600000, "other_current_assets": null, "total_current_assets": 1146700000, "net_ppe": null, "goodwill": 1315900000, "intangible_assets": 68700000, "goodwill_and_intangibles": 1384600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12641700000, "total_assets": 13788400000, "short_term_debt": 271600000, "accounts_payable": 92600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 934200000, "long_term_debt": 6163000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7780000000, "total_liabilities": 8714200000, "total_debt": 6434600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2929300000, "total_equity": 4643900000, "shares_outstanding": 772411509, "operating_cash_flow": 98600000, "stock_based_compensation": 3600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -158700000, "dividends_paid": 53200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 64800000, "free_cash_flow": 249400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "157400000", "ebitda": "252100000", "netIncome": "38900000", "grossProfit": "456400000", "depreciation": "None", "totalRevenue": "582700000", "costOfRevenue": "126300000", "interestIncome": "11400000", "incomeBeforeTax": "85700000", "interestExpense": "71700000", "operatingIncome": "149700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "27000000", "reportedCurrency": "USD", "netInterestIncome": "-67700000", "nonInterestIncome": "None", "operatingExpenses": "306700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "58700000" }, "balance": { "goodwill": "1315900000", "inventory": "226600000", "commonStock": "7400800000", "currentDebt": "None", "investments": "None", "totalAssets": "13788400000", "longTermDebt": "6163000000", "shortTermDebt": "271600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "68700000", "reportedCurrency": "USD", "retainedEarnings": "-2929300000", "totalLiabilities": "8714200000", "otherCurrentAssets": "311700000", "totalCurrentAssets": "1146700000", "currentLongTermDebt": "271600000", "longTermInvestments": "209200000", "shortTermInvestments": "None", "currentNetReceivables": "546200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12641700000", "currentAccountsPayable": "92600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6434600000", "totalShareholderEquity": "4643900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "570000000", "totalCurrentLiabilities": "934200000", "otherNonCurrentLiabilities": "323100000", "totalNonCurrentLiabilities": "7780000000", "cashAndShortTermInvestments": "62200000", "commonStockSharesOutstanding": "772411509", "intangibleAssetsExcludingGoodwill": "68700000", "cashAndCashEquivalentsAtCarryingValue": "62200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23900000", "profitLoss": "None", "dividendPayout": "53200000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-12600000", "operatingCashflow": "98600000", "capitalExpenditures": "150800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64800000", "cashflowFromInvestment": "-158700000", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "income_statement": { "revenue": 527800000, "cost_of_revenue": 124600000, "gross_profit": 403200000, "ebit": 92500000, "ebitda": 199500000, "pretax_income": 6400000, "tax_provision": 7000000, "net_income": 24100000, "net_income_to_common": 24100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54300000, "total_current_assets": 1012800000, "total_assets": 13693400000, "short_term_debt": 308200000, "long_term_debt": 6020600000, "total_debt": 6328800000, "total_liabilities": 8567200000, "total_equity": 4682000000, "shares_outstanding": 772411509, "goodwill_and_intangibles": 1388200000 }, "cash_flow": { "operating_cash_flow": 259952879, "capital_expenditure": 188113080, "free_cash_flow": 448065959, "dividends_paid": 53863347, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216985, "ticker_id": 235, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "92500000", "ebitda": "199500000", "netIncome": "24100000", "grossProfit": "403200000", "depreciation": "None", "totalRevenue": "527800000", "costOfRevenue": "124600000", "interestIncome": "5900000", "incomeBeforeTax": "6400000", "interestExpense": "86100000", "operatingIncome": "64800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-63400000", "nonInterestIncome": "None", "operatingExpenses": "338400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-600000" }, "balance": { "goodwill": "1318700000", "inventory": "214100000", "commonStock": "7400100000", "currentDebt": "None", "investments": "None", "totalAssets": "13693400000", "longTermDebt": "6020600000", "shortTermDebt": "308200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "69500000", "reportedCurrency": "USD", "retainedEarnings": "-2915100000", "totalLiabilities": "8567200000", "otherCurrentAssets": "264000000", "totalCurrentAssets": "1012800000", "currentLongTermDebt": "308200000", "longTermInvestments": "215000000", "shortTermInvestments": "None", "currentNetReceivables": "480400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12680600000", "currentAccountsPayable": "89900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6328800000", "totalShareholderEquity": "4682000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "528700000", "totalCurrentLiabilities": "926800000", "otherNonCurrentLiabilities": "317600000", "totalNonCurrentLiabilities": "7640400000", "cashAndShortTermInvestments": "54300000", "commonStockSharesOutstanding": "772411509", "intangibleAssetsExcludingGoodwill": "69500000", "cashAndCashEquivalentsAtCarryingValue": "54300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17686707", "profitLoss": "None", "dividendPayout": "53863347", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-4080335", "operatingCashflow": "259952879", "capitalExpenditures": "188113080", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33848987", "cashflowFromInvestment": "-234015876", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53863347", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108763083", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 527800000, "cost_of_revenue": 124600000, "gross_profit": 403200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 92500000, "depreciation_amortisation": 107000000, "ebitda": 199500000, "interest_expense": 86100000, "interest_income": null, "other_non_operating": null, "pretax_income": 6400000, "tax_provision": 7000000, "effective_tax_rate": null, "net_income": 24100000, "net_income_continuing_ops": -600000, "net_income_to_common": 24100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54300000, "short_term_investments": null, "net_receivables": 480400000, "inventory": 214100000, "other_current_assets": null, "total_current_assets": 1012800000, "net_ppe": null, "goodwill": 1318700000, "intangible_assets": 69500000, "goodwill_and_intangibles": 1388200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12680600000, "total_assets": 13693400000, "short_term_debt": 308200000, "accounts_payable": 89900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 926800000, "long_term_debt": 6020600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7640400000, "total_liabilities": 8567200000, "total_debt": 6328800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2915100000, "total_equity": 4682000000, "shares_outstanding": 772411509, "operating_cash_flow": 259952879, "stock_based_compensation": 2600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 188113080, "acquisitions": null, "other_investing": null, "investing_cash_flow": -234015876, "dividends_paid": 53863347, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33848987, "free_cash_flow": 448065959, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "92500000", "ebitda": "199500000", "netIncome": "24100000", "grossProfit": "403200000", "depreciation": "None", "totalRevenue": "527800000", "costOfRevenue": "124600000", "interestIncome": "5900000", "incomeBeforeTax": "6400000", "interestExpense": "86100000", "operatingIncome": "64800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-63400000", "nonInterestIncome": "None", "operatingExpenses": "338400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-600000" }, "balance": { "goodwill": "1318700000", "inventory": "214100000", "commonStock": "7400100000", "currentDebt": "None", "investments": "None", "totalAssets": "13693400000", "longTermDebt": "6020600000", "shortTermDebt": "308200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "69500000", "reportedCurrency": "USD", "retainedEarnings": "-2915100000", "totalLiabilities": "8567200000", "otherCurrentAssets": "264000000", "totalCurrentAssets": "1012800000", "currentLongTermDebt": "308200000", "longTermInvestments": "215000000", "shortTermInvestments": "None", "currentNetReceivables": "480400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12680600000", "currentAccountsPayable": "89900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6328800000", "totalShareholderEquity": "4682000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "528700000", "totalCurrentLiabilities": "926800000", "otherNonCurrentLiabilities": "317600000", "totalNonCurrentLiabilities": "7640400000", "cashAndShortTermInvestments": "54300000", "commonStockSharesOutstanding": "772411509", "intangibleAssetsExcludingGoodwill": "69500000", "cashAndCashEquivalentsAtCarryingValue": "54300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17686707", "profitLoss": "None", "dividendPayout": "53863347", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-4080335", "operatingCashflow": "259952879", "capitalExpenditures": "188113080", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33848987", "cashflowFromInvestment": "-234015876", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53863347", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108763083", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "income_statement": { "revenue": 692400000, "cost_of_revenue": 205000000, "gross_profit": 487400000, "ebit": 175100000, "ebitda": 270400000, "pretax_income": 97300000, "tax_provision": 19800000, "net_income": 96800000, "net_income_to_common": 96800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72200000, "total_current_assets": 1094700000, "total_assets": 13663300000, "short_term_debt": 295400000, "long_term_debt": 6026600000, "total_debt": 6322000000, "total_liabilities": 8513700000, "total_equity": 4694100000, "shares_outstanding": 770623838, "goodwill_and_intangibles": 1384500000 }, "cash_flow": { "operating_cash_flow": 73676710, "capital_expenditure": 221927411, "free_cash_flow": 295604121, "dividends_paid": 52540766, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216986, "ticker_id": 235, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "175100000", "ebitda": "270400000", "netIncome": "96800000", "grossProfit": "487400000", "depreciation": "None", "totalRevenue": "692400000", "costOfRevenue": "205000000", "interestIncome": "6000000", "incomeBeforeTax": "97300000", "interestExpense": "77800000", "operatingIncome": "178900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "19800000", "reportedCurrency": "USD", "netInterestIncome": "-71100000", "nonInterestIncome": "None", "operatingExpenses": "308500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "77500000" }, "balance": { "goodwill": "1315200000", "inventory": "210300000", "commonStock": "7398600000", "currentDebt": "None", "investments": "None", "totalAssets": "13663300000", "longTermDebt": "6026600000", "shortTermDebt": "295400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "69300000", "reportedCurrency": "USD", "retainedEarnings": "-2886200000", "totalLiabilities": "8513700000", "otherCurrentAssets": "289200000", "totalCurrentAssets": "1094700000", "currentLongTermDebt": "295400000", "longTermInvestments": "224900000", "shortTermInvestments": "None", "currentNetReceivables": "523000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12568600000", "currentAccountsPayable": "108300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6322000000", "totalShareholderEquity": "4694100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "539600000", "totalCurrentLiabilities": "943300000", "otherNonCurrentLiabilities": "303700000", "totalNonCurrentLiabilities": "7570400000", "cashAndShortTermInvestments": "72200000", "commonStockSharesOutstanding": "770623838", "intangibleAssetsExcludingGoodwill": "69300000", "cashAndCashEquivalentsAtCarryingValue": "72200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95111747", "profitLoss": "None", "dividendPayout": "52540766", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "13259813", "operatingCashflow": "73676710", "capitalExpenditures": "221927411", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1844609602", "cashflowFromInvestment": "1729558285", "stockBasedCompensation": "3100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52540766", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95012050", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 692400000, "cost_of_revenue": 205000000, "gross_profit": 487400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 175100000, "depreciation_amortisation": 95300000, "ebitda": 270400000, "interest_expense": 77800000, "interest_income": null, "other_non_operating": null, "pretax_income": 97300000, "tax_provision": 19800000, "effective_tax_rate": null, "net_income": 96800000, "net_income_continuing_ops": 77500000, "net_income_to_common": 96800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72200000, "short_term_investments": null, "net_receivables": 523000000, "inventory": 210300000, "other_current_assets": null, "total_current_assets": 1094700000, "net_ppe": null, "goodwill": 1315200000, "intangible_assets": 69300000, "goodwill_and_intangibles": 1384500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12568600000, "total_assets": 13663300000, "short_term_debt": 295400000, "accounts_payable": 108300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 943300000, "long_term_debt": 6026600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7570400000, "total_liabilities": 8513700000, "total_debt": 6322000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2886200000, "total_equity": 4694100000, "shares_outstanding": 770623838, "operating_cash_flow": 73676710, "stock_based_compensation": 3100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 221927411, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1729558285, "dividends_paid": 52540766, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1844609602, "free_cash_flow": 295604121, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "175100000", "ebitda": "270400000", "netIncome": "96800000", "grossProfit": "487400000", "depreciation": "None", "totalRevenue": "692400000", "costOfRevenue": "205000000", "interestIncome": "6000000", "incomeBeforeTax": "97300000", "interestExpense": "77800000", "operatingIncome": "178900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "19800000", "reportedCurrency": "USD", "netInterestIncome": "-71100000", "nonInterestIncome": "None", "operatingExpenses": "308500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "77500000" }, "balance": { "goodwill": "1315200000", "inventory": "210300000", "commonStock": "7398600000", "currentDebt": "None", "investments": "None", "totalAssets": "13663300000", "longTermDebt": "6026600000", "shortTermDebt": "295400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "69300000", "reportedCurrency": "USD", "retainedEarnings": "-2886200000", "totalLiabilities": "8513700000", "otherCurrentAssets": "289200000", "totalCurrentAssets": "1094700000", "currentLongTermDebt": "295400000", "longTermInvestments": "224900000", "shortTermInvestments": "None", "currentNetReceivables": "523000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12568600000", "currentAccountsPayable": "108300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6322000000", "totalShareholderEquity": "4694100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "539600000", "totalCurrentLiabilities": "943300000", "otherNonCurrentLiabilities": "303700000", "totalNonCurrentLiabilities": "7570400000", "cashAndShortTermInvestments": "72200000", "commonStockSharesOutstanding": "770623838", "intangibleAssetsExcludingGoodwill": "69300000", "cashAndCashEquivalentsAtCarryingValue": "72200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95111747", "profitLoss": "None", "dividendPayout": "52540766", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "13259813", "operatingCashflow": "73676710", "capitalExpenditures": "221927411", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1844609602", "cashflowFromInvestment": "1729558285", "stockBasedCompensation": "3100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52540766", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95012050", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "income_statement": { "revenue": 584839000, "cost_of_revenue": 379577000, "gross_profit": 205262000, "ebit": 101958000, "ebitda": 120539000, "pretax_income": 26325000, "tax_provision": 153535000, "net_income": -186418000, "net_income_to_common": -186418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34842000, "total_current_assets": 1135090000, "total_assets": 16961757000, "short_term_debt": 491733000, "long_term_debt": 6207040000, "total_debt": 6698773000, "total_liabilities": 10780484000, "total_equity": 4707929000, "shares_outstanding": 790343863, "goodwill_and_intangibles": 1381360000 }, "cash_flow": { "operating_cash_flow": 49213490, "capital_expenditure": 264843198, "free_cash_flow": 314056688, "dividends_paid": 52535120, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216987, "ticker_id": 235, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "101958000", "ebitda": "120539000", "netIncome": "-186418000", "grossProfit": "205262000", "depreciation": "None", "totalRevenue": "584839000", "costOfRevenue": "379577000", "interestIncome": "6682000", "incomeBeforeTax": "26325000", "interestExpense": "95768000", "operatingIncome": "105912000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "153535000", "reportedCurrency": "USD", "netInterestIncome": "-88423000", "nonInterestIncome": "None", "operatingExpenses": "99350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "379577000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18581000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-127255000" }, "balance": { "goodwill": "1312224000", "inventory": "223600000", "commonStock": "7391304000", "currentDebt": "None", "investments": "None", "totalAssets": "16961757000", "longTermDebt": "6207040000", "shortTermDebt": "491733000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "69136000", "reportedCurrency": "USD", "retainedEarnings": "-2929855000", "totalLiabilities": "10780484000", "otherCurrentAssets": "454077000", "totalCurrentAssets": "1135090000", "currentLongTermDebt": "491733000", "longTermInvestments": "67757000", "shortTermInvestments": "None", "currentNetReceivables": "422571000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15826667000", "currentAccountsPayable": "164154000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6698773000", "totalShareholderEquity": "4707929000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "841523000", "totalCurrentLiabilities": "1497410000", "otherNonCurrentLiabilities": "273798000", "totalNonCurrentLiabilities": "9283074000", "cashAndShortTermInvestments": "34842000", "commonStockSharesOutstanding": "790343863", "intangibleAssetsExcludingGoodwill": "69136000", "cashAndCashEquivalentsAtCarryingValue": "34842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87133606", "profitLoss": "None", "dividendPayout": "52535120", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3443555", "operatingCashflow": "49213490", "capitalExpenditures": "264843198", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-791381759", "cashflowFromInvestment": "732784433", "stockBasedCompensation": "3655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52535120", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96809612", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 584839000, "cost_of_revenue": 379577000, "gross_profit": 205262000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 101958000, "depreciation_amortisation": 18581000, "ebitda": 120539000, "interest_expense": 95768000, "interest_income": null, "other_non_operating": null, "pretax_income": 26325000, "tax_provision": 153535000, "effective_tax_rate": null, "net_income": -186418000, "net_income_continuing_ops": -127255000, "net_income_to_common": -186418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34842000, "short_term_investments": null, "net_receivables": 422571000, "inventory": 223600000, "other_current_assets": null, "total_current_assets": 1135090000, "net_ppe": null, "goodwill": 1312224000, "intangible_assets": 69136000, "goodwill_and_intangibles": 1381360000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15826667000, "total_assets": 16961757000, "short_term_debt": 491733000, "accounts_payable": 164154000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1497410000, "long_term_debt": 6207040000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9283074000, "total_liabilities": 10780484000, "total_debt": 6698773000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2929855000, "total_equity": 4707929000, "shares_outstanding": 790343863, "operating_cash_flow": 49213490, "stock_based_compensation": 3655000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 264843198, "acquisitions": null, "other_investing": null, "investing_cash_flow": 732784433, "dividends_paid": 52535120, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -791381759, "free_cash_flow": 314056688, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "101958000", "ebitda": "120539000", "netIncome": "-186418000", "grossProfit": "205262000", "depreciation": "None", "totalRevenue": "584839000", "costOfRevenue": "379577000", "interestIncome": "6682000", "incomeBeforeTax": "26325000", "interestExpense": "95768000", "operatingIncome": "105912000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "153535000", "reportedCurrency": "USD", "netInterestIncome": "-88423000", "nonInterestIncome": "None", "operatingExpenses": "99350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "379577000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18581000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-127255000" }, "balance": { "goodwill": "1312224000", "inventory": "223600000", "commonStock": "7391304000", "currentDebt": "None", "investments": "None", "totalAssets": "16961757000", "longTermDebt": "6207040000", "shortTermDebt": "491733000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "69136000", "reportedCurrency": "USD", "retainedEarnings": "-2929855000", "totalLiabilities": "10780484000", "otherCurrentAssets": "454077000", "totalCurrentAssets": "1135090000", "currentLongTermDebt": "491733000", "longTermInvestments": "67757000", "shortTermInvestments": "None", "currentNetReceivables": "422571000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15826667000", "currentAccountsPayable": "164154000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6698773000", "totalShareholderEquity": "4707929000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "841523000", "totalCurrentLiabilities": "1497410000", "otherNonCurrentLiabilities": "273798000", "totalNonCurrentLiabilities": "9283074000", "cashAndShortTermInvestments": "34842000", "commonStockSharesOutstanding": "790343863", "intangibleAssetsExcludingGoodwill": "69136000", "cashAndCashEquivalentsAtCarryingValue": "34842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87133606", "profitLoss": "None", "dividendPayout": "52535120", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3443555", "operatingCashflow": "49213490", "capitalExpenditures": "264843198", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-791381759", "cashflowFromInvestment": "732784433", "stockBasedCompensation": "3655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52535120", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96809612", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "income_statement": { "revenue": 573199000, "cost_of_revenue": 120996000, "gross_profit": 452203000, "ebit": 139168000, "ebitda": 249774000, "pretax_income": 39755000, "tax_provision": 6362000, "net_income": -1305699000, "net_income_to_common": -1305699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64341000, "total_current_assets": 1098801000, "total_assets": 17788645000, "short_term_debt": 263763000, "long_term_debt": 7211946000, "total_debt": 7475709000, "total_liabilities": 11427076000, "total_equity": 4843256000, "shares_outstanding": 769693186, "goodwill_and_intangibles": 1394449000 }, "cash_flow": { "operating_cash_flow": 66948066, "capital_expenditure": 183054706, "free_cash_flow": 250002772, "dividends_paid": 86876477, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216989, "ticker_id": 235, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "139168000", "ebitda": "249774000", "netIncome": "-1305699000", "grossProfit": "452203000", "depreciation": "None", "totalRevenue": "573199000", "costOfRevenue": "120996000", "interestIncome": "8754000", "incomeBeforeTax": "39755000", "interestExpense": "92104984", "operatingIncome": "111077000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6362000", "reportedCurrency": "USD", "netInterestIncome": "-89257000", "nonInterestIncome": "None", "operatingExpenses": "341126000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120996000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110606000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "33393000" }, "balance": { "goodwill": "1322065000", "inventory": "227546000", "commonStock": "7390369000", "currentDebt": "None", "investments": "None", "totalAssets": "17788645000", "longTermDebt": "7211946000", "shortTermDebt": "263763000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "72384000", "reportedCurrency": "USD", "retainedEarnings": "-2690340000", "totalLiabilities": "11427076000", "otherCurrentAssets": "425091000", "totalCurrentAssets": "1098801000", "currentLongTermDebt": "263763000", "longTermInvestments": "1144684000", "shortTermInvestments": "None", "currentNetReceivables": "381823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16689844000", "currentAccountsPayable": "106952000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7475709000", "totalShareholderEquity": "4843256000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "821667000", "totalCurrentLiabilities": "1192382000", "otherNonCurrentLiabilities": "246936000", "totalNonCurrentLiabilities": "10234694000", "cashAndShortTermInvestments": "64341000", "commonStockSharesOutstanding": "769693186", "intangibleAssetsExcludingGoodwill": "72384000", "cashAndCashEquivalentsAtCarryingValue": "64341000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58762919", "profitLoss": "None", "dividendPayout": "86876477", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "3814136", "operatingCashflow": "66948066", "capitalExpenditures": "183054706", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "107743958", "cashflowFromInvestment": "-179071083", "stockBasedCompensation": "4452000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86876477", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100180425", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 573199000, "cost_of_revenue": 120996000, "gross_profit": 452203000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 139168000, "depreciation_amortisation": 110606000, "ebitda": 249774000, "interest_expense": 92104984, "interest_income": null, "other_non_operating": null, "pretax_income": 39755000, "tax_provision": 6362000, "effective_tax_rate": null, "net_income": -1305699000, "net_income_continuing_ops": 33393000, "net_income_to_common": -1305699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64341000, "short_term_investments": null, "net_receivables": 381823000, "inventory": 227546000, "other_current_assets": null, "total_current_assets": 1098801000, "net_ppe": null, "goodwill": 1322065000, "intangible_assets": 72384000, "goodwill_and_intangibles": 1394449000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16689844000, "total_assets": 17788645000, "short_term_debt": 263763000, "accounts_payable": 106952000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1192382000, "long_term_debt": 7211946000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10234694000, "total_liabilities": 11427076000, "total_debt": 7475709000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2690340000, "total_equity": 4843256000, "shares_outstanding": 769693186, "operating_cash_flow": 66948066, "stock_based_compensation": 4452000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 183054706, "acquisitions": null, "other_investing": null, "investing_cash_flow": -179071083, "dividends_paid": 86876477, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 107743958, "free_cash_flow": 250002772, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "139168000", "ebitda": "249774000", "netIncome": "-1305699000", "grossProfit": "452203000", "depreciation": "None", "totalRevenue": "573199000", "costOfRevenue": "120996000", "interestIncome": "8754000", "incomeBeforeTax": "39755000", "interestExpense": "92104984", "operatingIncome": "111077000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6362000", "reportedCurrency": "USD", "netInterestIncome": "-89257000", "nonInterestIncome": "None", "operatingExpenses": "341126000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120996000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110606000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "33393000" }, "balance": { "goodwill": "1322065000", "inventory": "227546000", "commonStock": "7390369000", "currentDebt": "None", "investments": "None", "totalAssets": "17788645000", "longTermDebt": "7211946000", "shortTermDebt": "263763000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "72384000", "reportedCurrency": "USD", "retainedEarnings": "-2690340000", "totalLiabilities": "11427076000", "otherCurrentAssets": "425091000", "totalCurrentAssets": "1098801000", "currentLongTermDebt": "263763000", "longTermInvestments": "1144684000", "shortTermInvestments": "None", "currentNetReceivables": "381823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16689844000", "currentAccountsPayable": "106952000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7475709000", "totalShareholderEquity": "4843256000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "821667000", "totalCurrentLiabilities": "1192382000", "otherNonCurrentLiabilities": "246936000", "totalNonCurrentLiabilities": "10234694000", "cashAndShortTermInvestments": "64341000", "commonStockSharesOutstanding": "769693186", "intangibleAssetsExcludingGoodwill": "72384000", "cashAndCashEquivalentsAtCarryingValue": "64341000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58762919", "profitLoss": "None", "dividendPayout": "86876477", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "3814136", "operatingCashflow": "66948066", "capitalExpenditures": "183054706", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "107743958", "cashflowFromInvestment": "-179071083", "stockBasedCompensation": "4452000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86876477", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100180425", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "income_statement": { "revenue": 515300000, "cost_of_revenue": 115200000, "gross_profit": 400100000, "ebit": 298300000, "ebitda": 435300000, "pretax_income": 182100000, "tax_provision": 25300000, "net_income": 200700000, "net_income_to_common": 200700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131633000, "total_current_assets": 1204636000, "total_assets": 18866374000, "short_term_debt": 158278000, "long_term_debt": 8134371000, "total_debt": 8292649000, "total_liabilities": 11170607000, "total_equity": 6178925000, "shares_outstanding": 703954285, "goodwill_and_intangibles": 1407845000 }, "cash_flow": { "operating_cash_flow": 235335657, "capital_expenditure": 204462888, "free_cash_flow": 439798545, "dividends_paid": 79675184, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216990, "ticker_id": 235, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "298300000", "ebitda": "435300000", "netIncome": "200700000", "grossProfit": "400100000", "depreciation": "None", "totalRevenue": "515300000", "costOfRevenue": "115200000", "interestIncome": "7128000", "incomeBeforeTax": "182100000", "interestExpense": "116200000", "operatingIncome": "85500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "25300000", "reportedCurrency": "USD", "netInterestIncome": "-103753000", "nonInterestIncome": "None", "operatingExpenses": "314600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "115200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137000000", "sellingGeneralAndAdministrative": "3975000", "netIncomeFromContinuingOperations": "159041000" }, "balance": { "goodwill": "1317440000", "inventory": "235333000", "commonStock": "7389116000", "currentDebt": "None", "investments": "None", "totalAssets": "18866374000", "longTermDebt": "8134371000", "shortTermDebt": "158278000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "90405000", "reportedCurrency": "USD", "retainedEarnings": "-1331947000", "totalLiabilities": "11170607000", "otherCurrentAssets": "410791000", "totalCurrentAssets": "1204636000", "currentLongTermDebt": "158278000", "longTermInvestments": "1508712000", "shortTermInvestments": "None", "currentNetReceivables": "426879000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17661738000", "currentAccountsPayable": "138154000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8292649000", "totalShareholderEquity": "6178925000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "944714000", "totalCurrentLiabilities": "1241146000", "otherNonCurrentLiabilities": "392493000", "totalNonCurrentLiabilities": "9929461000", "cashAndShortTermInvestments": "131633000", "commonStockSharesOutstanding": "703954285", "intangibleAssetsExcludingGoodwill": "90405000", "cashAndCashEquivalentsAtCarryingValue": "131633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "198459062", "profitLoss": "None", "dividendPayout": "79675184", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-5487691", "operatingCashflow": "235335657", "capitalExpenditures": "204462888", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57419304", "cashflowFromInvestment": "-253495849", "stockBasedCompensation": "5172000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79675184", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102578840", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 515300000, "cost_of_revenue": 115200000, "gross_profit": 400100000, "research_and_development": null, "selling_general_admin": 3975000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 298300000, "depreciation_amortisation": 137000000, "ebitda": 435300000, "interest_expense": 116200000, "interest_income": null, "other_non_operating": null, "pretax_income": 182100000, "tax_provision": 25300000, "effective_tax_rate": null, "net_income": 200700000, "net_income_continuing_ops": 159041000, "net_income_to_common": 200700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131633000, "short_term_investments": null, "net_receivables": 426879000, "inventory": 235333000, "other_current_assets": null, "total_current_assets": 1204636000, "net_ppe": null, "goodwill": 1317440000, "intangible_assets": 90405000, "goodwill_and_intangibles": 1407845000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17661738000, "total_assets": 18866374000, "short_term_debt": 158278000, "accounts_payable": 138154000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1241146000, "long_term_debt": 8134371000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9929461000, "total_liabilities": 11170607000, "total_debt": 8292649000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1331947000, "total_equity": 6178925000, "shares_outstanding": 703954285, "operating_cash_flow": 235335657, "stock_based_compensation": 5172000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 204462888, "acquisitions": null, "other_investing": null, "investing_cash_flow": -253495849, "dividends_paid": 79675184, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 57419304, "free_cash_flow": 439798545, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "298300000", "ebitda": "435300000", "netIncome": "200700000", "grossProfit": "400100000", "depreciation": "None", "totalRevenue": "515300000", "costOfRevenue": "115200000", "interestIncome": "7128000", "incomeBeforeTax": "182100000", "interestExpense": "116200000", "operatingIncome": "85500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "25300000", "reportedCurrency": "USD", "netInterestIncome": "-103753000", "nonInterestIncome": "None", "operatingExpenses": "314600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "115200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137000000", "sellingGeneralAndAdministrative": "3975000", "netIncomeFromContinuingOperations": "159041000" }, "balance": { "goodwill": "1317440000", "inventory": "235333000", "commonStock": "7389116000", "currentDebt": "None", "investments": "None", "totalAssets": "18866374000", "longTermDebt": "8134371000", "shortTermDebt": "158278000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "90405000", "reportedCurrency": "USD", "retainedEarnings": "-1331947000", "totalLiabilities": "11170607000", "otherCurrentAssets": "410791000", "totalCurrentAssets": "1204636000", "currentLongTermDebt": "158278000", "longTermInvestments": "1508712000", "shortTermInvestments": "None", "currentNetReceivables": "426879000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17661738000", "currentAccountsPayable": "138154000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8292649000", "totalShareholderEquity": "6178925000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "944714000", "totalCurrentLiabilities": "1241146000", "otherNonCurrentLiabilities": "392493000", "totalNonCurrentLiabilities": "9929461000", "cashAndShortTermInvestments": "131633000", "commonStockSharesOutstanding": "703954285", "intangibleAssetsExcludingGoodwill": "90405000", "cashAndCashEquivalentsAtCarryingValue": "131633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "198459062", "profitLoss": "None", "dividendPayout": "79675184", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-5487691", "operatingCashflow": "235335657", "capitalExpenditures": "204462888", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57419304", "cashflowFromInvestment": "-253495849", "stockBasedCompensation": "5172000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79675184", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102578840", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "income_statement": { "revenue": 646200000, "cost_of_revenue": 202500000, "gross_profit": 443700000, "ebit": 23400000, "ebitda": 152900000, "pretax_income": -71000000, "tax_provision": 1600000, "net_income": -89100000, "net_income_to_common": -89100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86265000, "total_current_assets": 1170622000, "total_assets": 18307779000, "short_term_debt": 240395000, "long_term_debt": 8849283000, "total_debt": 9089678000, "total_liabilities": 11863339000, "total_equity": 4870460000, "shares_outstanding": 689564036, "goodwill_and_intangibles": 1404240000 }, "cash_flow": { "operating_cash_flow": 130745000, "capital_expenditure": 212546000, "free_cash_flow": 343291000, "dividends_paid": 76075000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216991, "ticker_id": 235, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23400000", "ebitda": "152900000", "netIncome": "-89100000", "grossProfit": "443700000", "depreciation": "None", "totalRevenue": "646200000", "costOfRevenue": "202500000", "interestIncome": "33463000", "incomeBeforeTax": "-71000000", "interestExpense": "89199757", "operatingIncome": "143600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1600000", "reportedCurrency": "USD", "netInterestIncome": "-74923000", "nonInterestIncome": "None", "operatingExpenses": "300100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "202500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129500000", "sellingGeneralAndAdministrative": "3438000", "netIncomeFromContinuingOperations": "-120305000" }, "balance": { "goodwill": "1315942000", "inventory": "230856000", "commonStock": "6235552000", "currentDebt": "None", "investments": "None", "totalAssets": "18307779000", "longTermDebt": "8849283000", "shortTermDebt": "240395000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "88298000", "reportedCurrency": "USD", "retainedEarnings": "-1446333000", "totalLiabilities": "11863339000", "otherCurrentAssets": "319418000", "totalCurrentAssets": "1170622000", "currentLongTermDebt": "240395000", "longTermInvestments": "1426732000", "shortTermInvestments": "None", "currentNetReceivables": "534083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17137157000", "currentAccountsPayable": "175102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9089678000", "totalShareholderEquity": "4870460000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "780503000", "totalCurrentLiabilities": "1196000000", "otherNonCurrentLiabilities": "464120000", "totalNonCurrentLiabilities": "10667339000", "cashAndShortTermInvestments": "86265000", "commonStockSharesOutstanding": "689564036", "intangibleAssetsExcludingGoodwill": "88298000", "cashAndCashEquivalentsAtCarryingValue": "86265000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-120305000", "profitLoss": "None", "dividendPayout": "76075000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-3724000", "operatingCashflow": "130745000", "capitalExpenditures": "212546000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "114397000", "cashflowFromInvestment": "-211649000", "stockBasedCompensation": "5110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76075000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-970000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129540000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 646200000, "cost_of_revenue": 202500000, "gross_profit": 443700000, "research_and_development": null, "selling_general_admin": 3438000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23400000, "depreciation_amortisation": 129500000, "ebitda": 152900000, "interest_expense": 89199757, "interest_income": null, "other_non_operating": null, "pretax_income": -71000000, "tax_provision": 1600000, "effective_tax_rate": null, "net_income": -89100000, "net_income_continuing_ops": -120305000, "net_income_to_common": -89100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86265000, "short_term_investments": null, "net_receivables": 534083000, "inventory": 230856000, "other_current_assets": null, "total_current_assets": 1170622000, "net_ppe": null, "goodwill": 1315942000, "intangible_assets": 88298000, "goodwill_and_intangibles": 1404240000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17137157000, "total_assets": 18307779000, "short_term_debt": 240395000, "accounts_payable": 175102000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1196000000, "long_term_debt": 8849283000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10667339000, "total_liabilities": 11863339000, "total_debt": 9089678000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1446333000, "total_equity": 4870460000, "shares_outstanding": 689564036, "operating_cash_flow": 130745000, "stock_based_compensation": 5110000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 212546000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -211649000, "dividends_paid": 76075000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 114397000, "free_cash_flow": 343291000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23400000", "ebitda": "152900000", "netIncome": "-89100000", "grossProfit": "443700000", "depreciation": "None", "totalRevenue": "646200000", "costOfRevenue": "202500000", "interestIncome": "33463000", "incomeBeforeTax": "-71000000", "interestExpense": "89199757", "operatingIncome": "143600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1600000", "reportedCurrency": "USD", "netInterestIncome": "-74923000", "nonInterestIncome": "None", "operatingExpenses": "300100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "202500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129500000", "sellingGeneralAndAdministrative": "3438000", "netIncomeFromContinuingOperations": "-120305000" }, "balance": { "goodwill": "1315942000", "inventory": "230856000", "commonStock": "6235552000", "currentDebt": "None", "investments": "None", "totalAssets": "18307779000", "longTermDebt": "8849283000", "shortTermDebt": "240395000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "88298000", "reportedCurrency": "USD", "retainedEarnings": "-1446333000", "totalLiabilities": "11863339000", "otherCurrentAssets": "319418000", "totalCurrentAssets": "1170622000", "currentLongTermDebt": "240395000", "longTermInvestments": "1426732000", "shortTermInvestments": "None", "currentNetReceivables": "534083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17137157000", "currentAccountsPayable": "175102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9089678000", "totalShareholderEquity": "4870460000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "780503000", "totalCurrentLiabilities": "1196000000", "otherNonCurrentLiabilities": "464120000", "totalNonCurrentLiabilities": "10667339000", "cashAndShortTermInvestments": "86265000", "commonStockSharesOutstanding": "689564036", "intangibleAssetsExcludingGoodwill": "88298000", "cashAndCashEquivalentsAtCarryingValue": "86265000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-120305000", "profitLoss": "None", "dividendPayout": "76075000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-3724000", "operatingCashflow": "130745000", "capitalExpenditures": "212546000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "114397000", "cashflowFromInvestment": "-211649000", "stockBasedCompensation": "5110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76075000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-970000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129540000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "income_statement": { "revenue": 666779000, "cost_of_revenue": 177319000, "gross_profit": 489460000, "ebit": 267556000, "ebitda": 389678000, "pretax_income": 165498000, "tax_provision": -1234000, "net_income": 186315000, "net_income_to_common": 186315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25051000, "total_current_assets": 1066345000, "total_assets": 18373961000, "short_term_debt": 621856000, "long_term_debt": 7894174000, "total_debt": 8516030000, "total_liabilities": 11431190000, "total_equity": 5039565000, "shares_outstanding": 697436129, "goodwill_and_intangibles": 1396526000 }, "cash_flow": { "operating_cash_flow": 200730000, "capital_expenditure": 332124000, "free_cash_flow": 532854000, "dividends_paid": 77530000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216992, "ticker_id": 235, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "267556000", "ebitda": "389678000", "netIncome": "186315000", "grossProfit": "489460000", "depreciation": "None", "totalRevenue": "666779000", "costOfRevenue": "177319000", "interestIncome": "14509000", "incomeBeforeTax": "165498000", "interestExpense": "77881633", "operatingIncome": "96332000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1234000", "reportedCurrency": "USD", "netInterestIncome": "-87885000", "nonInterestIncome": "None", "operatingExpenses": "393128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177319000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122122000", "sellingGeneralAndAdministrative": "18998000", "netIncomeFromContinuingOperations": "166732000" }, "balance": { "goodwill": "1324062000", "inventory": "222406000", "commonStock": "6229994000", "currentDebt": "None", "investments": "None", "totalAssets": "18373961000", "longTermDebt": "7894174000", "shortTermDebt": "621856000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "72464000", "reportedCurrency": "USD", "retainedEarnings": "-1279696000", "totalLiabilities": "11431190000", "otherCurrentAssets": "417448000", "totalCurrentAssets": "1066345000", "currentLongTermDebt": "621856000", "longTermInvestments": "1599539000", "shortTermInvestments": "None", "currentNetReceivables": "401440000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17307616000", "currentAccountsPayable": "180407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7500155000", "totalShareholderEquity": "5039565000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "882917000", "totalCurrentLiabilities": "1685180000", "otherNonCurrentLiabilities": "465874000", "totalNonCurrentLiabilities": "9746010000", "cashAndShortTermInvestments": "25051000", "commonStockSharesOutstanding": "697436129", "intangibleAssetsExcludingGoodwill": "72464000", "cashAndCashEquivalentsAtCarryingValue": "25051000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166732000", "profitLoss": "None", "dividendPayout": "77530000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "13335000", "operatingCashflow": "200730000", "capitalExpenditures": "332124000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4386000", "cashflowFromInvestment": "-256394000", "stockBasedCompensation": "2625000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77530000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1321033000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122122000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 666779000, "cost_of_revenue": 177319000, "gross_profit": 489460000, "research_and_development": null, "selling_general_admin": 18998000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 267556000, "depreciation_amortisation": 122122000, "ebitda": 389678000, "interest_expense": 77881633, "interest_income": null, "other_non_operating": null, "pretax_income": 165498000, "tax_provision": -1234000, "effective_tax_rate": null, "net_income": 186315000, "net_income_continuing_ops": 166732000, "net_income_to_common": 186315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25051000, "short_term_investments": null, "net_receivables": 401440000, "inventory": 222406000, "other_current_assets": null, "total_current_assets": 1066345000, "net_ppe": null, "goodwill": 1324062000, "intangible_assets": 72464000, "goodwill_and_intangibles": 1396526000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17307616000, "total_assets": 18373961000, "short_term_debt": 621856000, "accounts_payable": 180407000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1685180000, "long_term_debt": 7894174000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9746010000, "total_liabilities": 11431190000, "total_debt": 8516030000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1279696000, "total_equity": 5039565000, "shares_outstanding": 697436129, "operating_cash_flow": 200730000, "stock_based_compensation": 2625000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 332124000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -256394000, "dividends_paid": 77530000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4386000, "free_cash_flow": 532854000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "267556000", "ebitda": "389678000", "netIncome": "186315000", "grossProfit": "489460000", "depreciation": "None", "totalRevenue": "666779000", "costOfRevenue": "177319000", "interestIncome": "14509000", "incomeBeforeTax": "165498000", "interestExpense": "77881633", "operatingIncome": "96332000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1234000", "reportedCurrency": "USD", "netInterestIncome": "-87885000", "nonInterestIncome": "None", "operatingExpenses": "393128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177319000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122122000", "sellingGeneralAndAdministrative": "18998000", "netIncomeFromContinuingOperations": "166732000" }, "balance": { "goodwill": "1324062000", "inventory": "222406000", "commonStock": "6229994000", "currentDebt": "None", "investments": "None", "totalAssets": "18373961000", "longTermDebt": "7894174000", "shortTermDebt": "621856000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "72464000", "reportedCurrency": "USD", "retainedEarnings": "-1279696000", "totalLiabilities": "11431190000", "otherCurrentAssets": "417448000", "totalCurrentAssets": "1066345000", "currentLongTermDebt": "621856000", "longTermInvestments": "1599539000", "shortTermInvestments": "None", "currentNetReceivables": "401440000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17307616000", "currentAccountsPayable": "180407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7500155000", "totalShareholderEquity": "5039565000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "882917000", "totalCurrentLiabilities": "1685180000", "otherNonCurrentLiabilities": "465874000", "totalNonCurrentLiabilities": "9746010000", "cashAndShortTermInvestments": "25051000", "commonStockSharesOutstanding": "697436129", "intangibleAssetsExcludingGoodwill": "72464000", "cashAndCashEquivalentsAtCarryingValue": "25051000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166732000", "profitLoss": "None", "dividendPayout": "77530000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "13335000", "operatingCashflow": "200730000", "capitalExpenditures": "332124000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4386000", "cashflowFromInvestment": "-256394000", "stockBasedCompensation": "2625000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77530000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1321033000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122122000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "income_statement": { "revenue": 564768000, "cost_of_revenue": 137742000, "gross_profit": 427026000, "ebit": -131064000, "ebitda": -26279000, "pretax_income": -215073000, "tax_provision": -40755000, "net_income": -174549000, "net_income_to_common": -174549000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94772000, "total_current_assets": 1000833000, "total_assets": 17982766000, "short_term_debt": 580526000, "long_term_debt": 7786570000, "total_debt": 8367096000, "total_liabilities": 11121389000, "total_equity": 4919473000, "shares_outstanding": 689054669, "goodwill_and_intangibles": 1414324000 }, "cash_flow": { "operating_cash_flow": 132627000, "capital_expenditure": 279089000, "free_cash_flow": 411716000, "dividends_paid": 77736000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216994, "ticker_id": 235, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-131064000", "ebitda": "-26279000", "netIncome": "-174549000", "grossProfit": "427026000", "depreciation": "None", "totalRevenue": "564768000", "costOfRevenue": "137742000", "interestIncome": "41557000", "incomeBeforeTax": "-215073000", "interestExpense": "80570712", "operatingIncome": "125283000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-40755000", "reportedCurrency": "USD", "netInterestIncome": "-57735000", "nonInterestIncome": "None", "operatingExpenses": "301743000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137742000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104785000", "sellingGeneralAndAdministrative": "32733000", "netIncomeFromContinuingOperations": "-187326000" }, "balance": { "goodwill": "1321193000", "inventory": "240383000", "commonStock": "6228341000", "currentDebt": "None", "investments": "None", "totalAssets": "17982766000", "longTermDebt": "7786570000", "shortTermDebt": "580526000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "93131000", "reportedCurrency": "USD", "retainedEarnings": "-1388738000", "totalLiabilities": "11121389000", "otherCurrentAssets": "241670000", "totalCurrentAssets": "1000833000", "currentLongTermDebt": "580526000", "longTermInvestments": "1397724000", "shortTermInvestments": "None", "currentNetReceivables": "424008000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16981933000", "currentAccountsPayable": "182526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12449278000", "shortLongTermDebtTotal": "8367096000", "totalShareholderEquity": "4919473000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "742861000", "totalCurrentLiabilities": "1505913000", "otherNonCurrentLiabilities": "408169000", "totalNonCurrentLiabilities": "9615476000", "cashAndShortTermInvestments": "94772000", "commonStockSharesOutstanding": "689054669", "intangibleAssetsExcludingGoodwill": "93131000", "cashAndCashEquivalentsAtCarryingValue": "94772000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-187326000", "profitLoss": "None", "dividendPayout": "77736000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-12709000", "operatingCashflow": "132627000", "capitalExpenditures": "279089000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "209904000", "cashflowFromInvestment": "-344659000", "stockBasedCompensation": "3877000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77736000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15093000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104785000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 564768000, "cost_of_revenue": 137742000, "gross_profit": 427026000, "research_and_development": null, "selling_general_admin": 32733000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -131064000, "depreciation_amortisation": 104785000, "ebitda": -26279000, "interest_expense": 80570712, "interest_income": null, "other_non_operating": null, "pretax_income": -215073000, "tax_provision": -40755000, "effective_tax_rate": null, "net_income": -174549000, "net_income_continuing_ops": -187326000, "net_income_to_common": -174549000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94772000, "short_term_investments": null, "net_receivables": 424008000, "inventory": 240383000, "other_current_assets": null, "total_current_assets": 1000833000, "net_ppe": null, "goodwill": 1321193000, "intangible_assets": 93131000, "goodwill_and_intangibles": 1414324000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16981933000, "total_assets": 17982766000, "short_term_debt": 580526000, "accounts_payable": 182526000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1505913000, "long_term_debt": 7786570000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9615476000, "total_liabilities": 11121389000, "total_debt": 8367096000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1388738000, "total_equity": 4919473000, "shares_outstanding": 689054669, "operating_cash_flow": 132627000, "stock_based_compensation": 3877000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 279089000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -344659000, "dividends_paid": 77736000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 209904000, "free_cash_flow": 411716000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-131064000", "ebitda": "-26279000", "netIncome": "-174549000", "grossProfit": "427026000", "depreciation": "None", "totalRevenue": "564768000", "costOfRevenue": "137742000", "interestIncome": "41557000", "incomeBeforeTax": "-215073000", "interestExpense": "80570712", "operatingIncome": "125283000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-40755000", "reportedCurrency": "USD", "netInterestIncome": "-57735000", "nonInterestIncome": "None", "operatingExpenses": "301743000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137742000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104785000", "sellingGeneralAndAdministrative": "32733000", "netIncomeFromContinuingOperations": "-187326000" }, "balance": { "goodwill": "1321193000", "inventory": "240383000", "commonStock": "6228341000", "currentDebt": "None", "investments": "None", "totalAssets": "17982766000", "longTermDebt": "7786570000", "shortTermDebt": "580526000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "93131000", "reportedCurrency": "USD", "retainedEarnings": "-1388738000", "totalLiabilities": "11121389000", "otherCurrentAssets": "241670000", "totalCurrentAssets": "1000833000", "currentLongTermDebt": "580526000", "longTermInvestments": "1397724000", "shortTermInvestments": "None", "currentNetReceivables": "424008000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16981933000", "currentAccountsPayable": "182526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12449278000", "shortLongTermDebtTotal": "8367096000", "totalShareholderEquity": "4919473000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "742861000", "totalCurrentLiabilities": "1505913000", "otherNonCurrentLiabilities": "408169000", "totalNonCurrentLiabilities": "9615476000", "cashAndShortTermInvestments": "94772000", "commonStockSharesOutstanding": "689054669", "intangibleAssetsExcludingGoodwill": "93131000", "cashAndCashEquivalentsAtCarryingValue": "94772000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-187326000", "profitLoss": "None", "dividendPayout": "77736000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-12709000", "operatingCashflow": "132627000", "capitalExpenditures": "279089000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "209904000", "cashflowFromInvestment": "-344659000", "stockBasedCompensation": "3877000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77736000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15093000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104785000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "income_statement": { "revenue": 627871000, "cost_of_revenue": 142156000, "gross_profit": 485715000, "ebit": -229939000, "ebitda": -111491000, "pretax_income": -318279000, "tax_provision": -55958000, "net_income": -253231000, "net_income_to_common": -253231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100258000, "total_current_assets": 1048996000, "total_assets": 17968713000, "short_term_debt": 513803000, "long_term_debt": 7569344000, "total_debt": 8083147000, "total_liabilities": 10814525000, "total_equity": 5185403000, "shares_outstanding": 687847010, "goodwill_and_intangibles": 1428067000 }, "cash_flow": { "operating_cash_flow": 261404000, "capital_expenditure": 245209000, "free_cash_flow": 506613000, "dividends_paid": 77573000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216995, "ticker_id": 235, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:41.584243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-229939000", "ebitda": "-111491000", "netIncome": "-253231000", "grossProfit": "485715000", "depreciation": "None", "totalRevenue": "627871000", "costOfRevenue": "142156000", "interestIncome": "36972000", "incomeBeforeTax": "-318279000", "interestExpense": "90846698", "operatingIncome": "93714000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-55958000", "reportedCurrency": "USD", "netInterestIncome": "-53515000", "nonInterestIncome": "None", "operatingExpenses": "392001000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118448000", "sellingGeneralAndAdministrative": "5306000", "netIncomeFromContinuingOperations": "-262321000" }, "balance": { "goodwill": "1330987000", "inventory": "227811000", "commonStock": "6224770000", "currentDebt": "None", "investments": "None", "totalAssets": "17968713000", "longTermDebt": "7569344000", "shortTermDebt": "513803000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "97080000", "reportedCurrency": "USD", "retainedEarnings": "-1136208000", "totalLiabilities": "10814525000", "otherCurrentAssets": "228083000", "totalCurrentAssets": "1048996000", "currentLongTermDebt": "513803000", "longTermInvestments": "1629719000", "shortTermInvestments": "None", "currentNetReceivables": "492844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16919717000", "currentAccountsPayable": "194853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12336931000", "shortLongTermDebtTotal": "8083147000", "totalShareholderEquity": "5185403000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "762824000", "totalCurrentLiabilities": "1471480000", "otherNonCurrentLiabilities": "430379000", "totalNonCurrentLiabilities": "9343045000", "cashAndShortTermInvestments": "100258000", "commonStockSharesOutstanding": "687847010", "intangibleAssetsExcludingGoodwill": "97080000", "cashAndCashEquivalentsAtCarryingValue": "100258000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-262321000", "profitLoss": "None", "dividendPayout": "77573000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-24515000", "operatingCashflow": "261404000", "capitalExpenditures": "245209000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37311000", "cashflowFromInvestment": "-275364000", "stockBasedCompensation": "3199000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77573000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "224664000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118448000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 627871000, "cost_of_revenue": 142156000, "gross_profit": 485715000, "research_and_development": null, "selling_general_admin": 5306000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -229939000, "depreciation_amortisation": 118448000, "ebitda": -111491000, "interest_expense": 90846698, "interest_income": null, "other_non_operating": null, "pretax_income": -318279000, "tax_provision": -55958000, "effective_tax_rate": null, "net_income": -253231000, "net_income_continuing_ops": -262321000, "net_income_to_common": -253231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100258000, "short_term_investments": null, "net_receivables": 492844000, "inventory": 227811000, "other_current_assets": null, "total_current_assets": 1048996000, "net_ppe": null, "goodwill": 1330987000, "intangible_assets": 97080000, "goodwill_and_intangibles": 1428067000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16919717000, "total_assets": 17968713000, "short_term_debt": 513803000, "accounts_payable": 194853000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1471480000, "long_term_debt": 7569344000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9343045000, "total_liabilities": 10814525000, "total_debt": 8083147000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1136208000, "total_equity": 5185403000, "shares_outstanding": 687847010, "operating_cash_flow": 261404000, "stock_based_compensation": 3199000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 245209000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -275364000, "dividends_paid": 77573000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 37311000, "free_cash_flow": 506613000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-229939000", "ebitda": "-111491000", "netIncome": "-253231000", "grossProfit": "485715000", "depreciation": "None", "totalRevenue": "627871000", "costOfRevenue": "142156000", "interestIncome": "36972000", "incomeBeforeTax": "-318279000", "interestExpense": "90846698", "operatingIncome": "93714000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-55958000", "reportedCurrency": "USD", "netInterestIncome": "-53515000", "nonInterestIncome": "None", "operatingExpenses": "392001000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118448000", "sellingGeneralAndAdministrative": "5306000", "netIncomeFromContinuingOperations": "-262321000" }, "balance": { "goodwill": "1330987000", "inventory": "227811000", "commonStock": "6224770000", "currentDebt": "None", "investments": "None", "totalAssets": "17968713000", "longTermDebt": "7569344000", "shortTermDebt": "513803000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "97080000", "reportedCurrency": "USD", "retainedEarnings": "-1136208000", "totalLiabilities": "10814525000", "otherCurrentAssets": "228083000", "totalCurrentAssets": "1048996000", "currentLongTermDebt": "513803000", "longTermInvestments": "1629719000", "shortTermInvestments": "None", "currentNetReceivables": "492844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16919717000", "currentAccountsPayable": "194853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12336931000", "shortLongTermDebtTotal": "8083147000", "totalShareholderEquity": "5185403000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "762824000", "totalCurrentLiabilities": "1471480000", "otherNonCurrentLiabilities": "430379000", "totalNonCurrentLiabilities": "9343045000", "cashAndShortTermInvestments": "100258000", "commonStockSharesOutstanding": "687847010", "intangibleAssetsExcludingGoodwill": "97080000", "cashAndCashEquivalentsAtCarryingValue": "100258000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-262321000", "profitLoss": "None", "dividendPayout": "77573000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-24515000", "operatingCashflow": "261404000", "capitalExpenditures": "245209000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37311000", "cashflowFromInvestment": "-275364000", "stockBasedCompensation": "3199000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77573000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "224664000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118448000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }