{ "ticker": { "uuid": "339f95bd-2451-4ff6-9792-830663d91b9c", "symbol": "EMP", "name": "Entergy Mississippi LLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Electric Utilities", "page_url": "https://sharemaestro.com/factors/ticker/339f95bd-2451-4ff6-9792-830663d91b9c/", "api_url": "https://sharemaestro.com/factors/api/tickers/339f95bd-2451-4ff6-9792-830663d91b9c/" }, "ticker_metadata": { "id": 1272, "uuid": "339f95bd-2451-4ff6-9792-830663d91b9c", "symbol": "EMP", "name": "Entergy Mississippi LLC", "asset_type": "equity", "market_cap": 182990000, "stock_exchange_id": 3, "industry": "Electric Utilities", "sector": "Utilities", "description": "Entergy Mississippi, Inc. generates, transmits, and distributes electrical power primarily to retail customers in Mississippi.", "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": "339f95bd-2451-4ff6-9792-830663d91b9c", "symbol": "EMP", "name": "Entergy Mississippi LLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Electric Utilities", "page_url": "https://sharemaestro.com/factors/ticker/339f95bd-2451-4ff6-9792-830663d91b9c/", "api_url": "https://sharemaestro.com/factors/api/tickers/339f95bd-2451-4ff6-9792-830663d91b9c/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.79, "value": 0.98, "quality": 0.31, "momentum": 0.28, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 20.7, "market_cap": 9573970786.2, "pe_ratio": 5.3713, "earnings_yield": 0.1862, "ebitda_to_ev": 0.562, "shareholder_yield": 0, "roe": 0.1028, "piotroski_f_score": 3, "momentum_12_1": 0.0833, "volatility_252d": 0.0906 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:56.670619+00:00", "batch_id": "" }, "size": { "price_close": 20.7, "market_cap": 9573970786.2, "market_cap_usd": 9573970786.2, "enterprise_value": 9573970786.2, "shares_outstanding": 462510666, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 5.3713, "pb_ratio": 0.5519, "ptbv_ratio": 0.5521, "ps_ratio": 0.7205, "pcf_ratio": 1.7814, "pfcf_ratio": 1.451, "ev_ebitda": 1.7794, "ev_ebit": 2.9228, "ev_sales": 0.7205, "ev_fcf": 1.451, "earnings_yield": 0.1862, "fcf_yield": 0.6892, "price_to_sales": 0.7205, "price_to_book": 0.5519, "price_to_cashflow": 1.7814, "ebitda_to_ev": 0.562, "sales_yield": 1.3879 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6753, "operating_margin": 0.2465, "net_margin": 0.1341, "ebitda_margin": 0.4049, "fcf_margin": 0.4966, "roe": 0.1028, "roa": 0.0003, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.0025, "cash_conversion": 3.7019, "accruals_ratio": -0.0007, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": 64.0536, "earnings_stability_5y": 0.5149, "revenue_stability_5y": 1.1612, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0017, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.0053, "net_debt_to_ebitda": -1011.1612, "debt_to_assets": 0.0005, "interest_coverage": 1.8122, "current_ratio": 753.2402, "quick_ratio": 747.9748, "net_debt": -5440519472000, "local_beta": 0.0001, "volatility_252d": 0.0906, "volatility_60d": 0.1601, "max_drawdown_12m": -0.0652, "risk_adjusted_momentum": 0.9195 }, "growth": { "revenue_growth_1y": 0.863, "revenue_growth_3y_cagr": 0.9976, "revenue_growth_5y_cagr": 0.5966, "eps_growth_1y": 0.2855, "eps_growth_3y_cagr": 1.0721, "eps_growth_5y_cagr": 0.6574, "fcf_growth_1y": 2.97, "book_value_growth_1y": 0.0756, "revenue_growth": 0.863, "earnings_growth": 0.2855 }, "momentum": { "price_return_1m": -0.019, "price_return_3m": 0.0029, "price_return_6m": 0.0145, "price_return_9m": -0.0098, "price_return_12m": 0.0628, "price_return_12m_ex1m": 0.0833, "momentum_6m": 0.0145, "momentum_12m": 0.0628, "momentum_12_1": 0.0833, "distance_from_52w_high": -0.0367, "distance_from_52w_low": 0.0795, "relative_strength": -0.0372 }, "raw_ttm": { "revenue_ttm": 13287438000, "gross_profit_ttm": 8973148000, "ebit_ttm": 3275589000, "ebitda_ttm": 5380467000, "net_income_ttm": 1782428000, "eps_diluted_ttm": 3.8538, "operating_cash_flow_ttm": 5374348000, "capital_expenditure_ttm": 1224040000, "fcf_ttm": 6598388000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1807554000, "cash_and_equivalents": 5443427000000, "total_current_assets": 5415080000000, "total_current_liabilities": 7189048000, "net_ppe": null, "total_assets": 5415080000000, "total_debt": 2907528000, "total_equity": 17346741000, "net_working_capital": -32628520000, "book_value_per_share": 37.5056, "retained_earnings": 12790485000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 17340224000, "tangible_book_per_share": 37.4915 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 8, "rank_pb": 8, "rank_ptbv": 6, "rank_ps": 21, "rank_pcf": 5, "rank_ev_ebitda": 4, "rank_ev_ebit": 26, "rank_earnings_yield": 8, "rank_fcf_yield": 4, "rank_dividend_yield": 92, "rank_shareholder_yield": 92, "rank_total_yield": 92, "rank_roe": 43, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 25, "rank_fcf_margin": 15, "rank_piotroski": 92, "rank_accruals": 81, "rank_sue": 50, "rank_eps_growth_1y": 34, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 5, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 56 }, "composites": { "value_composite": 2, "quality_composite": 69, "momentum_composite": 72, "growth_composite": 2, "yield_composite": 95, "svqf_composite": 4, "vc1_composite": 2, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 46, "overall_composite": 21, "quality_value_composite": 0.5512, "os_score": 0.79, "value_percentile": 0.98, "quality_percentile": 0.31, "momentum_percentile": 0.28, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 58, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 46, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4046, "ticker_id": 1272, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:56.670619+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20.7, "market_cap": 9573970786.2, "market_cap_usd": 9573970786.2, "enterprise_value": 9573970786.2, "shares_outstanding": 462510666, "fx_rate_to_usd": null, "pe_ratio": 5.37130857, "pb_ratio": 0.55191755, "ptbv_ratio": 0.55212498, "ps_ratio": 0.72052797, "pcf_ratio": 1.78141996, "pfcf_ratio": 1.45095602, "ev_ebitda": 1.77939402, "ev_ebit": 2.9228242, "ev_sales": 0.72052797, "ev_fcf": 1.45095602, "earnings_yield": 0.18617437, "fcf_yield": 0.68920077, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.67531062, "operating_margin": 0.24651773, "net_margin": 0.13414384, "ebitda_margin": 0.40492885, "fcf_margin": 0.49658843, "roe": 0.1027529, "roa": 0.00032916, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.00245378, "cash_conversion": 3.70190998, "accruals_ratio": -0.00066332, "sbc_to_revenue": null, "debt_to_equity": 0.00526912, "net_debt_to_ebitda": -1011.16120069, "debt_to_assets": 0.00053693, "interest_coverage": 1.81216661, "current_ratio": 753.24020649, "quick_ratio": 747.97483617, "net_debt": -5440519472000, "revenue_growth_1y": 0.86299757, "revenue_growth_3y_cagr": 0.99757613, "revenue_growth_5y_cagr": 0.59661045, "eps_growth_1y": 0.28545178, "eps_growth_3y_cagr": 1.07212964, "eps_growth_5y_cagr": 0.65741266, "fcf_growth_1y": 2.9699844, "book_value_growth_1y": 0.0756465, "piotroski_f_score": 3, "altman_z_score": 64.05361198, "earnings_stability_5y": 0.514875, "revenue_stability_5y": 1.161208, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01895735, "price_return_3m": 0.00292641, "price_return_6m": 0.01449204, "price_return_9m": -0.00976363, "price_return_12m": 0.06277564, "price_return_12m_ex1m": 0.08331237, "distance_from_52w_high": -0.03666715, "distance_from_52w_low": 0.07949686, "relative_strength": -0.03718794, "local_beta": 0.0001, "volatility_252d": 0.09061, "volatility_60d": 0.160053, "max_drawdown_12m": -0.06515295, "revenue_ttm": 13287438000, "gross_profit_ttm": 8973148000, "ebit_ttm": 3275589000, "ebitda_ttm": 5380467000, "net_income_ttm": 1782428000, "eps_diluted_ttm": 3.8538095, "operating_cash_flow_ttm": 5374348000, "capital_expenditure_ttm": 1224040000, "fcf_ttm": 6598388000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1807554000, "cash_and_equivalents": 5443427000000, "total_current_assets": 5415080000000, "total_current_liabilities": 7189048000, "net_ppe": null, "total_assets": 5415080000000, "total_debt": 2907528000, "total_equity": 17346741000, "net_working_capital": -32628520000, "book_value_per_share": 37.50560209, "retained_earnings": 12790485000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 17340224000, "tangible_book_per_share": 37.4915116, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 8, "rank_pb": 8, "rank_ptbv": 6, "rank_ps": 21, "rank_pcf": 5, "rank_ev_ebitda": 4, "rank_ev_ebit": 26, "rank_earnings_yield": 8, "rank_fcf_yield": 4, "rank_dividend_yield": 92, "rank_shareholder_yield": 92, "rank_total_yield": 92, "rank_roe": 43, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 25, "rank_fcf_margin": 15, "rank_piotroski": 92, "rank_accruals": 81, "rank_sue": 50, "rank_eps_growth_1y": 34, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 5, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 56, "value_composite": 2, "quality_composite": 69, "momentum_composite": 72, "growth_composite": 2, "yield_composite": 95, "svqf_composite": 4, "vc1_composite": 2, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 46, "overall_composite": 21, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": 58, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 20.7, "os": 0.79, "value": 0.98, "quality": 0.31, "momentum": 0.28, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 5.3713, "earnings_yield": 0.1862, "shareholder_yield": 0, "roe": 0.1028, "momentum_12_1": 0.0833, "complete_fields": { "id": 4046, "ticker_id": 1272, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:56.670619+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20.7, "market_cap": 9573970786.2, "market_cap_usd": 9573970786.2, "enterprise_value": 9573970786.2, "shares_outstanding": 462510666, "fx_rate_to_usd": null, "pe_ratio": 5.37130857, "pb_ratio": 0.55191755, "ptbv_ratio": 0.55212498, "ps_ratio": 0.72052797, "pcf_ratio": 1.78141996, "pfcf_ratio": 1.45095602, "ev_ebitda": 1.77939402, "ev_ebit": 2.9228242, "ev_sales": 0.72052797, "ev_fcf": 1.45095602, "earnings_yield": 0.18617437, "fcf_yield": 0.68920077, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.67531062, "operating_margin": 0.24651773, "net_margin": 0.13414384, "ebitda_margin": 0.40492885, "fcf_margin": 0.49658843, "roe": 0.1027529, "roa": 0.00032916, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.00245378, "cash_conversion": 3.70190998, "accruals_ratio": -0.00066332, "sbc_to_revenue": null, "debt_to_equity": 0.00526912, "net_debt_to_ebitda": -1011.16120069, "debt_to_assets": 0.00053693, "interest_coverage": 1.81216661, "current_ratio": 753.24020649, "quick_ratio": 747.97483617, "net_debt": -5440519472000, "revenue_growth_1y": 0.86299757, "revenue_growth_3y_cagr": 0.99757613, "revenue_growth_5y_cagr": 0.59661045, "eps_growth_1y": 0.28545178, "eps_growth_3y_cagr": 1.07212964, "eps_growth_5y_cagr": 0.65741266, "fcf_growth_1y": 2.9699844, "book_value_growth_1y": 0.0756465, "piotroski_f_score": 3, "altman_z_score": 64.05361198, "earnings_stability_5y": 0.514875, "revenue_stability_5y": 1.161208, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01895735, "price_return_3m": 0.00292641, "price_return_6m": 0.01449204, "price_return_9m": -0.00976363, "price_return_12m": 0.06277564, "price_return_12m_ex1m": 0.08331237, "distance_from_52w_high": -0.03666715, "distance_from_52w_low": 0.07949686, "relative_strength": -0.03718794, "local_beta": 0.0001, "volatility_252d": 0.09061, "volatility_60d": 0.160053, "max_drawdown_12m": -0.06515295, "revenue_ttm": 13287438000, "gross_profit_ttm": 8973148000, "ebit_ttm": 3275589000, "ebitda_ttm": 5380467000, "net_income_ttm": 1782428000, "eps_diluted_ttm": 3.8538095, "operating_cash_flow_ttm": 5374348000, "capital_expenditure_ttm": 1224040000, "fcf_ttm": 6598388000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1807554000, "cash_and_equivalents": 5443427000000, "total_current_assets": 5415080000000, "total_current_liabilities": 7189048000, "net_ppe": null, "total_assets": 5415080000000, "total_debt": 2907528000, "total_equity": 17346741000, "net_working_capital": -32628520000, "book_value_per_share": 37.50560209, "retained_earnings": 12790485000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 17340224000, "tangible_book_per_share": 37.4915116, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 8, "rank_pb": 8, "rank_ptbv": 6, "rank_ps": 21, "rank_pcf": 5, "rank_ev_ebitda": 4, "rank_ev_ebit": 26, "rank_earnings_yield": 8, "rank_fcf_yield": 4, "rank_dividend_yield": 92, "rank_shareholder_yield": 92, "rank_total_yield": 92, "rank_roe": 43, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 25, "rank_fcf_margin": 15, "rank_piotroski": 92, "rank_accruals": 81, "rank_sue": 50, "rank_eps_growth_1y": 34, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 5, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 56, "value_composite": 2, "quality_composite": 69, "momentum_composite": 72, "growth_composite": 2, "yield_composite": 95, "svqf_composite": 4, "vc1_composite": 2, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 46, "overall_composite": 21, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": 58, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "income_statement": { "revenue": 12946686000, "cost_of_revenue": 4296095000, "gross_profit": 8650591000, "ebit": 3684235000, "ebitda": 5761927000, "pretax_income": 2271280000, "tax_provision": 513008000, "net_income": 1758272000, "net_income_to_common": 1758272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5443427000000, "total_current_assets": 5415080000000, "total_assets": 5415080000000, "short_term_debt": 3032914000, "long_term_debt": null, "total_debt": 3032914000, "total_liabilities": 91091000, "total_equity": 16923076000, "shares_outstanding": 450152000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 627913000, "capital_expenditure": 0, "free_cash_flow": 627913000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256403, "ticker_id": 1272, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3684235000", "ebitda": "5761927000", "netIncome": "1758272000", "grossProfit": "8650591000", "depreciation": "None", "totalRevenue": "12946686000", "costOfRevenue": "4296095000", "interestIncome": "None", "incomeBeforeTax": "2271280000", "interestExpense": "1412955000", "operatingIncome": "3202278000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "513008000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5448313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4296095000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2077692000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "37853000000", "commonStock": "5832000", "currentDebt": "None", "investments": "None", "totalAssets": "5415080000000", "longTermDebt": "None", "shortTermDebt": "3032914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "12698436000", "totalLiabilities": "91091000", "otherCurrentAssets": "None", "totalCurrentAssets": "5415080000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "-66200000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "2565546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3032914000", "totalShareholderEquity": "16923076000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "7157955000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5592681000", "cashAndShortTermInvestments": "5443427000000", "commonStockSharesOutstanding": "450152000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5443427000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "334071000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "15137000", "operatingCashflow": "627913000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "703505000", "cashflowFromInvestment": "-1241307000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "325185000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12946686000, "cost_of_revenue": 4296095000, "gross_profit": 8650591000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3684235000, "depreciation_amortisation": 2077692000, "ebitda": 5761927000, "interest_expense": 1412955000, "interest_income": null, "other_non_operating": null, "pretax_income": 2271280000, "tax_provision": 513008000, "effective_tax_rate": null, "net_income": 1758272000, "net_income_continuing_ops": null, "net_income_to_common": 1758272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5443427000000, "short_term_investments": null, "net_receivables": -66200000000, "inventory": 37853000000, "other_current_assets": null, "total_current_assets": 5415080000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 5415080000000, "short_term_debt": 3032914000, "accounts_payable": 2565546000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7157955000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5592681000, "total_liabilities": 91091000, "total_debt": 3032914000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12698436000, "total_equity": 16923076000, "shares_outstanding": 450152000, "operating_cash_flow": 627913000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1241307000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 703505000, "free_cash_flow": 627913000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3684235000", "ebitda": "5761927000", "netIncome": "1758272000", "grossProfit": "8650591000", "depreciation": "None", "totalRevenue": "12946686000", "costOfRevenue": "4296095000", "interestIncome": "None", "incomeBeforeTax": "2271280000", "interestExpense": "1412955000", "operatingIncome": "3202278000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "513008000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5448313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4296095000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2077692000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "37853000000", "commonStock": "5832000", "currentDebt": "None", "investments": "None", "totalAssets": "5415080000000", "longTermDebt": "None", "shortTermDebt": "3032914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "12698436000", "totalLiabilities": "91091000", "otherCurrentAssets": "None", "totalCurrentAssets": "5415080000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "-66200000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "2565546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3032914000", "totalShareholderEquity": "16923076000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "7157955000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5592681000", "cashAndShortTermInvestments": "5443427000000", "commonStockSharesOutstanding": "450152000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5443427000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "334071000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "15137000", "operatingCashflow": "627913000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "703505000", "cashflowFromInvestment": "-1241307000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "325185000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "income_statement": { "revenue": 11879653000, "cost_of_revenue": 3737473000, "gross_profit": 8142180000, "ebit": 2645799000, "ebitda": 4658967000, "pretax_income": 1442211000, "tax_provision": 386621000, "net_income": 1055590000, "net_income_to_common": 1055590000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155693000, "total_current_assets": 523909999, "total_assets": 6988970000, "short_term_debt": 2305381000, "long_term_debt": null, "total_debt": 2305381000, "total_liabilities": 101076000, "total_equity": 15083908000, "shares_outstanding": 431582000, "goodwill_and_intangibles": 367625000 }, "cash_flow": { "operating_cash_flow": 823649000, "capital_expenditure": 690595000, "free_cash_flow": 1514244000, "dividends_paid": 44633000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256408, "ticker_id": 1272, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2645799000", "ebitda": "4658967000", "netIncome": "1055590000", "grossProfit": "8142180000", "depreciation": "None", "totalRevenue": "11879653000", "costOfRevenue": "3737473000", "interestIncome": "None", "incomeBeforeTax": "1442211000", "interestExpense": "1203588000", "operatingIncome": "2651090000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "386621000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5491090000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3737473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2013168000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "367625000", "inventory": "1797464000", "commonStock": "5620000", "currentDebt": "None", "investments": "None", "totalAssets": "6988970000", "longTermDebt": "None", "shortTermDebt": "2305381000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "12014315000", "totalLiabilities": "101076000", "otherCurrentAssets": "173130999", "totalCurrentAssets": "523909999", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6465060000", "currentAccountsPayable": "1929162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2482982000", "totalShareholderEquity": "15083908000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "956965000", "totalCurrentLiabilities": "5865057000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3797404000", "cashAndShortTermInvestments": "155693000", "commonStockSharesOutstanding": "431582000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "155693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "293622000", "profitLoss": "None", "dividendPayout": "44633000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "1233000", "operatingCashflow": "823649000", "capitalExpenditures": "690595000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "267780000", "cashflowFromInvestment": "-928418000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44633000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "338890000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11879653000, "cost_of_revenue": 3737473000, "gross_profit": 8142180000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2645799000, "depreciation_amortisation": 2013168000, "ebitda": 4658967000, "interest_expense": 1203588000, "interest_income": null, "other_non_operating": null, "pretax_income": 1442211000, "tax_provision": 386621000, "effective_tax_rate": null, "net_income": 1055590000, "net_income_continuing_ops": null, "net_income_to_common": 1055590000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155693000, "short_term_investments": null, "net_receivables": 195086000, "inventory": 1797464000, "other_current_assets": null, "total_current_assets": 523909999, "net_ppe": null, "goodwill": 367625000, "intangible_assets": null, "goodwill_and_intangibles": 367625000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6465060000, "total_assets": 6988970000, "short_term_debt": 2305381000, "accounts_payable": 1929162000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5865057000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3797404000, "total_liabilities": 101076000, "total_debt": 2305381000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12014315000, "total_equity": 15083908000, "shares_outstanding": 431582000, "operating_cash_flow": 823649000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 690595000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -928418000, "dividends_paid": 44633000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 267780000, "free_cash_flow": 1514244000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2645799000", "ebitda": "4658967000", "netIncome": "1055590000", "grossProfit": "8142180000", "depreciation": "None", "totalRevenue": "11879653000", "costOfRevenue": "3737473000", "interestIncome": "None", "incomeBeforeTax": "1442211000", "interestExpense": "1203588000", "operatingIncome": "2651090000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "386621000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5491090000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3737473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2013168000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "367625000", "inventory": "1797464000", "commonStock": "5620000", "currentDebt": "None", "investments": "None", "totalAssets": "6988970000", "longTermDebt": "None", "shortTermDebt": "2305381000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "12014315000", "totalLiabilities": "101076000", "otherCurrentAssets": "173130999", "totalCurrentAssets": "523909999", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6465060000", "currentAccountsPayable": "1929162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2482982000", "totalShareholderEquity": "15083908000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "956965000", "totalCurrentLiabilities": "5865057000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3797404000", "cashAndShortTermInvestments": "155693000", "commonStockSharesOutstanding": "431582000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "155693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "293622000", "profitLoss": "None", "dividendPayout": "44633000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "1233000", "operatingCashflow": "823649000", "capitalExpenditures": "690595000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "267780000", "cashflowFromInvestment": "-928418000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44633000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "338890000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "income_statement": { "revenue": 1802533000, "cost_of_revenue": 1165249000, "gross_profit": 637284000, "ebit": 335115000, "ebitda": 597739000, "pretax_income": 236333000, "tax_provision": 54364000, "net_income": 192271000, "net_income_to_common": 192271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6630000, "total_current_assets": 343328000, "total_assets": 6228006000, "short_term_debt": 100000000, "long_term_debt": null, "total_debt": 100000000, "total_liabilities": 4019792000, "total_equity": 2189461000, "shares_outstanding": 212376495, "goodwill_and_intangibles": 374099000 }, "cash_flow": { "operating_cash_flow": 559391000, "capital_expenditure": 588660000, "free_cash_flow": 1148051000, "dividends_paid": 40000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256413, "ticker_id": 1272, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "335115000", "ebitda": "597739000", "netIncome": "192271000", "grossProfit": "637284000", "depreciation": "None", "totalRevenue": "1802533000", "costOfRevenue": "1165249000", "interestIncome": "None", "incomeBeforeTax": "236333000", "interestExpense": "1046164000", "operatingIncome": "335115000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "54364000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "303369000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1165249000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262624000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "374099000", "inventory": "111722000", "commonStock": "2189461000", "currentDebt": "None", "investments": "None", "totalAssets": "6228006000", "longTermDebt": "None", "shortTermDebt": "100000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "11940384000", "totalLiabilities": "4019792000", "otherCurrentAssets": "30437000", "totalCurrentAssets": "343328000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "69494000", "currentNetReceivables": "194539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5884678000", "currentAccountsPayable": "226230000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2267834000", "totalShareholderEquity": "2189461000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1092972000", "totalCurrentLiabilities": "712646000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3307146000", "cashAndShortTermInvestments": "6630000", "commonStockSharesOutstanding": "212376495", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6630000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "192271000", "profitLoss": "None", "dividendPayout": "40000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "-648000", "operatingCashflow": "559391000", "capitalExpenditures": "588660000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41762000", "cashflowFromInvestment": "-527978000", "stockBasedCompensation": "40200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4583847000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262624000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1802533000, "cost_of_revenue": 1165249000, "gross_profit": 637284000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 335115000, "depreciation_amortisation": 262624000, "ebitda": 597739000, "interest_expense": 1046164000, "interest_income": null, "other_non_operating": null, "pretax_income": 236333000, "tax_provision": 54364000, "effective_tax_rate": null, "net_income": 192271000, "net_income_continuing_ops": null, "net_income_to_common": 192271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6630000, "short_term_investments": 69494000, "net_receivables": 194539000, "inventory": 111722000, "other_current_assets": null, "total_current_assets": 343328000, "net_ppe": null, "goodwill": 374099000, "intangible_assets": null, "goodwill_and_intangibles": 374099000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5884678000, "total_assets": 6228006000, "short_term_debt": 100000000, "accounts_payable": 226230000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 712646000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3307146000, "total_liabilities": 4019792000, "total_debt": 100000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11940384000, "total_equity": 2189461000, "shares_outstanding": 212376495, "operating_cash_flow": 559391000, "stock_based_compensation": 40200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 588660000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -527978000, "dividends_paid": 40000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41762000, "free_cash_flow": 1148051000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "335115000", "ebitda": "597739000", "netIncome": "192271000", "grossProfit": "637284000", "depreciation": "None", "totalRevenue": "1802533000", "costOfRevenue": "1165249000", "interestIncome": "None", "incomeBeforeTax": "236333000", "interestExpense": "1046164000", "operatingIncome": "335115000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "54364000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "303369000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1165249000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262624000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "374099000", "inventory": "111722000", "commonStock": "2189461000", "currentDebt": "None", "investments": "None", "totalAssets": "6228006000", "longTermDebt": "None", "shortTermDebt": "100000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "11940384000", "totalLiabilities": "4019792000", "otherCurrentAssets": "30437000", "totalCurrentAssets": "343328000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "69494000", "currentNetReceivables": "194539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5884678000", "currentAccountsPayable": "226230000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2267834000", "totalShareholderEquity": "2189461000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1092972000", "totalCurrentLiabilities": "712646000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3307146000", "cashAndShortTermInvestments": "6630000", "commonStockSharesOutstanding": "212376495", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6630000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "192271000", "profitLoss": "None", "dividendPayout": "40000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "-648000", "operatingCashflow": "559391000", "capitalExpenditures": "588660000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41762000", "cashflowFromInvestment": "-527978000", "stockBasedCompensation": "40200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4583847000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262624000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "income_statement": { "revenue": 1624234000, "cost_of_revenue": 890336000, "gross_profit": 733898000, "ebit": 312277000, "ebitda": 558340000, "pretax_income": 231131000, "tax_provision": 54864000, "net_income": 197622000, "net_income_to_common": 197622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16979000, "total_current_assets": 512429000, "total_assets": 6078764000, "short_term_debt": 400000000, "long_term_debt": null, "total_debt": 400000000, "total_liabilities": 4038227000, "total_equity": 2037190000, "shares_outstanding": 201059665, "goodwill_and_intangibles": 377172000 }, "cash_flow": { "operating_cash_flow": 2585490000, "capital_expenditure": 5288739000, "free_cash_flow": 7874229000, "dividends_paid": 859996000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256418, "ticker_id": 1272, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "312277000", "ebitda": "558340000", "netIncome": "197622000", "grossProfit": "733898000", "depreciation": "None", "totalRevenue": "1624234000", "costOfRevenue": "890336000", "interestIncome": "None", "incomeBeforeTax": "231131000", "interestExpense": "940060000", "operatingIncome": "312277000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "54864000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "421621000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "890336000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246063000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "377172000", "inventory": "99894000", "commonStock": "2037190000", "currentDebt": "None", "investments": "None", "totalAssets": "6078764000", "longTermDebt": "None", "shortTermDebt": "400000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "84100000", "totalLiabilities": "4038227000", "otherCurrentAssets": "187378000", "totalCurrentAssets": "512429000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "108874000", "currentNetReceivables": "208178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5566335000", "currentAccountsPayable": "236694000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2354798000", "totalShareholderEquity": "2037190000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1411310000", "totalCurrentLiabilities": "908383000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3129844000", "cashAndShortTermInvestments": "16979000", "commonStockSharesOutstanding": "201059665", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16979000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1097138000", "profitLoss": "None", "dividendPayout": "859996000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "6943000", "operatingCashflow": "2585490000", "capitalExpenditures": "5288739000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2906012000", "cashflowFromInvestment": "-620740000", "stockBasedCompensation": "45400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "859996000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2190371000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1624234000, "cost_of_revenue": 890336000, "gross_profit": 733898000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 312277000, "depreciation_amortisation": 246063000, "ebitda": 558340000, "interest_expense": 940060000, "interest_income": null, "other_non_operating": null, "pretax_income": 231131000, "tax_provision": 54864000, "effective_tax_rate": null, "net_income": 197622000, "net_income_continuing_ops": null, "net_income_to_common": 197622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16979000, "short_term_investments": 108874000, "net_receivables": 208178000, "inventory": 99894000, "other_current_assets": null, "total_current_assets": 512429000, "net_ppe": null, "goodwill": 377172000, "intangible_assets": null, "goodwill_and_intangibles": 377172000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5566335000, "total_assets": 6078764000, "short_term_debt": 400000000, "accounts_payable": 236694000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 908383000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3129844000, "total_liabilities": 4038227000, "total_debt": 400000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 84100000, "total_equity": 2037190000, "shares_outstanding": 201059665, "operating_cash_flow": 2585490000, "stock_based_compensation": 45400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5288739000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -620740000, "dividends_paid": 859996000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2906012000, "free_cash_flow": 7874229000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "312277000", "ebitda": "558340000", "netIncome": "197622000", "grossProfit": "733898000", "depreciation": "None", "totalRevenue": "1624234000", "costOfRevenue": "890336000", "interestIncome": "None", "incomeBeforeTax": "231131000", "interestExpense": "940060000", "operatingIncome": "312277000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "54864000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "421621000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "890336000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246063000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "377172000", "inventory": "99894000", "commonStock": "2037190000", "currentDebt": "None", "investments": "None", "totalAssets": "6078764000", "longTermDebt": "None", "shortTermDebt": "400000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "84100000", "totalLiabilities": "4038227000", "otherCurrentAssets": "187378000", "totalCurrentAssets": "512429000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "108874000", "currentNetReceivables": "208178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5566335000", "currentAccountsPayable": "236694000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2354798000", "totalShareholderEquity": "2037190000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1411310000", "totalCurrentLiabilities": "908383000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3129844000", "cashAndShortTermInvestments": "16979000", "commonStockSharesOutstanding": "201059665", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16979000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1097138000", "profitLoss": "None", "dividendPayout": "859996000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "6943000", "operatingCashflow": "2585490000", "capitalExpenditures": "5288739000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2906012000", "cashflowFromInvestment": "-620740000", "stockBasedCompensation": "45400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "859996000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2190371000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "income_statement": { "revenue": 1406346000, "cost_of_revenue": 777674000, "gross_profit": 628672000, "ebit": 284502000, "ebitda": 511047000, "pretax_income": 212157000, "tax_provision": 45323000, "net_income": 166834000, "net_income_to_common": 166834000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47627000, "total_current_assets": 446325000, "total_assets": 5557389000, "short_term_debt": 250329000000, "long_term_debt": null, "total_debt": 250329000000, "total_liabilities": 3717821000, "total_equity": 1839568000, "shares_outstanding": 201873024, "goodwill_and_intangibles": 374099000000 }, "cash_flow": { "operating_cash_flow": 2300713000, "capital_expenditure": 6422112000, "free_cash_flow": 8722825000, "dividends_paid": 793441000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256423, "ticker_id": 1272, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "284502000", "ebitda": "511047000", "netIncome": "166834000", "grossProfit": "628672000", "depreciation": "None", "totalRevenue": "1406346000", "costOfRevenue": "777674000", "interestIncome": "None", "incomeBeforeTax": "212157000", "interestExpense": "863712000", "operatingIncome": "284502000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "45323000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "341444000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "777674000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226545000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "374099000000", "inventory": "79950000", "commonStock": "1839568000", "currentDebt": "None", "investments": "None", "totalAssets": "5557389000", "longTermDebt": "None", "shortTermDebt": "250329000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "47641000000", "totalLiabilities": "3717821000", "otherCurrentAssets": "142881000", "totalCurrentAssets": "446325000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "270947000000", "currentNetReceivables": "175867000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5111064000", "currentAccountsPayable": "155929000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2198236000", "totalShareholderEquity": "1839568000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1900958546000", "totalCurrentLiabilities": "402383000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3315438000", "cashAndShortTermInvestments": "47627000", "commonStockSharesOutstanding": "201873024", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "47627000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1118719000", "profitLoss": "None", "dividendPayout": "793441000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "18359000", "operatingCashflow": "2300713000", "capitalExpenditures": "6422112000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2562023000", "cashflowFromInvestment": "-686654000", "stockBasedCompensation": "-719281000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "793441000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7882115000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2242944000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1406346000, "cost_of_revenue": 777674000, "gross_profit": 628672000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 284502000, "depreciation_amortisation": 226545000, "ebitda": 511047000, "interest_expense": 863712000, "interest_income": null, "other_non_operating": null, "pretax_income": 212157000, "tax_provision": 45323000, "effective_tax_rate": null, "net_income": 166834000, "net_income_continuing_ops": null, "net_income_to_common": 166834000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47627000, "short_term_investments": 270947000000, "net_receivables": 175867000, "inventory": 79950000, "other_current_assets": null, "total_current_assets": 446325000, "net_ppe": null, "goodwill": 374099000000, "intangible_assets": null, "goodwill_and_intangibles": 374099000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5111064000, "total_assets": 5557389000, "short_term_debt": 250329000000, "accounts_payable": 155929000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 402383000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3315438000, "total_liabilities": 3717821000, "total_debt": 250329000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 47641000000, "total_equity": 1839568000, "shares_outstanding": 201873024, "operating_cash_flow": 2300713000, "stock_based_compensation": -719281000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6422112000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -686654000, "dividends_paid": 793441000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2562023000, "free_cash_flow": 8722825000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "284502000", "ebitda": "511047000", "netIncome": "166834000", "grossProfit": "628672000", "depreciation": "None", "totalRevenue": "1406346000", "costOfRevenue": "777674000", "interestIncome": "None", "incomeBeforeTax": "212157000", "interestExpense": "863712000", "operatingIncome": "284502000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "45323000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "341444000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "777674000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226545000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "374099000000", "inventory": "79950000", "commonStock": "1839568000", "currentDebt": "None", "investments": "None", "totalAssets": "5557389000", "longTermDebt": "None", "shortTermDebt": "250329000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "47641000000", "totalLiabilities": "3717821000", "otherCurrentAssets": "142881000", "totalCurrentAssets": "446325000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "270947000000", "currentNetReceivables": "175867000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5111064000", "currentAccountsPayable": "155929000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2198236000", "totalShareholderEquity": "1839568000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1900958546000", "totalCurrentLiabilities": "402383000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3315438000", "cashAndShortTermInvestments": "47627000", "commonStockSharesOutstanding": "201873024", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "47627000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1118719000", "profitLoss": "None", "dividendPayout": "793441000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "18359000", "operatingCashflow": "2300713000", "capitalExpenditures": "6422112000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2562023000", "cashflowFromInvestment": "-686654000", "stockBasedCompensation": "-719281000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "793441000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7882115000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2242944000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "income_statement": { "revenue": 1247854000, "cost_of_revenue": 716101000, "gross_profit": 531753000, "ebit": 236195000, "ebitda": 445447000, "pretax_income": 167773000, "tax_provision": 27190000, "net_income": 140583000, "net_income_to_common": 140583000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18000, "total_current_assets": 241833000, "total_assets": 5007262000, "short_term_debt": -20530000, "long_term_debt": null, "total_debt": -20530000, "total_liabilities": 3334528000, "total_equity": 1672734000, "shares_outstanding": 201102220, "goodwill_and_intangibles": 377172000 }, "cash_flow": { "operating_cash_flow": 2689866000, "capital_expenditure": 5156861000, "free_cash_flow": 7846727000, "dividends_paid": 766844000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256428, "ticker_id": 1272, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "236195000", "ebitda": "445447000", "netIncome": "140583000", "grossProfit": "531753000", "depreciation": "None", "totalRevenue": "1247854000", "costOfRevenue": "716101000", "interestIncome": "None", "incomeBeforeTax": "167773000", "interestExpense": "837981000", "operatingIncome": "236195000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "27190000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "295307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "716101000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209252000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "377172000", "inventory": "76659000", "commonStock": "1672734000", "currentDebt": "None", "investments": "None", "totalAssets": "5007262000", "longTermDebt": "None", "shortTermDebt": "-20530000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "9897182000", "totalLiabilities": "3334528000", "otherCurrentAssets": "16697000", "totalCurrentAssets": "241833000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1630248000", "currentNetReceivables": "148459000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4765429000", "currentAccountsPayable": "179356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1797252000", "totalShareholderEquity": "1672734000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "201077000", "totalCurrentLiabilities": "443490000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2891038000", "cashAndShortTermInvestments": "18000", "commonStockSharesOutstanding": "201102220", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1406653000", "profitLoss": "None", "dividendPayout": "766844000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-27458000", "operatingCashflow": "2689866000", "capitalExpenditures": "5156861000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3415817000", "cashflowFromInvestment": "-530762000", "stockBasedCompensation": "-214435000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "766844000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "12299963000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2257750000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1247854000, "cost_of_revenue": 716101000, "gross_profit": 531753000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 236195000, "depreciation_amortisation": 209252000, "ebitda": 445447000, "interest_expense": 837981000, "interest_income": null, "other_non_operating": null, "pretax_income": 167773000, "tax_provision": 27190000, "effective_tax_rate": null, "net_income": 140583000, "net_income_continuing_ops": null, "net_income_to_common": 140583000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18000, "short_term_investments": 1630248000, "net_receivables": 148459000, "inventory": 76659000, "other_current_assets": null, "total_current_assets": 241833000, "net_ppe": null, "goodwill": 377172000, "intangible_assets": null, "goodwill_and_intangibles": 377172000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4765429000, "total_assets": 5007262000, "short_term_debt": -20530000, "accounts_payable": 179356000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 443490000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2891038000, "total_liabilities": 3334528000, "total_debt": -20530000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9897182000, "total_equity": 1672734000, "shares_outstanding": 201102220, "operating_cash_flow": 2689866000, "stock_based_compensation": -214435000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5156861000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -530762000, "dividends_paid": 766844000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3415817000, "free_cash_flow": 7846727000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "236195000", "ebitda": "445447000", "netIncome": "140583000", "grossProfit": "531753000", "depreciation": "None", "totalRevenue": "1247854000", "costOfRevenue": "716101000", "interestIncome": "None", "incomeBeforeTax": "167773000", "interestExpense": "837981000", "operatingIncome": "236195000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "27190000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "295307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "716101000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209252000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "377172000", "inventory": "76659000", "commonStock": "1672734000", "currentDebt": "None", "investments": "None", "totalAssets": "5007262000", "longTermDebt": "None", "shortTermDebt": "-20530000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "9897182000", "totalLiabilities": "3334528000", "otherCurrentAssets": "16697000", "totalCurrentAssets": "241833000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1630248000", "currentNetReceivables": "148459000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4765429000", "currentAccountsPayable": "179356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1797252000", "totalShareholderEquity": "1672734000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "201077000", "totalCurrentLiabilities": "443490000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2891038000", "cashAndShortTermInvestments": "18000", "commonStockSharesOutstanding": "201102220", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1406653000", "profitLoss": "None", "dividendPayout": "766844000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-27458000", "operatingCashflow": "2689866000", "capitalExpenditures": "5156861000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3415817000", "cashflowFromInvestment": "-530762000", "stockBasedCompensation": "-214435000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "766844000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "12299963000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2257750000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "income_statement": { "revenue": 1323043000, "cost_of_revenue": 828092000, "gross_profit": 494951000, "ebit": 958173000, "ebitda": 1129059000, "pretax_income": 150791000, "tax_provision": 30866000, "net_income": 119925000, "net_income_to_common": 119925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51601000, "total_current_assets": 334944000, "total_assets": 4674744000, "short_term_debt": 25000000, "long_term_debt": null, "total_debt": 25000000, "total_liabilities": 3132593000, "total_equity": 1542151000, "shares_outstanding": 196999284, "goodwill_and_intangibles": 377172000 }, "cash_flow": { "operating_cash_flow": 2816627000, "capital_expenditure": 4631505000, "free_cash_flow": 7448132000, "dividends_paid": 728011000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256433, "ticker_id": 1272, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "958173000", "ebitda": "1129059000", "netIncome": "119925000", "grossProfit": "494951000", "depreciation": "None", "totalRevenue": "1323043000", "costOfRevenue": "828092000", "interestIncome": "None", "incomeBeforeTax": "150791000", "interestExpense": "807382000", "operatingIncome": "203754000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "30866000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "283787000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "828092000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170886000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "377172000", "inventory": "73111000", "commonStock": "1542151000", "currentDebt": "None", "investments": "None", "totalAssets": "4674744000", "longTermDebt": "None", "shortTermDebt": "25000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "9257609000", "totalLiabilities": "3132593000", "otherCurrentAssets": "22135000", "totalCurrentAssets": "334944000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "37720000", "currentNetReceivables": "188097000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4339800000", "currentAccountsPayable": "142819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1630743000", "totalShareholderEquity": "1542151000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "195985000", "totalCurrentLiabilities": "441387000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2691206000", "cashAndShortTermInvestments": "51601000", "commonStockSharesOutstanding": "196999284", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "51601000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1258244000", "profitLoss": "None", "dividendPayout": "728011000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-28173000", "operatingCashflow": "2816627000", "capitalExpenditures": "4631505000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1638362000", "cashflowFromInvestment": "-733684000", "stockBasedCompensation": "433716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "728011000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2182313000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1323043000, "cost_of_revenue": 828092000, "gross_profit": 494951000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 958173000, "depreciation_amortisation": 170886000, "ebitda": 1129059000, "interest_expense": 807382000, "interest_income": null, "other_non_operating": null, "pretax_income": 150791000, "tax_provision": 30866000, "effective_tax_rate": null, "net_income": 119925000, "net_income_continuing_ops": null, "net_income_to_common": 119925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51601000, "short_term_investments": 37720000, "net_receivables": 188097000, "inventory": 73111000, "other_current_assets": null, "total_current_assets": 334944000, "net_ppe": null, "goodwill": 377172000, "intangible_assets": null, "goodwill_and_intangibles": 377172000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4339800000, "total_assets": 4674744000, "short_term_debt": 25000000, "accounts_payable": 142819000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 441387000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2691206000, "total_liabilities": 3132593000, "total_debt": 25000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9257609000, "total_equity": 1542151000, "shares_outstanding": 196999284, "operating_cash_flow": 2816627000, "stock_based_compensation": 433716000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4631505000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -733684000, "dividends_paid": 728011000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1638362000, "free_cash_flow": 7448132000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "958173000", "ebitda": "1129059000", "netIncome": "119925000", "grossProfit": "494951000", "depreciation": "None", "totalRevenue": "1323043000", "costOfRevenue": "828092000", "interestIncome": "None", "incomeBeforeTax": "150791000", "interestExpense": "807382000", "operatingIncome": "203754000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "30866000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "283787000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "828092000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170886000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "377172000", "inventory": "73111000", "commonStock": "1542151000", "currentDebt": "None", "investments": "None", "totalAssets": "4674744000", "longTermDebt": "None", "shortTermDebt": "25000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "9257609000", "totalLiabilities": "3132593000", "otherCurrentAssets": "22135000", "totalCurrentAssets": "334944000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "37720000", "currentNetReceivables": "188097000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4339800000", "currentAccountsPayable": "142819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1630743000", "totalShareholderEquity": "1542151000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "195985000", "totalCurrentLiabilities": "441387000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2691206000", "cashAndShortTermInvestments": "51601000", "commonStockSharesOutstanding": "196999284", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "51601000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1258244000", "profitLoss": "None", "dividendPayout": "728011000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-28173000", "operatingCashflow": "2816627000", "capitalExpenditures": "4631505000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1638362000", "cashflowFromInvestment": "-733684000", "stockBasedCompensation": "433716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "728011000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2182313000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "income_statement": { "revenue": 1335112000, "cost_of_revenue": 886286000, "gross_profit": 448826000, "ebit": 46446000, "ebitda": 199023000, "pretax_income": -305000, "tax_provision": -125773000, "net_income": 125244000, "net_income_to_common": 125244000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36954000, "total_current_assets": 296046000, "total_assets": 3946804000, "short_term_debt": 150000000, "long_term_debt": null, "total_debt": 150000000, "total_liabilities": 2654578000, "total_equity": 1292226000, "shares_outstanding": 183378513, "goodwill_and_intangibles": 377172000 }, "cash_flow": { "operating_cash_flow": 418382000, "capital_expenditure": 378583000, "free_cash_flow": 796965000, "dividends_paid": 10993000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256438, "ticker_id": 1272, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46446000", "ebitda": "199023000", "netIncome": "125244000", "grossProfit": "448826000", "depreciation": "None", "totalRevenue": "1335112000", "costOfRevenue": "886286000", "interestIncome": "None", "incomeBeforeTax": "-305000", "interestExpense": "768322000", "operatingIncome": "46446000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-125773000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "392751000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "886286000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152577000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "377172000", "inventory": "59186000", "commonStock": "1292226000", "currentDebt": "None", "investments": "None", "totalAssets": "3946804000", "longTermDebt": "None", "shortTermDebt": "150000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "8721150000", "totalLiabilities": "2654578000", "otherCurrentAssets": "26028000", "totalCurrentAssets": "296046000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "40185000", "currentNetReceivables": "173878000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3650758000", "currentAccountsPayable": "122045000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1325750000", "totalShareholderEquity": "1292226000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "101478000", "totalCurrentLiabilities": "462439000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2192139000", "cashAndShortTermInvestments": "36954000", "commonStockSharesOutstanding": "183378513", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36954000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126078000", "profitLoss": "None", "dividendPayout": "10993000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "33675000", "operatingCashflow": "418382000", "capitalExpenditures": "378583000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31929000", "cashflowFromInvestment": "-419453000", "stockBasedCompensation": "38500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10993000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53868000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152577000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1335112000, "cost_of_revenue": 886286000, "gross_profit": 448826000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46446000, "depreciation_amortisation": 152577000, "ebitda": 199023000, "interest_expense": 768322000, "interest_income": null, "other_non_operating": null, "pretax_income": -305000, "tax_provision": -125773000, "effective_tax_rate": null, "net_income": 125244000, "net_income_continuing_ops": null, "net_income_to_common": 125244000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36954000, "short_term_investments": 40185000, "net_receivables": 173878000, "inventory": 59186000, "other_current_assets": null, "total_current_assets": 296046000, "net_ppe": null, "goodwill": 377172000, "intangible_assets": null, "goodwill_and_intangibles": 377172000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3650758000, "total_assets": 3946804000, "short_term_debt": 150000000, "accounts_payable": 122045000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 462439000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2192139000, "total_liabilities": 2654578000, "total_debt": 150000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8721150000, "total_equity": 1292226000, "shares_outstanding": 183378513, "operating_cash_flow": 418382000, "stock_based_compensation": 38500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 378583000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -419453000, "dividends_paid": 10993000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31929000, "free_cash_flow": 796965000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46446000", "ebitda": "199023000", "netIncome": "125244000", "grossProfit": "448826000", "depreciation": "None", "totalRevenue": "1335112000", "costOfRevenue": "886286000", "interestIncome": "None", "incomeBeforeTax": "-305000", "interestExpense": "768322000", "operatingIncome": "46446000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-125773000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "392751000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "886286000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152577000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "377172000", "inventory": "59186000", "commonStock": "1292226000", "currentDebt": "None", "investments": "None", "totalAssets": "3946804000", "longTermDebt": "None", "shortTermDebt": "150000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "8721150000", "totalLiabilities": "2654578000", "otherCurrentAssets": "26028000", "totalCurrentAssets": "296046000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "40185000", "currentNetReceivables": "173878000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3650758000", "currentAccountsPayable": "122045000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1325750000", "totalShareholderEquity": "1292226000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "101478000", "totalCurrentLiabilities": "462439000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2192139000", "cashAndShortTermInvestments": "36954000", "commonStockSharesOutstanding": "183378513", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36954000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126078000", "profitLoss": "None", "dividendPayout": "10993000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "33675000", "operatingCashflow": "418382000", "capitalExpenditures": "378583000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31929000", "cashflowFromInvestment": "-419453000", "stockBasedCompensation": "38500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10993000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53868000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152577000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "income_statement": { "revenue": 3187626000, "cost_of_revenue": 1036608000, "gross_profit": 2151018000, "ebit": 878511000, "ebitda": 1418640000, "pretax_income": 478595000, "tax_provision": 93679000, "net_income": 384916000, "net_income_to_common": 384916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": 2907528000, "long_term_debt": null, "total_debt": 2907528000, "total_liabilities": 91402000, "total_equity": 17346741000, "shares_outstanding": 462510666, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3682000, "capital_expenditure": 0, "free_cash_flow": -3682000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256401, "ticker_id": 1272, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "878511000", "ebitda": "1418640000", "netIncome": "384916000", "grossProfit": "2151018000", "depreciation": "None", "totalRevenue": "3187626000", "costOfRevenue": "1036608000", "interestIncome": "None", "incomeBeforeTax": "478595000", "interestExpense": "399916000", "operatingIncome": "572222000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "93679000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1578796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1036608000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "540129000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5878000", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "2907528000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "12790485000", "totalLiabilities": "91402000", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "2748819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2907528000", "totalShareholderEquity": "17346741000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "7189048000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5720550000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "462510666", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6384000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "-415000", "operatingCashflow": "-3682000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-381000", "cashflowFromInvestment": "-37231000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18996000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3187626000, "cost_of_revenue": 1036608000, "gross_profit": 2151018000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 878511000, "depreciation_amortisation": 540129000, "ebitda": 1418640000, "interest_expense": 399916000, "interest_income": null, "other_non_operating": null, "pretax_income": 478595000, "tax_provision": 93679000, "effective_tax_rate": null, "net_income": 384916000, "net_income_continuing_ops": null, "net_income_to_common": 384916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 2907528000, "accounts_payable": 2748819000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7189048000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5720550000, "total_liabilities": 91402000, "total_debt": 2907528000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12790485000, "total_equity": 17346741000, "shares_outstanding": 462510666, "operating_cash_flow": -3682000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37231000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -381000, "free_cash_flow": -3682000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "878511000", "ebitda": "1418640000", "netIncome": "384916000", "grossProfit": "2151018000", "depreciation": "None", "totalRevenue": "3187626000", "costOfRevenue": "1036608000", "interestIncome": "None", "incomeBeforeTax": "478595000", "interestExpense": "399916000", "operatingIncome": "572222000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "93679000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1578796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1036608000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "540129000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5878000", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "2907528000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "12790485000", "totalLiabilities": "91402000", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "2748819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2907528000", "totalShareholderEquity": "17346741000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "7189048000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5720550000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "462510666", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6384000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "-415000", "operatingCashflow": "-3682000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-381000", "cashflowFromInvestment": "-37231000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18996000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "income_statement": { "revenue": 2958944000, "cost_of_revenue": 1136208000, "gross_profit": 1822736000, "ebit": 1012312000, "ebitda": 1983198000, "pretax_income": 294733000, "tax_provision": 175259000, "net_income": 235782000, "net_income_to_common": 235782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5443427000000, "total_current_assets": 5415080000000, "total_assets": 5415080000000, "short_term_debt": 3032914000, "long_term_debt": null, "total_debt": 3032914000, "total_liabilities": 6724485000000, "total_equity": 16923076000, "shares_outstanding": 450152000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5443000000, "capital_expenditure": 780875000, "free_cash_flow": 6223875000, "dividends_paid": 74192000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256402, "ticker_id": 1272, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1012312000", "ebitda": "1983198000", "netIncome": "235782000", "grossProfit": "1822736000", "depreciation": "None", "totalRevenue": "2958944000", "costOfRevenue": "1136208000", "interestIncome": "None", "incomeBeforeTax": "294733000", "interestExpense": "717579000", "operatingIncome": "545708000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "175259000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1277028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1136208000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "970886000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "37853000000", "commonStock": "5832000", "currentDebt": "None", "investments": "None", "totalAssets": "5415080000000", "longTermDebt": "None", "shortTermDebt": "3032914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "12698436000", "totalLiabilities": "6724485000000", "otherCurrentAssets": "None", "totalCurrentAssets": "5415080000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "-66200000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "2565546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3032914000", "totalShareholderEquity": "16923076000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-266949955000", "totalCurrentLiabilities": "-259792000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5592681000", "cashAndShortTermInvestments": "5443427000000", "commonStockSharesOutstanding": "450152000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5443427000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "520349000", "profitLoss": "None", "dividendPayout": "74192000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "19050000", "operatingCashflow": "5443000000", "capitalExpenditures": "780875000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "990701500", "cashflowFromInvestment": "-1414187000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74192000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "516109000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2958944000, "cost_of_revenue": 1136208000, "gross_profit": 1822736000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1012312000, "depreciation_amortisation": 970886000, "ebitda": 1983198000, "interest_expense": 717579000, "interest_income": null, "other_non_operating": null, "pretax_income": 294733000, "tax_provision": 175259000, "effective_tax_rate": null, "net_income": 235782000, "net_income_continuing_ops": null, "net_income_to_common": 235782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5443427000000, "short_term_investments": null, "net_receivables": -66200000000, "inventory": 37853000000, "other_current_assets": null, "total_current_assets": 5415080000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 5415080000000, "short_term_debt": 3032914000, "accounts_payable": 2565546000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": -259792000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5592681000, "total_liabilities": 6724485000000, "total_debt": 3032914000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12698436000, "total_equity": 16923076000, "shares_outstanding": 450152000, "operating_cash_flow": 5443000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 780875000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1414187000, "dividends_paid": 74192000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 990701500, "free_cash_flow": 6223875000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1012312000", "ebitda": "1983198000", "netIncome": "235782000", "grossProfit": "1822736000", "depreciation": "None", "totalRevenue": "2958944000", "costOfRevenue": "1136208000", "interestIncome": "None", "incomeBeforeTax": "294733000", "interestExpense": "717579000", "operatingIncome": "545708000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "175259000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1277028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1136208000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "970886000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "37853000000", "commonStock": "5832000", "currentDebt": "None", "investments": "None", "totalAssets": "5415080000000", "longTermDebt": "None", "shortTermDebt": "3032914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "12698436000", "totalLiabilities": "6724485000000", "otherCurrentAssets": "None", "totalCurrentAssets": "5415080000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "-66200000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "2565546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3032914000", "totalShareholderEquity": "16923076000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-266949955000", "totalCurrentLiabilities": "-259792000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5592681000", "cashAndShortTermInvestments": "5443427000000", "commonStockSharesOutstanding": "450152000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5443427000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "520349000", "profitLoss": "None", "dividendPayout": "74192000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "19050000", "operatingCashflow": "5443000000", "capitalExpenditures": "780875000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "990701500", "cashflowFromInvestment": "-1414187000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74192000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "516109000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "income_statement": { "revenue": 3812019000, "cost_of_revenue": 1040906000, "gross_profit": 2771113000, "ebit": 1250723000, "ebitda": 1776108000, "pretax_income": 903731000, "tax_provision": 209931000, "net_income": 693800000, "net_income_to_common": 693800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": 3390034000, "long_term_debt": null, "total_debt": 3390034000, "total_liabilities": 94652000, "total_equity": 16661702000, "shares_outstanding": 453550895, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -231878000, "capital_expenditure": 120733000, "free_cash_flow": -111145000, "dividends_paid": 48246000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256404, "ticker_id": 1272, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1250723000", "ebitda": "1776108000", "netIncome": "693800000", "grossProfit": "2771113000", "depreciation": "None", "totalRevenue": "3812019000", "costOfRevenue": "1040906000", "interestIncome": "None", "incomeBeforeTax": "903731000", "interestExpense": "346992000", "operatingIncome": "1119041000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "209931000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1652072000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1040906000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "525385000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5775000", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "3390034000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "12752150000", "totalLiabilities": "94652000", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "2184702000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3390034000", "totalShareholderEquity": "16661702000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "7172657000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5405353000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "453550895", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-129506000", "profitLoss": "None", "dividendPayout": "48246000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "None", "changeInInventory": "942000", "operatingCashflow": "-231878000", "capitalExpenditures": "120733000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-284292500", "cashflowFromInvestment": "554115000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48246000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-130418000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3812019000, "cost_of_revenue": 1040906000, "gross_profit": 2771113000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1250723000, "depreciation_amortisation": 525385000, "ebitda": 1776108000, "interest_expense": 346992000, "interest_income": null, "other_non_operating": null, "pretax_income": 903731000, "tax_provision": 209931000, "effective_tax_rate": null, "net_income": 693800000, "net_income_continuing_ops": null, "net_income_to_common": 693800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 3390034000, "accounts_payable": 2184702000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7172657000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5405353000, "total_liabilities": 94652000, "total_debt": 3390034000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12752150000, "total_equity": 16661702000, "shares_outstanding": 453550895, "operating_cash_flow": -231878000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 120733000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 554115000, "dividends_paid": 48246000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -284292500, "free_cash_flow": -111145000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1250723000", "ebitda": "1776108000", "netIncome": "693800000", "grossProfit": "2771113000", "depreciation": "None", "totalRevenue": "3812019000", "costOfRevenue": "1040906000", "interestIncome": "None", "incomeBeforeTax": "903731000", "interestExpense": "346992000", "operatingIncome": "1119041000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "209931000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1652072000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1040906000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "525385000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5775000", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "3390034000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "12752150000", "totalLiabilities": "94652000", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "2184702000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3390034000", "totalShareholderEquity": "16661702000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "7172657000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5405353000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "453550895", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-129506000", "profitLoss": "None", "dividendPayout": "48246000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "None", "changeInInventory": "942000", "operatingCashflow": "-231878000", "capitalExpenditures": "120733000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-284292500", "cashflowFromInvestment": "554115000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48246000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-130418000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "income_statement": { "revenue": 3328849000, "cost_of_revenue": 1100568000, "gross_profit": 2228281000, "ebit": 134043000, "ebitda": 202521000, "pretax_income": 610353000, "tax_provision": 26115000, "net_income": 467930000, "net_income_to_common": 467930000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 401366000, "total_current_assets": 19602000, "total_assets": 492130000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 49023000, "total_equity": 443107000, "shares_outstanding": 445700889, "goodwill_and_intangibles": 6517000 }, "cash_flow": { "operating_cash_flow": 166908000, "capital_expenditure": 322432000, "free_cash_flow": 489340000, "dividends_paid": 25946000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256405, "ticker_id": 1272, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "134043000", "ebitda": "202521000", "netIncome": "467930000", "grossProfit": "2228281000", "depreciation": "None", "totalRevenue": "3328849000", "costOfRevenue": "1100568000", "interestIncome": "None", "incomeBeforeTax": "610353000", "interestExpense": "343067000", "operatingIncome": "837425000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "26115000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1390856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1100568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68478000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "6517000", "inventory": "4828000", "commonStock": "2597315000", "currentDebt": "None", "investments": "None", "totalAssets": "492130000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "49023000", "otherCurrentAssets": "-713401000", "totalCurrentAssets": "19602000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "326809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "472528000", "currentAccountsPayable": "264435999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3020687000", "totalShareholderEquity": "443107000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-283249999", "totalCurrentLiabilities": "9624000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "39399000", "cashAndShortTermInvestments": "401366000", "commonStockSharesOutstanding": "445700889", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "401366000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68871000", "profitLoss": "None", "dividendPayout": "25946000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "-6997000", "operatingCashflow": "166908000", "capitalExpenditures": "322432000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4315000", "cashflowFromInvestment": "-359384000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25946000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-82351000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3328849000, "cost_of_revenue": 1100568000, "gross_profit": 2228281000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 134043000, "depreciation_amortisation": 68478000, "ebitda": 202521000, "interest_expense": 343067000, "interest_income": null, "other_non_operating": null, "pretax_income": 610353000, "tax_provision": 26115000, "effective_tax_rate": null, "net_income": 467930000, "net_income_continuing_ops": null, "net_income_to_common": 467930000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 401366000, "short_term_investments": null, "net_receivables": 326809000, "inventory": 4828000, "other_current_assets": null, "total_current_assets": 19602000, "net_ppe": null, "goodwill": 6517000, "intangible_assets": null, "goodwill_and_intangibles": 6517000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 472528000, "total_assets": 492130000, "short_term_debt": null, "accounts_payable": 264435999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9624000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 39399000, "total_liabilities": 49023000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 443107000, "shares_outstanding": 445700889, "operating_cash_flow": 166908000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 322432000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -359384000, "dividends_paid": 25946000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4315000, "free_cash_flow": 489340000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "134043000", "ebitda": "202521000", "netIncome": "467930000", "grossProfit": "2228281000", "depreciation": "None", "totalRevenue": "3328849000", "costOfRevenue": "1100568000", "interestIncome": "None", "incomeBeforeTax": "610353000", "interestExpense": "343067000", "operatingIncome": "837425000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "26115000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1390856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1100568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68478000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "6517000", "inventory": "4828000", "commonStock": "2597315000", "currentDebt": "None", "investments": "None", "totalAssets": "492130000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "49023000", "otherCurrentAssets": "-713401000", "totalCurrentAssets": "19602000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "326809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "472528000", "currentAccountsPayable": "264435999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3020687000", "totalShareholderEquity": "443107000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-283249999", "totalCurrentLiabilities": "9624000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "39399000", "cashAndShortTermInvestments": "401366000", "commonStockSharesOutstanding": "445700889", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "401366000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68871000", "profitLoss": "None", "dividendPayout": "25946000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "-6997000", "operatingCashflow": "166908000", "capitalExpenditures": "322432000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4315000", "cashflowFromInvestment": "-359384000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25946000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-82351000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "income_statement": { "revenue": 2846874000, "cost_of_revenue": 1018413000, "gross_profit": 1828461000, "ebit": 810847000, "ebitda": 1323790000, "pretax_income": 462463000, "tax_provision": 101703000, "net_income": 360760000, "net_income_to_common": 360760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 598157000, "total_current_assets": 15898000, "total_assets": 483113000, "short_term_debt": 2660097000, "long_term_debt": null, "total_debt": 2660097000, "total_liabilities": 51801000, "total_equity": 2512631000, "shares_outstanding": 440648342, "goodwill_and_intangibles": 6403000 }, "cash_flow": { "operating_cash_flow": 2589000, "capital_expenditure": 337710000, "free_cash_flow": 340299000, "dividends_paid": 262829000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256406, "ticker_id": 1272, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "810847000", "ebitda": "1323790000", "netIncome": "360760000", "grossProfit": "1828461000", "depreciation": "None", "totalRevenue": "2846874000", "costOfRevenue": "1018413000", "interestIncome": "None", "incomeBeforeTax": "462463000", "interestExpense": "348384000", "operatingIncome": "700104000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "101703000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1128357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1018413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "512943000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "6403000", "inventory": "3506000", "commonStock": "2512631000", "currentDebt": "None", "investments": "None", "totalAssets": "483113000", "longTermDebt": "None", "shortTermDebt": "2660097000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "12116826000", "totalLiabilities": "51801000", "otherCurrentAssets": "-875339000", "totalCurrentAssets": "15898000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "289574000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "467215000", "currentAccountsPayable": "802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3020618000", "totalShareholderEquity": "2512631000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-23677000", "totalCurrentLiabilities": "9452000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "42349000", "cashAndShortTermInvestments": "598157000", "commonStockSharesOutstanding": "440648342", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "598157000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12099000", "profitLoss": "None", "dividendPayout": "262829000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "2142000", "operatingCashflow": "2589000", "capitalExpenditures": "337710000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1411000", "cashflowFromInvestment": "-21851000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "262829000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21845000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2846874000, "cost_of_revenue": 1018413000, "gross_profit": 1828461000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 810847000, "depreciation_amortisation": 512943000, "ebitda": 1323790000, "interest_expense": 348384000, "interest_income": null, "other_non_operating": null, "pretax_income": 462463000, "tax_provision": 101703000, "effective_tax_rate": null, "net_income": 360760000, "net_income_continuing_ops": null, "net_income_to_common": 360760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 598157000, "short_term_investments": null, "net_receivables": 289574000, "inventory": 3506000, "other_current_assets": null, "total_current_assets": 15898000, "net_ppe": null, "goodwill": 6403000, "intangible_assets": null, "goodwill_and_intangibles": 6403000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 467215000, "total_assets": 483113000, "short_term_debt": 2660097000, "accounts_payable": 802000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9452000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 42349000, "total_liabilities": 51801000, "total_debt": 2660097000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12116826000, "total_equity": 2512631000, "shares_outstanding": 440648342, "operating_cash_flow": 2589000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 337710000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21851000, "dividends_paid": 262829000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1411000, "free_cash_flow": 340299000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "810847000", "ebitda": "1323790000", "netIncome": "360760000", "grossProfit": "1828461000", "depreciation": "None", "totalRevenue": "2846874000", "costOfRevenue": "1018413000", "interestIncome": "None", "incomeBeforeTax": "462463000", "interestExpense": "348384000", "operatingIncome": "700104000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "101703000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1128357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1018413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "512943000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "6403000", "inventory": "3506000", "commonStock": "2512631000", "currentDebt": "None", "investments": "None", "totalAssets": "483113000", "longTermDebt": "None", "shortTermDebt": "2660097000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "12116826000", "totalLiabilities": "51801000", "otherCurrentAssets": "-875339000", "totalCurrentAssets": "15898000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "289574000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "467215000", "currentAccountsPayable": "802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3020618000", "totalShareholderEquity": "2512631000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-23677000", "totalCurrentLiabilities": "9452000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "42349000", "cashAndShortTermInvestments": "598157000", "commonStockSharesOutstanding": "440648342", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "598157000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12099000", "profitLoss": "None", "dividendPayout": "262829000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "2142000", "operatingCashflow": "2589000", "capitalExpenditures": "337710000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1411000", "cashflowFromInvestment": "-21851000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "262829000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21845000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "income_statement": { "revenue": 453421500, "cost_of_revenue": 1662017000, "gross_profit": 5970786000, "ebit": 120833500, "ebitda": 189551000, "pretax_income": 440888000, "tax_provision": 23609000, "net_income": 299618000, "net_income_to_common": 299618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155693000, "total_current_assets": 523909999, "total_assets": 6988970000, "short_term_debt": 2305381000, "long_term_debt": null, "total_debt": 2305381000, "total_liabilities": 101076000, "total_equity": 15083908000, "shares_outstanding": 431581696, "goodwill_and_intangibles": 367625000 }, "cash_flow": { "operating_cash_flow": 459569000, "capital_expenditure": 8391000, "free_cash_flow": 467960000, "dividends_paid": 48246000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256407, "ticker_id": 1272, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "120833500", "ebitda": "189551000", "netIncome": "299618000", "grossProfit": "5970786000", "depreciation": "None", "totalRevenue": "453421500", "costOfRevenue": "1662017000", "interestIncome": "None", "incomeBeforeTax": "440888000", "interestExpense": "38337000", "operatingIncome": "1334949000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "23609000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4639407000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1662017000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68717500", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "367625000", "inventory": "128219000", "commonStock": "5620000", "currentDebt": "None", "investments": "None", "totalAssets": "6988970000", "longTermDebt": "None", "shortTermDebt": "2305381000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "12014315000", "totalLiabilities": "101076000", "otherCurrentAssets": "44911999", "totalCurrentAssets": "523909999", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6465060000", "currentAccountsPayable": "1929162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2482982000", "totalShareholderEquity": "15083908000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "956965000", "totalCurrentLiabilities": "5865057000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3797404000", "cashAndShortTermInvestments": "155693000", "commonStockSharesOutstanding": "431581696", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "155693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83578000", "profitLoss": "None", "dividendPayout": "48246000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "2870000", "operatingCashflow": "459569000", "capitalExpenditures": "8391000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-291093000", "cashflowFromInvestment": "-359441000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48246000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79288000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 453421500, "cost_of_revenue": 1662017000, "gross_profit": 5970786000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120833500, "depreciation_amortisation": 68717500, "ebitda": 189551000, "interest_expense": 38337000, "interest_income": null, "other_non_operating": null, "pretax_income": 440888000, "tax_provision": 23609000, "effective_tax_rate": null, "net_income": 299618000, "net_income_continuing_ops": null, "net_income_to_common": 299618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155693000, "short_term_investments": null, "net_receivables": 195086000, "inventory": 128219000, "other_current_assets": null, "total_current_assets": 523909999, "net_ppe": null, "goodwill": 367625000, "intangible_assets": null, "goodwill_and_intangibles": 367625000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6465060000, "total_assets": 6988970000, "short_term_debt": 2305381000, "accounts_payable": 1929162000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5865057000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3797404000, "total_liabilities": 101076000, "total_debt": 2305381000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12014315000, "total_equity": 15083908000, "shares_outstanding": 431581696, "operating_cash_flow": 459569000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8391000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -359441000, "dividends_paid": 48246000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -291093000, "free_cash_flow": 467960000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "120833500", "ebitda": "189551000", "netIncome": "299618000", "grossProfit": "5970786000", "depreciation": "None", "totalRevenue": "453421500", "costOfRevenue": "1662017000", "interestIncome": "None", "incomeBeforeTax": "440888000", "interestExpense": "38337000", "operatingIncome": "1334949000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "23609000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4639407000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1662017000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68717500", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "367625000", "inventory": "128219000", "commonStock": "5620000", "currentDebt": "None", "investments": "None", "totalAssets": "6988970000", "longTermDebt": "None", "shortTermDebt": "2305381000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "12014315000", "totalLiabilities": "101076000", "otherCurrentAssets": "44911999", "totalCurrentAssets": "523909999", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6465060000", "currentAccountsPayable": "1929162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2482982000", "totalShareholderEquity": "15083908000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "956965000", "totalCurrentLiabilities": "5865057000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3797404000", "cashAndShortTermInvestments": "155693000", "commonStockSharesOutstanding": "431581696", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "155693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83578000", "profitLoss": "None", "dividendPayout": "48246000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "2870000", "operatingCashflow": "459569000", "capitalExpenditures": "8391000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-291093000", "cashflowFromInvestment": "-359441000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48246000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79288000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "income_statement": { "revenue": 3389100000, "cost_of_revenue": 1620221000, "gross_profit": 1768879000, "ebit": 1169731000, "ebitda": 1668212000, "pretax_income": 861229000, "tax_provision": 216289000, "net_income": 644940000, "net_income_to_common": 644940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155693000, "total_current_assets": 523909999, "total_assets": 6988970000, "short_term_debt": 2439499000, "long_term_debt": null, "total_debt": 2439499000, "total_liabilities": 108869000, "total_equity": 15032842000, "shares_outstanding": 215694209, "goodwill_and_intangibles": 374099000 }, "cash_flow": { "operating_cash_flow": 178776000, "capital_expenditure": 322432000, "free_cash_flow": 501208000, "dividends_paid": 25946000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256409, "ticker_id": 1272, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1169731000", "ebitda": "1668212000", "netIncome": "644940000", "grossProfit": "1768879000", "depreciation": "None", "totalRevenue": "3389100000", "costOfRevenue": "1620221000", "interestIncome": "None", "incomeBeforeTax": "861229000", "interestExpense": "308502000", "operatingIncome": "1125862000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "216289000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "643017000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1620221000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "498481000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "374099000", "inventory": "1779197000", "commonStock": "2810000", "currentDebt": "None", "investments": "None", "totalAssets": "6988970000", "longTermDebt": "None", "shortTermDebt": "2439499000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "11985552000", "totalLiabilities": "108869000", "otherCurrentAssets": "173130999", "totalCurrentAssets": "523909999", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1320565000", "currentNetReceivables": "195086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6465060000", "currentAccountsPayable": "341842000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29002849000", "totalShareholderEquity": "15032842000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1181437000", "totalCurrentLiabilities": "5461836000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3797404000", "cashAndShortTermInvestments": "155693000", "commonStockSharesOutstanding": "215694209", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "155693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99012000", "profitLoss": "None", "dividendPayout": "25946000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "4338000", "operatingCashflow": "178776000", "capitalExpenditures": "322432000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14751500", "cashflowFromInvestment": "-195537000", "stockBasedCompensation": "10400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25946000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126554000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3389100000, "cost_of_revenue": 1620221000, "gross_profit": 1768879000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1169731000, "depreciation_amortisation": 498481000, "ebitda": 1668212000, "interest_expense": 308502000, "interest_income": null, "other_non_operating": null, "pretax_income": 861229000, "tax_provision": 216289000, "effective_tax_rate": null, "net_income": 644940000, "net_income_continuing_ops": null, "net_income_to_common": 644940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155693000, "short_term_investments": 1320565000, "net_receivables": 195086000, "inventory": 1779197000, "other_current_assets": null, "total_current_assets": 523909999, "net_ppe": null, "goodwill": 374099000, "intangible_assets": null, "goodwill_and_intangibles": 374099000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6465060000, "total_assets": 6988970000, "short_term_debt": 2439499000, "accounts_payable": 341842000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5461836000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3797404000, "total_liabilities": 108869000, "total_debt": 2439499000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11985552000, "total_equity": 15032842000, "shares_outstanding": 215694209, "operating_cash_flow": 178776000, "stock_based_compensation": 10400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 322432000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -195537000, "dividends_paid": 25946000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14751500, "free_cash_flow": 501208000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1169731000", "ebitda": "1668212000", "netIncome": "644940000", "grossProfit": "1768879000", "depreciation": "None", "totalRevenue": "3389100000", "costOfRevenue": "1620221000", "interestIncome": "None", "incomeBeforeTax": "861229000", "interestExpense": "308502000", "operatingIncome": "1125862000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "216289000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "643017000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1620221000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "498481000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "374099000", "inventory": "1779197000", "commonStock": "2810000", "currentDebt": "None", "investments": "None", "totalAssets": "6988970000", "longTermDebt": "None", "shortTermDebt": "2439499000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "11985552000", "totalLiabilities": "108869000", "otherCurrentAssets": "173130999", "totalCurrentAssets": "523909999", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1320565000", "currentNetReceivables": "195086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6465060000", "currentAccountsPayable": "341842000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29002849000", "totalShareholderEquity": "15032842000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1181437000", "totalCurrentLiabilities": "5461836000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3797404000", "cashAndShortTermInvestments": "155693000", "commonStockSharesOutstanding": "215694209", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "155693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99012000", "profitLoss": "None", "dividendPayout": "25946000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "4338000", "operatingCashflow": "178776000", "capitalExpenditures": "322432000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14751500", "cashflowFromInvestment": "-195537000", "stockBasedCompensation": "10400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25946000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126554000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "income_statement": { "revenue": 442894000, "cost_of_revenue": 198524000, "gross_profit": 244370000, "ebit": 129870000, "ebitda": 197001000, "pretax_income": 104845000, "tax_provision": 25280000, "net_income": 81298000, "net_income_to_common": 81298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3113000, "total_current_assets": 382521000, "total_assets": 6506100000, "short_term_debt": 2449423000, "long_term_debt": null, "total_debt": 2449423000, "total_liabilities": 4213189000, "total_equity": 2278193000, "shares_outstanding": 214155768, "goodwill_and_intangibles": 374099000 }, "cash_flow": { "operating_cash_flow": 150903000, "capital_expenditure": 201699000, "free_cash_flow": 352602000, "dividends_paid": 22300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256410, "ticker_id": 1272, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "129870000", "ebitda": "197001000", "netIncome": "81298000", "grossProfit": "244370000", "depreciation": "None", "totalRevenue": "442894000", "costOfRevenue": "198524000", "interestIncome": "None", "incomeBeforeTax": "104845000", "interestExpense": "579006000", "operatingIncome": "129870000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "25280000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "111974000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "198524000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67131000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "374099000", "inventory": "127810000", "commonStock": "2278193000", "currentDebt": "None", "investments": "None", "totalAssets": "6506100000", "longTermDebt": "None", "shortTermDebt": "2449423000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "11582332000", "totalLiabilities": "4213189000", "otherCurrentAssets": "35745000", "totalCurrentAssets": "382521000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1272314000", "currentNetReceivables": "215853000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6123579000", "currentAccountsPayable": "199283000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2426614000", "totalShareholderEquity": "2278193000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-3579485000", "totalCurrentLiabilities": "573691000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3639498000", "cashAndShortTermInvestments": "3113000", "commonStockSharesOutstanding": "214155768", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81298000", "profitLoss": "None", "dividendPayout": "22300000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1319000", "operatingCashflow": "150903000", "capitalExpenditures": "201699000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51794000", "cashflowFromInvestment": "-201709000", "stockBasedCompensation": "10900", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67131000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 442894000, "cost_of_revenue": 198524000, "gross_profit": 244370000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 129870000, "depreciation_amortisation": 67131000, "ebitda": 197001000, "interest_expense": 579006000, "interest_income": null, "other_non_operating": null, "pretax_income": 104845000, "tax_provision": 25280000, "effective_tax_rate": null, "net_income": 81298000, "net_income_continuing_ops": null, "net_income_to_common": 81298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3113000, "short_term_investments": 1272314000, "net_receivables": 215853000, "inventory": 127810000, "other_current_assets": null, "total_current_assets": 382521000, "net_ppe": null, "goodwill": 374099000, "intangible_assets": null, "goodwill_and_intangibles": 374099000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6123579000, "total_assets": 6506100000, "short_term_debt": 2449423000, "accounts_payable": 199283000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 573691000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3639498000, "total_liabilities": 4213189000, "total_debt": 2449423000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11582332000, "total_equity": 2278193000, "shares_outstanding": 214155768, "operating_cash_flow": 150903000, "stock_based_compensation": 10900, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 201699000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -201709000, "dividends_paid": 22300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 51794000, "free_cash_flow": 352602000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "129870000", "ebitda": "197001000", "netIncome": "81298000", "grossProfit": "244370000", "depreciation": "None", "totalRevenue": "442894000", "costOfRevenue": "198524000", "interestIncome": "None", "incomeBeforeTax": "104845000", "interestExpense": "579006000", "operatingIncome": "129870000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "25280000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "111974000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "198524000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67131000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "374099000", "inventory": "127810000", "commonStock": "2278193000", "currentDebt": "None", "investments": "None", "totalAssets": "6506100000", "longTermDebt": "None", "shortTermDebt": "2449423000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "11582332000", "totalLiabilities": "4213189000", "otherCurrentAssets": "35745000", "totalCurrentAssets": "382521000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1272314000", "currentNetReceivables": "215853000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6123579000", "currentAccountsPayable": "199283000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2426614000", "totalShareholderEquity": "2278193000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-3579485000", "totalCurrentLiabilities": "573691000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3639498000", "cashAndShortTermInvestments": "3113000", "commonStockSharesOutstanding": "214155768", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81298000", "profitLoss": "None", "dividendPayout": "22300000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1319000", "operatingCashflow": "150903000", "capitalExpenditures": "201699000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51794000", "cashflowFromInvestment": "-201709000", "stockBasedCompensation": "10900", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67131000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "income_statement": { "revenue": 414856000, "cost_of_revenue": 256711000, "gross_profit": 158145000, "ebit": 60409000, "ebitda": 126326000, "pretax_income": 35249000, "tax_provision": 7817000, "net_income": 29734000, "net_income_to_common": 29734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2125000, "total_current_assets": 307568000, "total_assets": 6312478000, "short_term_debt": 100000000, "long_term_debt": null, "total_debt": 100000000, "total_liabilities": 4076832000, "total_equity": 2219195000, "shares_outstanding": 213873128, "goodwill_and_intangibles": 374099000 }, "cash_flow": { "operating_cash_flow": 34401000, "capital_expenditure": 112342000, "free_cash_flow": 146743000, "dividends_paid": 245539000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256411, "ticker_id": 1272, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60409000", "ebitda": "126326000", "netIncome": "29734000", "grossProfit": "158145000", "depreciation": "None", "totalRevenue": "414856000", "costOfRevenue": "256711000", "interestIncome": "None", "incomeBeforeTax": "35249000", "interestExpense": "277743000", "operatingIncome": "60409000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7817000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "96692000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "256711000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65917000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "374099000", "inventory": "118304000", "commonStock": "2219195000", "currentDebt": "None", "investments": "None", "totalAssets": "6312478000", "longTermDebt": "None", "shortTermDebt": "100000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "11774706000", "totalLiabilities": "4076832000", "otherCurrentAssets": "28300000", "totalCurrentAssets": "307568000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1229910000", "currentNetReceivables": "158839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6004910000", "currentAccountsPayable": "220591000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2329695000", "totalShareholderEquity": "2219195000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1134278000", "totalCurrentLiabilities": "663415000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3413417000", "cashAndShortTermInvestments": "2125000", "commonStockSharesOutstanding": "213873128", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2125000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29734000", "profitLoss": "None", "dividendPayout": "245539000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1012000", "operatingCashflow": "34401000", "capitalExpenditures": "112342000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73530000", "cashflowFromInvestment": "-112436000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "245539000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65917000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 414856000, "cost_of_revenue": 256711000, "gross_profit": 158145000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60409000, "depreciation_amortisation": 65917000, "ebitda": 126326000, "interest_expense": 277743000, "interest_income": null, "other_non_operating": null, "pretax_income": 35249000, "tax_provision": 7817000, "effective_tax_rate": null, "net_income": 29734000, "net_income_continuing_ops": null, "net_income_to_common": 29734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2125000, "short_term_investments": 1229910000, "net_receivables": 158839000, "inventory": 118304000, "other_current_assets": null, "total_current_assets": 307568000, "net_ppe": null, "goodwill": 374099000, "intangible_assets": null, "goodwill_and_intangibles": 374099000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6004910000, "total_assets": 6312478000, "short_term_debt": 100000000, "accounts_payable": 220591000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 663415000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3413417000, "total_liabilities": 4076832000, "total_debt": 100000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11774706000, "total_equity": 2219195000, "shares_outstanding": 213873128, "operating_cash_flow": 34401000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 112342000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112436000, "dividends_paid": 245539000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 73530000, "free_cash_flow": 146743000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "60409000", "ebitda": "126326000", "netIncome": "29734000", "grossProfit": "158145000", "depreciation": "None", "totalRevenue": "414856000", "costOfRevenue": "256711000", "interestIncome": "None", "incomeBeforeTax": "35249000", "interestExpense": "277743000", "operatingIncome": "60409000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7817000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "96692000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "256711000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65917000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "374099000", "inventory": "118304000", "commonStock": "2219195000", "currentDebt": "None", "investments": "None", "totalAssets": "6312478000", "longTermDebt": "None", "shortTermDebt": "100000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "11774706000", "totalLiabilities": "4076832000", "otherCurrentAssets": "28300000", "totalCurrentAssets": "307568000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1229910000", "currentNetReceivables": "158839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6004910000", "currentAccountsPayable": "220591000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2329695000", "totalShareholderEquity": "2219195000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1134278000", "totalCurrentLiabilities": "663415000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3413417000", "cashAndShortTermInvestments": "2125000", "commonStockSharesOutstanding": "213873128", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2125000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29734000", "profitLoss": "None", "dividendPayout": "245539000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1012000", "operatingCashflow": "34401000", "capitalExpenditures": "112342000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73530000", "cashflowFromInvestment": "-112436000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "245539000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65917000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "income_statement": { "revenue": 406160000, "cost_of_revenue": 281883000, "gross_profit": 124277000, "ebit": 47392000, "ebitda": 113881000, "pretax_income": 21794000, "tax_provision": 1767000, "net_income": 22925000, "net_income_to_common": 22925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6630000, "total_current_assets": 343328000, "total_assets": 6228006000, "short_term_debt": 100000000, "long_term_debt": null, "total_debt": 100000000, "total_liabilities": 4019792000, "total_equity": 2189461000, "shares_outstanding": 212376495, "goodwill_and_intangibles": 374099000 }, "cash_flow": { "operating_cash_flow": 150487000, "capital_expenditure": 129352000, "free_cash_flow": 279839000, "dividends_paid": 40000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256412, "ticker_id": 1272, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47392000", "ebitda": "113881000", "netIncome": "22925000", "grossProfit": "124277000", "depreciation": "None", "totalRevenue": "406160000", "costOfRevenue": "281883000", "interestIncome": "None", "incomeBeforeTax": "21794000", "interestExpense": "254358000", "operatingIncome": "47392000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1767000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "77645000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "281883000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66489000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "374099000", "inventory": "111722000", "commonStock": "2189461000", "currentDebt": "None", "investments": "None", "totalAssets": "6228006000", "longTermDebt": "None", "shortTermDebt": "100000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "11940384000", "totalLiabilities": "4019792000", "otherCurrentAssets": "30437000", "totalCurrentAssets": "343328000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "194539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5884678000", "currentAccountsPayable": "226230000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2267834000", "totalShareholderEquity": "2189461000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1092972000", "totalCurrentLiabilities": "712646000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3307146000", "cashAndShortTermInvestments": "6630000", "commonStockSharesOutstanding": "212376495", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6630000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22925000", "profitLoss": "None", "dividendPayout": "40000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1098000", "operatingCashflow": "150487000", "capitalExpenditures": "129352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59700000", "cashflowFromInvestment": "-94473000", "stockBasedCompensation": "9900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2476204000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66489000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 406160000, "cost_of_revenue": 281883000, "gross_profit": 124277000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47392000, "depreciation_amortisation": 66489000, "ebitda": 113881000, "interest_expense": 254358000, "interest_income": null, "other_non_operating": null, "pretax_income": 21794000, "tax_provision": 1767000, "effective_tax_rate": null, "net_income": 22925000, "net_income_continuing_ops": null, "net_income_to_common": 22925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6630000, "short_term_investments": null, "net_receivables": 194539000, "inventory": 111722000, "other_current_assets": null, "total_current_assets": 343328000, "net_ppe": null, "goodwill": 374099000, "intangible_assets": null, "goodwill_and_intangibles": 374099000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5884678000, "total_assets": 6228006000, "short_term_debt": 100000000, "accounts_payable": 226230000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 712646000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3307146000, "total_liabilities": 4019792000, "total_debt": 100000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11940384000, "total_equity": 2189461000, "shares_outstanding": 212376495, "operating_cash_flow": 150487000, "stock_based_compensation": 9900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 129352000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94473000, "dividends_paid": 40000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59700000, "free_cash_flow": 279839000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47392000", "ebitda": "113881000", "netIncome": "22925000", "grossProfit": "124277000", "depreciation": "None", "totalRevenue": "406160000", "costOfRevenue": "281883000", "interestIncome": "None", "incomeBeforeTax": "21794000", "interestExpense": "254358000", "operatingIncome": "47392000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1767000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "77645000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "281883000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66489000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "374099000", "inventory": "111722000", "commonStock": "2189461000", "currentDebt": "None", "investments": "None", "totalAssets": "6228006000", "longTermDebt": "None", "shortTermDebt": "100000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "11940384000", "totalLiabilities": "4019792000", "otherCurrentAssets": "30437000", "totalCurrentAssets": "343328000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "194539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5884678000", "currentAccountsPayable": "226230000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2267834000", "totalShareholderEquity": "2189461000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1092972000", "totalCurrentLiabilities": "712646000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3307146000", "cashAndShortTermInvestments": "6630000", "commonStockSharesOutstanding": "212376495", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6630000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22925000", "profitLoss": "None", "dividendPayout": "40000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1098000", "operatingCashflow": "150487000", "capitalExpenditures": "129352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59700000", "cashflowFromInvestment": "-94473000", "stockBasedCompensation": "9900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2476204000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66489000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "income_statement": { "revenue": 538815000, "cost_of_revenue": 320179000, "gross_profit": 218636000, "ebit": 134972000, "ebitda": 201732000, "pretax_income": 109165000, "tax_provision": 26428000, "net_income": 84377000, "net_income_to_common": 84377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10316000, "total_current_assets": 401605000, "total_assets": 6236550000, "short_term_debt": 200000000, "long_term_debt": null, "total_debt": 200000000, "total_liabilities": 4048363000, "total_equity": 2166536000, "shares_outstanding": 201059665, "goodwill_and_intangibles": 377172000 }, "cash_flow": { "operating_cash_flow": 1405021000, "capital_expenditure": 1128667000, "free_cash_flow": 2533688000, "dividends_paid": 230837000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256414, "ticker_id": 1272, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "134972000", "ebitda": "201732000", "netIncome": "84377000", "grossProfit": "218636000", "depreciation": "None", "totalRevenue": "538815000", "costOfRevenue": "320179000", "interestIncome": "None", "incomeBeforeTax": "109165000", "interestExpense": "264934000000", "operatingIncome": "134972000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "26428000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "84321000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "320179000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66760000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "377172000", "inventory": "112171000", "commonStock": "2166536000", "currentDebt": "None", "investments": "None", "totalAssets": "6236550000", "longTermDebt": "None", "shortTermDebt": "200000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "11192276000000", "totalLiabilities": "4048363000", "otherCurrentAssets": "28875000", "totalCurrentAssets": "401605000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "250243000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5834945000", "currentAccountsPayable": "175805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2329185000", "totalShareholderEquity": "2166536000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1664191912000", "totalCurrentLiabilities": "733893000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3314470000", "cashAndShortTermInvestments": "10316000", "commonStockSharesOutstanding": "201059665", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10316000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "669714000", "profitLoss": "None", "dividendPayout": "230837000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "8892000", "operatingCashflow": "1405021000", "capitalExpenditures": "1128667000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54042000", "cashflowFromInvestment": "-156788000", "stockBasedCompensation": "10400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "230837000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1358070000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "551697000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 538815000, "cost_of_revenue": 320179000, "gross_profit": 218636000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 134972000, "depreciation_amortisation": 66760000, "ebitda": 201732000, "interest_expense": 264934000000, "interest_income": null, "other_non_operating": null, "pretax_income": 109165000, "tax_provision": 26428000, "effective_tax_rate": null, "net_income": 84377000, "net_income_continuing_ops": null, "net_income_to_common": 84377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10316000, "short_term_investments": null, "net_receivables": 250243000, "inventory": 112171000, "other_current_assets": null, "total_current_assets": 401605000, "net_ppe": null, "goodwill": 377172000, "intangible_assets": null, "goodwill_and_intangibles": 377172000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5834945000, "total_assets": 6236550000, "short_term_debt": 200000000, "accounts_payable": 175805000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 733893000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3314470000, "total_liabilities": 4048363000, "total_debt": 200000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11192276000000, "total_equity": 2166536000, "shares_outstanding": 201059665, "operating_cash_flow": 1405021000, "stock_based_compensation": 10400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1128667000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -156788000, "dividends_paid": 230837000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 54042000, "free_cash_flow": 2533688000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "134972000", "ebitda": "201732000", "netIncome": "84377000", "grossProfit": "218636000", "depreciation": "None", "totalRevenue": "538815000", "costOfRevenue": "320179000", "interestIncome": "None", "incomeBeforeTax": "109165000", "interestExpense": "264934000000", "operatingIncome": "134972000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "26428000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "84321000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "320179000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66760000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "377172000", "inventory": "112171000", "commonStock": "2166536000", "currentDebt": "None", "investments": "None", "totalAssets": "6236550000", "longTermDebt": "None", "shortTermDebt": "200000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "11192276000000", "totalLiabilities": "4048363000", "otherCurrentAssets": "28875000", "totalCurrentAssets": "401605000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "250243000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5834945000", "currentAccountsPayable": "175805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2329185000", "totalShareholderEquity": "2166536000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1664191912000", "totalCurrentLiabilities": "733893000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3314470000", "cashAndShortTermInvestments": "10316000", "commonStockSharesOutstanding": "201059665", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10316000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "669714000", "profitLoss": "None", "dividendPayout": "230837000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "8892000", "operatingCashflow": "1405021000", "capitalExpenditures": "1128667000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54042000", "cashflowFromInvestment": "-156788000", "stockBasedCompensation": "10400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "230837000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1358070000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "551697000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "income_statement": { "revenue": 445130000, "cost_of_revenue": 268270000, "gross_profit": 176860000, "ebit": 261426679000, "ebitda": 261492025000, "pretax_income": 81302000, "tax_provision": 19414000, "net_income": 61888000, "net_income_to_common": 61888000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8453000, "total_current_assets": 361649000, "total_assets": 6159732000, "short_term_debt": 100000000, "long_term_debt": null, "total_debt": 100000000, "total_liabilities": 4054282000, "total_equity": 2082159000, "shares_outstanding": 201059665, "goodwill_and_intangibles": 377172000 }, "cash_flow": { "operating_cash_flow": 866429000, "capital_expenditure": 1179697000, "free_cash_flow": 2046126000, "dividends_paid": 230827000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256415, "ticker_id": 1272, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:39.870637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "261426679000", "ebitda": "261492025000", "netIncome": "61888000", "grossProfit": "176860000", "depreciation": "None", "totalRevenue": "445130000", "costOfRevenue": "268270000", "interestIncome": "None", "incomeBeforeTax": "81302000", "interestExpense": "261349000000", "operatingIncome": "102160000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "19414000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "75067000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "268270000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65346000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "377172000", "inventory": "117443000", "commonStock": "2082159000", "currentDebt": "None", "investments": "None", "totalAssets": "6159732000", "longTermDebt": "None", "shortTermDebt": "100000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "10751778000000", "totalLiabilities": "4054282000", "otherCurrentAssets": "31104000", "totalCurrentAssets": "361649000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "204649000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5798083000", "currentAccountsPayable": "315732000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2328900000", "totalShareholderEquity": "2082159000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1659817037000", "totalCurrentLiabilities": "638695000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3415587000", "cashAndShortTermInvestments": "8453000", "commonStockSharesOutstanding": "201059665", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8453000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "392014000", "profitLoss": "None", "dividendPayout": "230827000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-14009000", "operatingCashflow": "866429000", "capitalExpenditures": "1179697000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-480759000", "cashflowFromInvestment": "-164875000", "stockBasedCompensation": "-80880000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "230827000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1118134000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "563619000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 445130000, "cost_of_revenue": 268270000, "gross_profit": 176860000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 261426679000, "depreciation_amortisation": 65346000, "ebitda": 261492025000, "interest_expense": 261349000000, "interest_income": null, "other_non_operating": null, "pretax_income": 81302000, "tax_provision": 19414000, "effective_tax_rate": null, "net_income": 61888000, "net_income_continuing_ops": null, "net_income_to_common": 61888000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8453000, "short_term_investments": null, "net_receivables": 204649000, "inventory": 117443000, "other_current_assets": null, "total_current_assets": 361649000, "net_ppe": null, "goodwill": 377172000, "intangible_assets": null, "goodwill_and_intangibles": 377172000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5798083000, "total_assets": 6159732000, "short_term_debt": 100000000, "accounts_payable": 315732000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 638695000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3415587000, "total_liabilities": 4054282000, "total_debt": 100000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10751778000000, "total_equity": 2082159000, "shares_outstanding": 201059665, "operating_cash_flow": 866429000, "stock_based_compensation": -80880000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1179697000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -164875000, "dividends_paid": 230827000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -480759000, "free_cash_flow": 2046126000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "261426679000", "ebitda": "261492025000", "netIncome": "61888000", "grossProfit": "176860000", "depreciation": "None", "totalRevenue": "445130000", "costOfRevenue": "268270000", "interestIncome": "None", "incomeBeforeTax": "81302000", "interestExpense": "261349000000", "operatingIncome": "102160000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "19414000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "75067000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "268270000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65346000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "377172000", "inventory": "117443000", "commonStock": "2082159000", "currentDebt": "None", "investments": "None", "totalAssets": "6159732000", "longTermDebt": "None", "shortTermDebt": "100000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "10751778000000", "totalLiabilities": "4054282000", "otherCurrentAssets": "31104000", "totalCurrentAssets": "361649000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "204649000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5798083000", "currentAccountsPayable": "315732000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2328900000", "totalShareholderEquity": "2082159000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1659817037000", "totalCurrentLiabilities": "638695000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3415587000", "cashAndShortTermInvestments": "8453000", "commonStockSharesOutstanding": "201059665", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8453000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "392014000", "profitLoss": "None", "dividendPayout": "230827000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-14009000", "operatingCashflow": "866429000", "capitalExpenditures": "1179697000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-480759000", "cashflowFromInvestment": "-164875000", "stockBasedCompensation": "-80880000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "230827000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1118134000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "563619000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }