{ "ticker": { "uuid": "37103148-c34f-43d6-8f96-e69755be88c6", "symbol": "AR", "name": "Antero Resources Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/37103148-c34f-43d6-8f96-e69755be88c6/", "api_url": "https://sharemaestro.com/factors/api/tickers/37103148-c34f-43d6-8f96-e69755be88c6/" }, "ticker_metadata": { "id": 236, "uuid": "37103148-c34f-43d6-8f96-e69755be88c6", "symbol": "AR", "name": "Antero Resources Corp", "asset_type": "equity", "market_cap": 11076637000, "stock_exchange_id": 3, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Antero Resources Corporation, an independent oil and natural gas company, acquires, explores, develops, and produces natural gas, natural gas liquids, and oil properties in the United States. The company is headquartered in Denver, Colorado.", "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": "37103148-c34f-43d6-8f96-e69755be88c6", "symbol": "AR", "name": "Antero Resources Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/37103148-c34f-43d6-8f96-e69755be88c6/", "api_url": "https://sharemaestro.com/factors/api/tickers/37103148-c34f-43d6-8f96-e69755be88c6/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.88, "value": 0.91, "quality": 0.89, "momentum": 0.19, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 35.56, "market_cap": 11074308560, "pe_ratio": 11.5158, "earnings_yield": 0.0868, "ebitda_to_ev": 0.1551, "shareholder_yield": 0.0113, "roe": 0.1193, "piotroski_f_score": 9, "momentum_12_1": -0.0701, "volatility_252d": 0.3692 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:00.127073+00:00", "batch_id": "" }, "size": { "price_close": 35.56, "market_cap": 11074308560, "market_cap_usd": 11074308560, "enterprise_value": 14065409560, "shares_outstanding": 311426000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 11.5158, "pb_ratio": 1.3735, "ptbv_ratio": 1.3735, "ps_ratio": 2.0195, "pcf_ratio": 5.4493, "pfcf_ratio": 4.7053, "ev_ebitda": 6.4486, "ev_ebit": 9.9927, "ev_sales": 2.565, "ev_fcf": 5.9762, "earnings_yield": 0.0868, "fcf_yield": 0.1673, "price_to_sales": 2.0195, "price_to_book": 1.3735, "price_to_cashflow": 5.4493, "ebitda_to_ev": 0.1551, "sales_yield": 0.3899 }, "yield": { "dividend_yield": 0.0113, "buyback_yield": 0, "shareholder_yield": 0.0113, "debt_paydown_yield": null, "total_yield": 0.0113 }, "quality": { "gross_margin": 0.2604, "operating_margin": 0.2567, "net_margin": 0.1754, "ebitda_margin": 0.3978, "fcf_margin": 0.4292, "roe": 0.1193, "roa": 0.0627, "roic": 0.0975, "roc_greenblatt": null, "asset_turnover": 0.3573, "cash_conversion": 2.4474, "accruals_ratio": -0.0697, "sbc_to_revenue": 0.0105, "piotroski_f_score": 9, "altman_z_score": 1.7152, "earnings_stability_5y": 1.2665, "revenue_stability_5y": 0.3565, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.093, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.8838, "net_debt_to_ebitda": 1.3713, "debt_to_assets": 0.2085, "interest_coverage": 14.4697, "current_ratio": 0.4004, "quick_ratio": 0.4004, "net_debt": 2991101000, "local_beta": -0.0009, "volatility_252d": 0.3692, "volatility_60d": 0.8162, "max_drawdown_12m": -0.2969, "risk_adjusted_momentum": -0.1899 }, "growth": { "revenue_growth_1y": 0.2313, "revenue_growth_3y_cagr": -0.1547, "revenue_growth_5y_cagr": 0.1021, "eps_growth_1y": 3.4789, "eps_growth_3y_cagr": -0.3028, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.5607, "book_value_growth_1y": 0.079, "revenue_growth": 0.2313, "earnings_growth": 3.4789 }, "momentum": { "price_return_1m": -0.0106, "price_return_3m": -0.0842, "price_return_6m": -0.0324, "price_return_9m": 0.0901, "price_return_12m": -0.0799, "price_return_12m_ex1m": -0.0701, "momentum_6m": -0.0324, "momentum_12m": -0.0799, "momentum_12_1": -0.0701, "distance_from_52w_high": -0.2124, "distance_from_52w_low": 0.1553, "relative_strength": -0.1799 }, "raw_ttm": { "revenue_ttm": 5483667000, "gross_profit_ttm": 1428090000, "ebit_ttm": 1407566000, "ebitda_ttm": 2181144000, "net_income_ttm": 961663000, "eps_diluted_ttm": 3.0879, "operating_cash_flow_ttm": 2032249000, "capital_expenditure_ttm": 321310000, "fcf_ttm": 2353559000, "dividends_paid_ttm": 125255000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 97277000, "cash_and_equivalents": 210000000, "total_current_assets": 677928000, "total_current_liabilities": 1693182000, "net_ppe": null, "total_assets": 15349446000, "total_debt": 3201101000, "total_equity": 8063044000, "net_working_capital": -688950000, "book_value_per_share": 25.8907, "retained_earnings": 2217511000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 25.8907 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 26, "rank_pb": 34, "rank_ptbv": 28, "rank_ps": 48, "rank_pcf": 19, "rank_ev_ebitda": 18, "rank_ev_ebit": 41, "rank_earnings_yield": 26, "rank_fcf_yield": 21, "rank_dividend_yield": 44, "rank_shareholder_yield": 44, "rank_total_yield": 44, "rank_roe": 36, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 76, "rank_fcf_margin": 18, "rank_piotroski": 2, "rank_accruals": 32, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 20, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 71, "rank_relative_strength": 69 }, "composites": { "value_composite": 9, "quality_composite": 11, "momentum_composite": 81, "growth_composite": 5, "yield_composite": 30, "svqf_composite": 13, "vc1_composite": 11, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 12, "quality_value_composite": 0.8999, "os_score": 0.88, "value_percentile": 0.91, "quality_percentile": 0.89, "momentum_percentile": 0.19, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 14, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3519, "ticker_id": 236, "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": "2026-06-07T06:52:00.127073+00:00", "batch_id": "", "os_score_delta": null, "price_close": 35.56, "market_cap": 11074308560, "market_cap_usd": 11074308560, "enterprise_value": 14065409560, "shares_outstanding": 311426000, "fx_rate_to_usd": null, "pe_ratio": 11.51578938, "pb_ratio": 1.37346498, "ptbv_ratio": 1.37346498, "ps_ratio": 2.01950785, "pcf_ratio": 5.44928725, "pfcf_ratio": 4.70534563, "ev_ebitda": 6.44863868, "ev_ebit": 9.99271761, "ev_sales": 2.5649642, "ev_fcf": 5.97622985, "earnings_yield": 0.0868373, "fcf_yield": 0.16732957, "dividend_yield": 0.01131041, "buyback_yield": 0, "shareholder_yield": 0.01131041, "debt_paydown_yield": null, "total_yield": 0.01131041, "gross_margin": 0.2604261, "operating_margin": 0.25668335, "net_margin": 0.1753686, "ebitda_margin": 0.39775282, "fcf_margin": 0.42919437, "roe": 0.11926798, "roa": 0.06265132, "roic": 0.09750197, "roc_greenblatt": null, "asset_turnover": 0.35725504, "cash_conversion": 2.44738437, "accruals_ratio": -0.06974753, "sbc_to_revenue": 0.01046745, "debt_to_equity": 0.88381423, "net_debt_to_ebitda": 1.37134504, "debt_to_assets": 0.20854831, "interest_coverage": 14.46966909, "current_ratio": 0.40038696, "quick_ratio": 0.40038696, "net_debt": 2991101000, "revenue_growth_1y": 0.231256, "revenue_growth_3y_cagr": -0.15467112, "revenue_growth_5y_cagr": 0.10207185, "eps_growth_1y": 3.47891332, "eps_growth_3y_cagr": -0.30275613, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.56065653, "book_value_growth_1y": 0.07898878, "piotroski_f_score": 9, "altman_z_score": 1.71516633, "earnings_stability_5y": 1.266533, "revenue_stability_5y": 0.356539, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01057318, "price_return_3m": -0.08421324, "price_return_6m": -0.03238095, "price_return_9m": 0.09012876, "price_return_12m": -0.07994825, "price_return_12m_ex1m": -0.07011643, "distance_from_52w_high": -0.2124031, "distance_from_52w_low": 0.15529565, "relative_strength": -0.17991183, "local_beta": -0.0009, "volatility_252d": 0.369181, "volatility_60d": 0.816234, "max_drawdown_12m": -0.29693924, "revenue_ttm": 5483667000, "gross_profit_ttm": 1428090000, "ebit_ttm": 1407566000, "ebitda_ttm": 2181144000, "net_income_ttm": 961663000, "eps_diluted_ttm": 3.08793421, "operating_cash_flow_ttm": 2032249000, "capital_expenditure_ttm": 321310000, "fcf_ttm": 2353559000, "dividends_paid_ttm": 125255000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 97277000, "cash_and_equivalents": 210000000, "total_current_assets": 677928000, "total_current_liabilities": 1693182000, "net_ppe": null, "total_assets": 15349446000, "total_debt": 3201101000, "total_equity": 8063044000, "net_working_capital": -688950000, "book_value_per_share": 25.89072203, "retained_earnings": 2217511000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 25.89072203, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 26, "rank_pb": 34, "rank_ptbv": 28, "rank_ps": 48, "rank_pcf": 19, "rank_ev_ebitda": 18, "rank_ev_ebit": 41, "rank_earnings_yield": 26, "rank_fcf_yield": 21, "rank_dividend_yield": 44, "rank_shareholder_yield": 44, "rank_total_yield": 44, "rank_roe": 36, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 76, "rank_fcf_margin": 18, "rank_piotroski": 2, "rank_accruals": 32, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 20, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 71, "rank_relative_strength": 69, "value_composite": 9, "quality_composite": 11, "momentum_composite": 81, "growth_composite": 5, "yield_composite": 30, "svqf_composite": 13, "vc1_composite": 11, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 12, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 14, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 35.56, "os": 0.88, "value": 0.91, "quality": 0.89, "momentum": 0.19, "confidence": 1, "coverage": 1, "pe_ratio": 11.5158, "earnings_yield": 0.0868, "shareholder_yield": 0.0113, "roe": 0.1193, "momentum_12_1": -0.0701, "complete_fields": { "id": 3519, "ticker_id": 236, "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": "2026-06-07T06:52:00.127073+00:00", "batch_id": "", "os_score_delta": null, "price_close": 35.56, "market_cap": 11074308560, "market_cap_usd": 11074308560, "enterprise_value": 14065409560, "shares_outstanding": 311426000, "fx_rate_to_usd": null, "pe_ratio": 11.51578938, "pb_ratio": 1.37346498, "ptbv_ratio": 1.37346498, "ps_ratio": 2.01950785, "pcf_ratio": 5.44928725, "pfcf_ratio": 4.70534563, "ev_ebitda": 6.44863868, "ev_ebit": 9.99271761, "ev_sales": 2.5649642, "ev_fcf": 5.97622985, "earnings_yield": 0.0868373, "fcf_yield": 0.16732957, "dividend_yield": 0.01131041, "buyback_yield": 0, "shareholder_yield": 0.01131041, "debt_paydown_yield": null, "total_yield": 0.01131041, "gross_margin": 0.2604261, "operating_margin": 0.25668335, "net_margin": 0.1753686, "ebitda_margin": 0.39775282, "fcf_margin": 0.42919437, "roe": 0.11926798, "roa": 0.06265132, "roic": 0.09750197, "roc_greenblatt": null, "asset_turnover": 0.35725504, "cash_conversion": 2.44738437, "accruals_ratio": -0.06974753, "sbc_to_revenue": 0.01046745, "debt_to_equity": 0.88381423, "net_debt_to_ebitda": 1.37134504, "debt_to_assets": 0.20854831, "interest_coverage": 14.46966909, "current_ratio": 0.40038696, "quick_ratio": 0.40038696, "net_debt": 2991101000, "revenue_growth_1y": 0.231256, "revenue_growth_3y_cagr": -0.15467112, "revenue_growth_5y_cagr": 0.10207185, "eps_growth_1y": 3.47891332, "eps_growth_3y_cagr": -0.30275613, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.56065653, "book_value_growth_1y": 0.07898878, "piotroski_f_score": 9, "altman_z_score": 1.71516633, "earnings_stability_5y": 1.266533, "revenue_stability_5y": 0.356539, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01057318, "price_return_3m": -0.08421324, "price_return_6m": -0.03238095, "price_return_9m": 0.09012876, "price_return_12m": -0.07994825, "price_return_12m_ex1m": -0.07011643, "distance_from_52w_high": -0.2124031, "distance_from_52w_low": 0.15529565, "relative_strength": -0.17991183, "local_beta": -0.0009, "volatility_252d": 0.369181, "volatility_60d": 0.816234, "max_drawdown_12m": -0.29693924, "revenue_ttm": 5483667000, "gross_profit_ttm": 1428090000, "ebit_ttm": 1407566000, "ebitda_ttm": 2181144000, "net_income_ttm": 961663000, "eps_diluted_ttm": 3.08793421, "operating_cash_flow_ttm": 2032249000, "capital_expenditure_ttm": 321310000, "fcf_ttm": 2353559000, "dividends_paid_ttm": 125255000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 97277000, "cash_and_equivalents": 210000000, "total_current_assets": 677928000, "total_current_liabilities": 1693182000, "net_ppe": null, "total_assets": 15349446000, "total_debt": 3201101000, "total_equity": 8063044000, "net_working_capital": -688950000, "book_value_per_share": 25.89072203, "retained_earnings": 2217511000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 25.89072203, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 26, "rank_pb": 34, "rank_ptbv": 28, "rank_ps": 48, "rank_pcf": 19, "rank_ev_ebitda": 18, "rank_ev_ebit": 41, "rank_earnings_yield": 26, "rank_fcf_yield": 21, "rank_dividend_yield": 44, "rank_shareholder_yield": 44, "rank_total_yield": 44, "rank_roe": 36, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 76, "rank_fcf_margin": 18, "rank_piotroski": 2, "rank_accruals": 32, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 20, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 71, "rank_relative_strength": 69, "value_composite": 9, "quality_composite": 11, "momentum_composite": 81, "growth_composite": 5, "yield_composite": 30, "svqf_composite": 13, "vc1_composite": 11, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 12, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 14, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "income_statement": { "revenue": 5013610000, "cost_of_revenue": 3905360000, "gross_profit": 1108250000, "ebit": 974116000, "ebitda": 1727683000, "pretax_income": 890434000, "tax_provision": 215867000, "net_income": 634418000, "net_income_to_common": 634418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 210000000, "total_current_assets": 831780000, "total_assets": 14289844000, "short_term_debt": 516256000, "long_term_debt": 1397976000, "total_debt": 1914232000, "total_liabilities": 6574195000, "total_equity": 7550827000, "shares_outstanding": 312361000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1630930000, "capital_expenditure": 387782000, "free_cash_flow": 2018712000, "dividends_paid": 125255000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217084, "ticker_id": 236, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "974116000", "ebitda": "1727683000", "netIncome": "634418000", "grossProfit": "1108250000", "depreciation": "None", "totalRevenue": "5013610000", "costOfRevenue": "3905360000", "interestIncome": "14802000", "incomeBeforeTax": "890434000", "interestExpense": "83682000", "operatingIncome": "829701000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "215867000", "reportedCurrency": "USD", "netInterestIncome": "-83682000", "nonInterestIncome": "None", "operatingExpenses": "278549000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3905360000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "753567000", "sellingGeneralAndAdministrative": "232526000", "netIncomeFromContinuingOperations": "674567000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3085000", "currentDebt": "None", "investments": "None", "totalAssets": "14289844000", "longTermDebt": "1397976000", "shortTermDebt": "516256000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1682295000", "totalLiabilities": "6574195000", "otherCurrentAssets": "114554000", "totalCurrentAssets": "831780000", "currentLongTermDebt": "None", "longTermInvestments": "245653000", "shortTermInvestments": "None", "currentNetReceivables": "507226000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13458063999", "currentAccountsPayable": "150968000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11337821000", "shortLongTermDebtTotal": "5136861000", "totalShareholderEquity": "7550827000", "capitalLeaseObligations": "2128544000", "otherCurrentLiabilities": "812587000", "totalCurrentLiabilities": "1503313000", "otherNonCurrentLiabilities": "57140000", "totalNonCurrentLiabilities": "5070882000", "cashAndShortTermInvestments": "210000000", "commonStockSharesOutstanding": "312361000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "210000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "634418000", "profitLoss": "None", "dividendPayout": "125255000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1630930000", "capitalExpenditures": "387782000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-343117000", "cashflowFromInvestment": "-1077813000", "stockBasedCompensation": "60812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125255000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-136404000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "753567000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5013610000, "cost_of_revenue": 3905360000, "gross_profit": 1108250000, "research_and_development": null, "selling_general_admin": 232526000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 974116000, "depreciation_amortisation": 753567000, "ebitda": 1727683000, "interest_expense": 83682000, "interest_income": null, "other_non_operating": null, "pretax_income": 890434000, "tax_provision": 215867000, "effective_tax_rate": null, "net_income": 634418000, "net_income_continuing_ops": 674567000, "net_income_to_common": 634418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 210000000, "short_term_investments": null, "net_receivables": 507226000, "inventory": null, "other_current_assets": null, "total_current_assets": 831780000, "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": 13458063999, "total_assets": 14289844000, "short_term_debt": 516256000, "accounts_payable": 150968000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1503313000, "long_term_debt": 1397976000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5070882000, "total_liabilities": 6574195000, "total_debt": 1914232000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1682295000, "total_equity": 7550827000, "shares_outstanding": 312361000, "operating_cash_flow": 1630930000, "stock_based_compensation": 60812000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 387782000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1077813000, "dividends_paid": 125255000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -343117000, "free_cash_flow": 2018712000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "974116000", "ebitda": "1727683000", "netIncome": "634418000", "grossProfit": "1108250000", "depreciation": "None", "totalRevenue": "5013610000", "costOfRevenue": "3905360000", "interestIncome": "14802000", "incomeBeforeTax": "890434000", "interestExpense": "83682000", "operatingIncome": "829701000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "215867000", "reportedCurrency": "USD", "netInterestIncome": "-83682000", "nonInterestIncome": "None", "operatingExpenses": "278549000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3905360000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "753567000", "sellingGeneralAndAdministrative": "232526000", "netIncomeFromContinuingOperations": "674567000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3085000", "currentDebt": "None", "investments": "None", "totalAssets": "14289844000", "longTermDebt": "1397976000", "shortTermDebt": "516256000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1682295000", "totalLiabilities": "6574195000", "otherCurrentAssets": "114554000", "totalCurrentAssets": "831780000", "currentLongTermDebt": "None", "longTermInvestments": "245653000", "shortTermInvestments": "None", "currentNetReceivables": "507226000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13458063999", "currentAccountsPayable": "150968000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11337821000", "shortLongTermDebtTotal": "5136861000", "totalShareholderEquity": "7550827000", "capitalLeaseObligations": "2128544000", "otherCurrentLiabilities": "812587000", "totalCurrentLiabilities": "1503313000", "otherNonCurrentLiabilities": "57140000", "totalNonCurrentLiabilities": "5070882000", "cashAndShortTermInvestments": "210000000", "commonStockSharesOutstanding": "312361000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "210000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "634418000", "profitLoss": "None", "dividendPayout": "125255000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1630930000", "capitalExpenditures": "387782000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-343117000", "cashflowFromInvestment": "-1077813000", "stockBasedCompensation": "60812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125255000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-136404000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "753567000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "income_statement": { "revenue": 4118695000, "cost_of_revenue": 3791362000, "gross_profit": 327333000, "ebit": 93719000, "ebitda": 859546000, "pretax_income": -24488000, "tax_provision": -118185000, "net_income": 57226000, "net_income_to_common": 57226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 507546000, "total_assets": 13010050000, "short_term_debt": 493894000, "long_term_debt": 1489230000, "total_debt": 1983124000, "total_liabilities": 5793517000, "total_equity": 7021650000, "shares_outstanding": 313414000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 849288000, "capital_expenditure": 101924000, "free_cash_flow": 951212000, "dividends_paid": 125197000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217089, "ticker_id": 236, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93719000", "ebitda": "859546000", "netIncome": "57226000", "grossProfit": "327333000", "depreciation": "None", "totalRevenue": "4118695000", "costOfRevenue": "3791362000", "interestIncome": "24420000", "incomeBeforeTax": "-24488000", "interestExpense": "118207000", "operatingIncome": "460000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-118185000", "reportedCurrency": "USD", "netInterestIncome": "-118207000", "nonInterestIncome": "None", "operatingExpenses": "326873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3791362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "765827000", "sellingGeneralAndAdministrative": "229338000", "netIncomeFromContinuingOperations": "93697000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3111000", "currentDebt": "None", "investments": "None", "totalAssets": "13010050000", "longTermDebt": "1489230000", "shortTermDebt": "493894000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1109166000", "totalLiabilities": "5793517000", "otherCurrentAssets": "19520000", "totalCurrentAssets": "507546000", "currentLongTermDebt": "None", "longTermInvestments": "231048000", "shortTermInvestments": "None", "currentNetReceivables": "488026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12502504000", "currentAccountsPayable": "62213000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12236948000", "shortLongTermDebtTotal": "4033461000", "totalShareholderEquity": "7021650000", "capitalLeaseObligations": "2544231000", "otherCurrentLiabilities": "785576000", "totalCurrentLiabilities": "1445927000", "otherNonCurrentLiabilities": "62001000", "totalNonCurrentLiabilities": "4347590000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "313414000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93697000", "profitLoss": "None", "dividendPayout": "125197000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "849288000", "capitalExpenditures": "101924000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135135000", "cashflowFromInvestment": "-714153000", "stockBasedCompensation": "66462000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125197000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29605000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "765827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4118695000, "cost_of_revenue": 3791362000, "gross_profit": 327333000, "research_and_development": null, "selling_general_admin": 229338000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93719000, "depreciation_amortisation": 765827000, "ebitda": 859546000, "interest_expense": 118207000, "interest_income": null, "other_non_operating": null, "pretax_income": -24488000, "tax_provision": -118185000, "effective_tax_rate": null, "net_income": 57226000, "net_income_continuing_ops": 93697000, "net_income_to_common": 57226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": 488026000, "inventory": null, "other_current_assets": null, "total_current_assets": 507546000, "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": 12502504000, "total_assets": 13010050000, "short_term_debt": 493894000, "accounts_payable": 62213000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1445927000, "long_term_debt": 1489230000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4347590000, "total_liabilities": 5793517000, "total_debt": 1983124000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1109166000, "total_equity": 7021650000, "shares_outstanding": 313414000, "operating_cash_flow": 849288000, "stock_based_compensation": 66462000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101924000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -714153000, "dividends_paid": 125197000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -135135000, "free_cash_flow": 951212000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93719000", "ebitda": "859546000", "netIncome": "57226000", "grossProfit": "327333000", "depreciation": "None", "totalRevenue": "4118695000", "costOfRevenue": "3791362000", "interestIncome": "24420000", "incomeBeforeTax": "-24488000", "interestExpense": "118207000", "operatingIncome": "460000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-118185000", "reportedCurrency": "USD", "netInterestIncome": "-118207000", "nonInterestIncome": "None", "operatingExpenses": "326873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3791362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "765827000", "sellingGeneralAndAdministrative": "229338000", "netIncomeFromContinuingOperations": "93697000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3111000", "currentDebt": "None", "investments": "None", "totalAssets": "13010050000", "longTermDebt": "1489230000", "shortTermDebt": "493894000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1109166000", "totalLiabilities": "5793517000", "otherCurrentAssets": "19520000", "totalCurrentAssets": "507546000", "currentLongTermDebt": "None", "longTermInvestments": "231048000", "shortTermInvestments": "None", "currentNetReceivables": "488026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12502504000", "currentAccountsPayable": "62213000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12236948000", "shortLongTermDebtTotal": "4033461000", "totalShareholderEquity": "7021650000", "capitalLeaseObligations": "2544231000", "otherCurrentLiabilities": "785576000", "totalCurrentLiabilities": "1445927000", "otherNonCurrentLiabilities": "62001000", "totalNonCurrentLiabilities": "4347590000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "313414000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93697000", "profitLoss": "None", "dividendPayout": "125197000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "849288000", "capitalExpenditures": "101924000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135135000", "cashflowFromInvestment": "-714153000", "stockBasedCompensation": "66462000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125197000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29605000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "765827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "income_statement": { "revenue": 4278974000, "cost_of_revenue": 3666503000, "gross_profit": 612471000, "ebit": 478825000, "ebitda": 1228918000, "pretax_income": 360955000, "tax_provision": 63626000, "net_income": 198404000, "net_income_to_common": 198404000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 475692000, "total_assets": 13517239000, "short_term_debt": 540060000, "long_term_debt": 1537596000, "total_debt": 2077656000, "total_liabilities": 6383025000, "total_equity": 6901516000, "shares_outstanding": 311597000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 994721000, "capital_expenditure": 167517000, "free_cash_flow": 1162238000, "dividends_paid": 125138000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217094, "ticker_id": 236, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "478825000", "ebitda": "1228918000", "netIncome": "198404000", "grossProfit": "612471000", "depreciation": "None", "totalRevenue": "4278974000", "costOfRevenue": "3666503000", "interestIncome": "34918000", "incomeBeforeTax": "360955000", "interestExpense": "117870000", "operatingIncome": "396247000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "63626000", "reportedCurrency": "USD", "netInterestIncome": "-117870000", "nonInterestIncome": "None", "operatingExpenses": "216224000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3666503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "750093000", "sellingGeneralAndAdministrative": "224516000", "netIncomeFromContinuingOperations": "341844000" }, "balance": { "goodwill": "None", "inventory": "-7331000", "commonStock": "3035000", "currentDebt": "None", "investments": "None", "totalAssets": "13517239000", "longTermDebt": "1537596000", "shortTermDebt": "540060000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1051940000", "totalLiabilities": "6383025000", "otherCurrentAssets": "32268000", "totalCurrentAssets": "475692000", "currentLongTermDebt": "None", "longTermInvestments": "222255000", "shortTermInvestments": "-5570000", "currentNetReceivables": "443424000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13041547000", "currentAccountsPayable": "38993000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12788347000", "shortLongTermDebtTotal": "4506106000", "totalShareholderEquity": "6901516000", "capitalLeaseObligations": "2968510000", "otherCurrentLiabilities": "794421000", "totalCurrentLiabilities": "1452091000", "otherNonCurrentLiabilities": "59431000", "totalNonCurrentLiabilities": "4930934000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "311597000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "297329000", "profitLoss": "None", "dividendPayout": "125138000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "994721000", "capitalExpenditures": "167517000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "146046000", "cashflowFromInvestment": "-1140767000", "stockBasedCompensation": "59519000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125138000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75355000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "750093000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4278974000, "cost_of_revenue": 3666503000, "gross_profit": 612471000, "research_and_development": null, "selling_general_admin": 224516000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 478825000, "depreciation_amortisation": 750093000, "ebitda": 1228918000, "interest_expense": 117870000, "interest_income": null, "other_non_operating": null, "pretax_income": 360955000, "tax_provision": 63626000, "effective_tax_rate": null, "net_income": 198404000, "net_income_continuing_ops": 341844000, "net_income_to_common": 198404000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": -5570000, "net_receivables": 443424000, "inventory": -7331000, "other_current_assets": null, "total_current_assets": 475692000, "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": 13041547000, "total_assets": 13517239000, "short_term_debt": 540060000, "accounts_payable": 38993000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1452091000, "long_term_debt": 1537596000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4930934000, "total_liabilities": 6383025000, "total_debt": 2077656000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1051940000, "total_equity": 6901516000, "shares_outstanding": 311597000, "operating_cash_flow": 994721000, "stock_based_compensation": 59519000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 167517000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1140767000, "dividends_paid": 125138000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 146046000, "free_cash_flow": 1162238000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "478825000", "ebitda": "1228918000", "netIncome": "198404000", "grossProfit": "612471000", "depreciation": "None", "totalRevenue": "4278974000", "costOfRevenue": "3666503000", "interestIncome": "34918000", "incomeBeforeTax": "360955000", "interestExpense": "117870000", "operatingIncome": "396247000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "63626000", "reportedCurrency": "USD", "netInterestIncome": "-117870000", "nonInterestIncome": "None", "operatingExpenses": "216224000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3666503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "750093000", "sellingGeneralAndAdministrative": "224516000", "netIncomeFromContinuingOperations": "341844000" }, "balance": { "goodwill": "None", "inventory": "-7331000", "commonStock": "3035000", "currentDebt": "None", "investments": "None", "totalAssets": "13517239000", "longTermDebt": "1537596000", "shortTermDebt": "540060000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1051940000", "totalLiabilities": "6383025000", "otherCurrentAssets": "32268000", "totalCurrentAssets": "475692000", "currentLongTermDebt": "None", "longTermInvestments": "222255000", "shortTermInvestments": "-5570000", "currentNetReceivables": "443424000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13041547000", "currentAccountsPayable": "38993000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12788347000", "shortLongTermDebtTotal": "4506106000", "totalShareholderEquity": "6901516000", "capitalLeaseObligations": "2968510000", "otherCurrentLiabilities": "794421000", "totalCurrentLiabilities": "1452091000", "otherNonCurrentLiabilities": "59431000", "totalNonCurrentLiabilities": "4930934000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "311597000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "297329000", "profitLoss": "None", "dividendPayout": "125138000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "994721000", "capitalExpenditures": "167517000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "146046000", "cashflowFromInvestment": "-1140767000", "stockBasedCompensation": "59519000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125138000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75355000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "750093000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "income_statement": { "revenue": 8299911000, "cost_of_revenue": 3707544000, "gross_profit": 4592367000, "ebit": 2565473000, "ebitda": 3285263000, "pretax_income": 2440101000, "tax_provision": 441264000, "net_income": 1871636000, "net_income_to_common": 1871636000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -3446490000, "total_current_assets": 787525000, "total_assets": 14118039000, "short_term_debt": 556636000, "long_term_debt": 1183476000, "total_debt": 1740112000, "total_liabilities": 7100885000, "total_equity": 7017154000, "shares_outstanding": 329223000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3051342000, "capital_expenditure": 163322000, "free_cash_flow": 3214664000, "dividends_paid": 125138000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217099, "ticker_id": 236, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2565473000", "ebitda": "3285263000", "netIncome": "1871636000", "grossProfit": "4592367000", "depreciation": "None", "totalRevenue": "8299911000", "costOfRevenue": "3707544000", "interestIncome": "53045000", "incomeBeforeTax": "2440101000", "interestExpense": "125372000", "operatingIncome": "2539342000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "441264000", "reportedCurrency": "USD", "netInterestIncome": "-125372000", "nonInterestIncome": "None", "operatingExpenses": "2053025000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "26131000", "costofGoodsAndServicesSold": "3707544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "719790000", "sellingGeneralAndAdministrative": "172909000", "netIncomeFromContinuingOperations": "2025972000" }, "balance": { "goodwill": "None", "inventory": "3448390000", "commonStock": "2974000", "currentDebt": "None", "investments": "None", "totalAssets": "14118039000", "longTermDebt": "1183476000", "shortTermDebt": "556636000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "913896000", "totalLiabilities": "7100885000", "otherCurrentAssets": "44352000", "totalCurrentAssets": "787525000", "currentLongTermDebt": "None", "longTermInvestments": "220429000", "shortTermInvestments": "None", "currentNetReceivables": "743173000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13330514000", "currentAccountsPayable": "77543000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13083135000", "shortLongTermDebtTotal": "4629966000", "totalShareholderEquity": "7017154000", "capitalLeaseObligations": "3446490000", "otherCurrentLiabilities": "1077642000", "totalCurrentLiabilities": "1774909000", "otherNonCurrentLiabilities": "59692000", "totalNonCurrentLiabilities": "5325976000", "cashAndShortTermInvestments": "-3446490000", "commonStockSharesOutstanding": "329223000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "-3446490000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2025972000", "profitLoss": "None", "dividendPayout": "125138000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3051342000", "capitalExpenditures": "163322000", "changeInReceivables": "43510000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2107730000", "cashflowFromInvestment": "-943612000", "stockBasedCompensation": "35443000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125138000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-873744000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "685227000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8299911000, "cost_of_revenue": 3707544000, "gross_profit": 4592367000, "research_and_development": null, "selling_general_admin": 172909000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2565473000, "depreciation_amortisation": 719790000, "ebitda": 3285263000, "interest_expense": 125372000, "interest_income": null, "other_non_operating": null, "pretax_income": 2440101000, "tax_provision": 441264000, "effective_tax_rate": null, "net_income": 1871636000, "net_income_continuing_ops": 2025972000, "net_income_to_common": 1871636000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": -3446490000, "short_term_investments": null, "net_receivables": 743173000, "inventory": 3448390000, "other_current_assets": null, "total_current_assets": 787525000, "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": 13330514000, "total_assets": 14118039000, "short_term_debt": 556636000, "accounts_payable": 77543000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1774909000, "long_term_debt": 1183476000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5325976000, "total_liabilities": 7100885000, "total_debt": 1740112000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 913896000, "total_equity": 7017154000, "shares_outstanding": 329223000, "operating_cash_flow": 3051342000, "stock_based_compensation": 35443000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 163322000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -943612000, "dividends_paid": 125138000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2107730000, "free_cash_flow": 3214664000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2565473000", "ebitda": "3285263000", "netIncome": "1871636000", "grossProfit": "4592367000", "depreciation": "None", "totalRevenue": "8299911000", "costOfRevenue": "3707544000", "interestIncome": "53045000", "incomeBeforeTax": "2440101000", "interestExpense": "125372000", "operatingIncome": "2539342000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "441264000", "reportedCurrency": "USD", "netInterestIncome": "-125372000", "nonInterestIncome": "None", "operatingExpenses": "2053025000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "26131000", "costofGoodsAndServicesSold": "3707544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "719790000", "sellingGeneralAndAdministrative": "172909000", "netIncomeFromContinuingOperations": "2025972000" }, "balance": { "goodwill": "None", "inventory": "3448390000", "commonStock": "2974000", "currentDebt": "None", "investments": "None", "totalAssets": "14118039000", "longTermDebt": "1183476000", "shortTermDebt": "556636000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "913896000", "totalLiabilities": "7100885000", "otherCurrentAssets": "44352000", "totalCurrentAssets": "787525000", "currentLongTermDebt": "None", "longTermInvestments": "220429000", "shortTermInvestments": "None", "currentNetReceivables": "743173000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13330514000", "currentAccountsPayable": "77543000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13083135000", "shortLongTermDebtTotal": "4629966000", "totalShareholderEquity": "7017154000", "capitalLeaseObligations": "3446490000", "otherCurrentLiabilities": "1077642000", "totalCurrentLiabilities": "1774909000", "otherNonCurrentLiabilities": "59692000", "totalNonCurrentLiabilities": "5325976000", "cashAndShortTermInvestments": "-3446490000", "commonStockSharesOutstanding": "329223000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "-3446490000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2025972000", "profitLoss": "None", "dividendPayout": "125138000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3051342000", "capitalExpenditures": "163322000", "changeInReceivables": "43510000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2107730000", "cashflowFromInvestment": "-943612000", "stockBasedCompensation": "35443000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125138000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-873744000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "685227000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "income_statement": { "revenue": 5791784000, "cost_of_revenue": 3535886000, "gross_profit": 2255898000, "ebit": -46318000, "ebitda": 699511000, "pretax_income": -228186000, "tax_provision": -74077000, "net_income": -186899000, "net_income_to_common": -186899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -3420462000, "total_current_assets": 686119000, "total_assets": 13896528000, "short_term_debt": 456347000, "long_term_debt": 2125444000, "total_debt": 2581791000, "total_liabilities": 7830436000, "total_equity": 6066092000, "shares_outstanding": 308146000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1660116000, "capital_expenditure": 114761000, "free_cash_flow": 1774877000, "dividends_paid": 136609000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217104, "ticker_id": 236, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-46318000", "ebitda": "699511000", "netIncome": "-186899000", "grossProfit": "2255898000", "depreciation": "None", "totalRevenue": "5791784000", "costOfRevenue": "3535886000", "interestIncome": "104783000", "incomeBeforeTax": "-228186000", "interestExpense": "181868000", "operatingIncome": "23860000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-74077000", "reportedCurrency": "USD", "netInterestIncome": "-181868000", "nonInterestIncome": "None", "operatingExpenses": "2232038000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-70178000", "costofGoodsAndServicesSold": "3535886000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "745829000", "sellingGeneralAndAdministrative": "145006000", "netIncomeFromContinuingOperations": "-154109000" }, "balance": { "goodwill": "None", "inventory": "3421219000", "commonStock": "3139000", "currentDebt": "None", "investments": "None", "totalAssets": "13896528000", "longTermDebt": "2125444000", "shortTermDebt": "456347000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-617377000", "totalLiabilities": "7830436000", "otherCurrentAssets": "15679000", "totalCurrentAssets": "686119000", "currentLongTermDebt": "None", "longTermInvestments": "232399000", "shortTermInvestments": "None", "currentNetReceivables": "670440000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13210409000", "currentAccountsPayable": "24819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12946957000", "shortLongTermDebtTotal": "5545906000", "totalShareholderEquity": "6066092000", "capitalLeaseObligations": "3420462000", "otherCurrentLiabilities": "1505050000", "totalCurrentLiabilities": "2068117000", "otherNonCurrentLiabilities": "54462000", "totalNonCurrentLiabilities": "5762319000", "cashAndShortTermInvestments": "-3420462000", "commonStockSharesOutstanding": "308146000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "-3420462000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-154109000", "profitLoss": "None", "dividendPayout": "136609000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1660116000", "capitalExpenditures": "114761000", "changeInReceivables": "-55567000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-949332000", "cashflowFromInvestment": "-710784000", "stockBasedCompensation": "20437000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "136609000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43443000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1739944000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5791784000, "cost_of_revenue": 3535886000, "gross_profit": 2255898000, "research_and_development": null, "selling_general_admin": 145006000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -46318000, "depreciation_amortisation": 745829000, "ebitda": 699511000, "interest_expense": 181868000, "interest_income": null, "other_non_operating": null, "pretax_income": -228186000, "tax_provision": -74077000, "effective_tax_rate": null, "net_income": -186899000, "net_income_continuing_ops": -154109000, "net_income_to_common": -186899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": -3420462000, "short_term_investments": null, "net_receivables": 670440000, "inventory": 3421219000, "other_current_assets": null, "total_current_assets": 686119000, "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": 13210409000, "total_assets": 13896528000, "short_term_debt": 456347000, "accounts_payable": 24819000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2068117000, "long_term_debt": 2125444000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5762319000, "total_liabilities": 7830436000, "total_debt": 2581791000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -617377000, "total_equity": 6066092000, "shares_outstanding": 308146000, "operating_cash_flow": 1660116000, "stock_based_compensation": 20437000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 114761000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -710784000, "dividends_paid": 136609000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -949332000, "free_cash_flow": 1774877000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-46318000", "ebitda": "699511000", "netIncome": "-186899000", "grossProfit": "2255898000", "depreciation": "None", "totalRevenue": "5791784000", "costOfRevenue": "3535886000", "interestIncome": "104783000", "incomeBeforeTax": "-228186000", "interestExpense": "181868000", "operatingIncome": "23860000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-74077000", "reportedCurrency": "USD", "netInterestIncome": "-181868000", "nonInterestIncome": "None", "operatingExpenses": "2232038000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-70178000", "costofGoodsAndServicesSold": "3535886000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "745829000", "sellingGeneralAndAdministrative": "145006000", "netIncomeFromContinuingOperations": "-154109000" }, "balance": { "goodwill": "None", "inventory": "3421219000", "commonStock": "3139000", "currentDebt": "None", "investments": "None", "totalAssets": "13896528000", "longTermDebt": "2125444000", "shortTermDebt": "456347000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-617377000", "totalLiabilities": "7830436000", "otherCurrentAssets": "15679000", "totalCurrentAssets": "686119000", "currentLongTermDebt": "None", "longTermInvestments": "232399000", "shortTermInvestments": "None", "currentNetReceivables": "670440000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13210409000", "currentAccountsPayable": "24819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12946957000", "shortLongTermDebtTotal": "5545906000", "totalShareholderEquity": "6066092000", "capitalLeaseObligations": "3420462000", "otherCurrentLiabilities": "1505050000", "totalCurrentLiabilities": "2068117000", "otherNonCurrentLiabilities": "54462000", "totalNonCurrentLiabilities": "5762319000", "cashAndShortTermInvestments": "-3420462000", "commonStockSharesOutstanding": "308146000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "-3420462000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-154109000", "profitLoss": "None", "dividendPayout": "136609000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1660116000", "capitalExpenditures": "114761000", "changeInReceivables": "-55567000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-949332000", "cashflowFromInvestment": "-710784000", "stockBasedCompensation": "20437000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "136609000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43443000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1739944000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "income_statement": { "revenue": 3083905000, "cost_of_revenue": 3598348000, "gross_profit": -514443000, "ebit": -1458021000, "ebitda": -592730000, "pretax_income": -1657893000, "tax_provision": -397482000, "net_income": -1267897000, "net_income_to_common": -1267897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -2614808000, "total_current_assets": 574139000, "total_assets": 13150845000, "short_term_debt": 266024000, "long_term_debt": 3001593000, "total_debt": 3267617000, "total_liabilities": 7060574000, "total_equity": 6090271000, "shares_outstanding": 272433000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 735640000, "capital_expenditure": 48092000, "free_cash_flow": 783732000, "dividends_paid": 171022000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217109, "ticker_id": 236, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1458021000", "ebitda": "-592730000", "netIncome": "-1267897000", "grossProfit": "-514443000", "depreciation": "None", "totalRevenue": "3083905000", "costOfRevenue": "3598348000", "interestIncome": "262532000", "incomeBeforeTax": "-1657893000", "interestExpense": "199872000", "operatingIncome": "-953447000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-397482000", "reportedCurrency": "USD", "netInterestIncome": "-199872000", "nonInterestIncome": "None", "operatingExpenses": "439004000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-504574000", "costofGoodsAndServicesSold": "3598348000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "865291000", "sellingGeneralAndAdministrative": "134482000", "netIncomeFromContinuingOperations": "-1260411000" }, "balance": { "goodwill": "None", "inventory": "2719938000", "commonStock": "2686000", "currentDebt": "None", "investments": "None", "totalAssets": "13150845000", "longTermDebt": "3001593000", "shortTermDebt": "266024000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-430478000", "totalLiabilities": "7060574000", "otherCurrentAssets": "120368000", "totalCurrentAssets": "574139000", "currentLongTermDebt": "None", "longTermInvestments": "255082000", "shortTermInvestments": "255.08", "currentNetReceivables": "453771000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12576706000", "currentAccountsPayable": "26728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12260541000", "shortLongTermDebtTotal": "5616402000", "totalShareholderEquity": "6090271000", "capitalLeaseObligations": "2614809000", "otherCurrentLiabilities": "604249000", "totalCurrentLiabilities": "983054000", "otherNonCurrentLiabilities": "59694000", "totalNonCurrentLiabilities": "6077520000", "cashAndShortTermInvestments": "-2614808000", "commonStockSharesOutstanding": "272433000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "-2614808000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1260411000", "profitLoss": "None", "dividendPayout": "171022000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "735640000", "capitalExpenditures": "48092000", "changeInReceivables": "-9492000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-205579000", "cashflowFromInvestment": "-530061000", "stockBasedCompensation": "23317000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "171022000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43443000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2481534000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3083905000, "cost_of_revenue": 3598348000, "gross_profit": -514443000, "research_and_development": null, "selling_general_admin": 134482000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1458021000, "depreciation_amortisation": 865291000, "ebitda": -592730000, "interest_expense": 199872000, "interest_income": null, "other_non_operating": null, "pretax_income": -1657893000, "tax_provision": -397482000, "effective_tax_rate": null, "net_income": -1267897000, "net_income_continuing_ops": -1260411000, "net_income_to_common": -1267897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": -2614808000, "short_term_investments": 255.08, "net_receivables": 453771000, "inventory": 2719938000, "other_current_assets": null, "total_current_assets": 574139000, "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": 12576706000, "total_assets": 13150845000, "short_term_debt": 266024000, "accounts_payable": 26728000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 983054000, "long_term_debt": 3001593000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6077520000, "total_liabilities": 7060574000, "total_debt": 3267617000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -430478000, "total_equity": 6090271000, "shares_outstanding": 272433000, "operating_cash_flow": 735640000, "stock_based_compensation": 23317000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48092000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -530061000, "dividends_paid": 171022000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -205579000, "free_cash_flow": 783732000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1458021000", "ebitda": "-592730000", "netIncome": "-1267897000", "grossProfit": "-514443000", "depreciation": "None", "totalRevenue": "3083905000", "costOfRevenue": "3598348000", "interestIncome": "262532000", "incomeBeforeTax": "-1657893000", "interestExpense": "199872000", "operatingIncome": "-953447000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-397482000", "reportedCurrency": "USD", "netInterestIncome": "-199872000", "nonInterestIncome": "None", "operatingExpenses": "439004000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-504574000", "costofGoodsAndServicesSold": "3598348000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "865291000", "sellingGeneralAndAdministrative": "134482000", "netIncomeFromContinuingOperations": "-1260411000" }, "balance": { "goodwill": "None", "inventory": "2719938000", "commonStock": "2686000", "currentDebt": "None", "investments": "None", "totalAssets": "13150845000", "longTermDebt": "3001593000", "shortTermDebt": "266024000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-430478000", "totalLiabilities": "7060574000", "otherCurrentAssets": "120368000", "totalCurrentAssets": "574139000", "currentLongTermDebt": "None", "longTermInvestments": "255082000", "shortTermInvestments": "255.08", "currentNetReceivables": "453771000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12576706000", "currentAccountsPayable": "26728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12260541000", "shortLongTermDebtTotal": "5616402000", "totalShareholderEquity": "6090271000", "capitalLeaseObligations": "2614809000", "otherCurrentLiabilities": "604249000", "totalCurrentLiabilities": "983054000", "otherNonCurrentLiabilities": "59694000", "totalNonCurrentLiabilities": "6077520000", "cashAndShortTermInvestments": "-2614808000", "commonStockSharesOutstanding": "272433000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "-2614808000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1260411000", "profitLoss": "None", "dividendPayout": "171022000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "735640000", "capitalExpenditures": "48092000", "changeInReceivables": "-9492000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-205579000", "cashflowFromInvestment": "-530061000", "stockBasedCompensation": "23317000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "171022000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43443000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2481534000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "income_statement": { "revenue": 3643873000, "cost_of_revenue": 3332376000, "gross_profit": 311497000, "ebit": -139135000, "ebitda": 779494000, "pretax_income": -367246000, "tax_provision": -74110000, "net_income": -340129000, "net_income_to_common": -340129000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -2888998000, "total_current_assets": 922885000, "total_assets": 15197569000, "short_term_debt": 305320000, "long_term_debt": 3758868000, "total_debt": 4064188000, "total_liabilities": 8226826000, "total_equity": 6970743000, "shares_outstanding": 306400000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1103458000, "capital_expenditure": 168037000, "free_cash_flow": 1271495000, "dividends_paid": 157956000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217114, "ticker_id": 236, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-139135000", "ebitda": "779494000", "netIncome": "-340129000", "grossProfit": "311497000", "depreciation": "None", "totalRevenue": "3643873000", "costOfRevenue": "3332376000", "interestIncome": "480072000", "incomeBeforeTax": "-367246000", "interestExpense": "228111000", "operatingIncome": "-987045000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-74110000", "reportedCurrency": "USD", "netInterestIncome": "-228111000", "nonInterestIncome": "None", "operatingExpenses": "1298542000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "619799000", "costofGoodsAndServicesSold": "3332376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "918629000", "sellingGeneralAndAdministrative": "178696000", "netIncomeFromContinuingOperations": "-293136000" }, "balance": { "goodwill": "None", "inventory": "3311847000", "commonStock": "2959000", "currentDebt": "None", "investments": "None", "totalAssets": "15197569000", "longTermDebt": "3758868000", "shortTermDebt": "305320000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "837419000", "totalLiabilities": "8226826000", "otherCurrentAssets": "433580000", "totalCurrentAssets": "922885000", "currentLongTermDebt": "None", "longTermInvestments": "333174000", "shortTermInvestments": "None", "currentNetReceivables": "489305000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14274684000", "currentAccountsPayable": "14498000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1368854000", "shortLongTermDebtTotal": "6647866000", "totalShareholderEquity": "6970743000", "capitalLeaseObligations": "2888998000", "otherCurrentLiabilities": "720321000", "totalCurrentLiabilities": "1040139000", "otherNonCurrentLiabilities": "58635000", "totalNonCurrentLiabilities": "7186687000", "cashAndShortTermInvestments": "-2888998000", "commonStockSharesOutstanding": "306400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "-2888998000", "accumulatedDepreciationAmortizationPPE": "3327629000" }, "cashflow": { "netIncome": "-293136000", "profitLoss": "None", "dividendPayout": "157956000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1103458000", "capitalExpenditures": "168037000", "changeInReceivables": "31631000", "changeInExchangeRate": "None", "cashflowFromFinancing": "557564000", "cashflowFromInvestment": "-1041490000", "stockBasedCompensation": "23559000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157956000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "619532000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38772000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1530970000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3643873000, "cost_of_revenue": 3332376000, "gross_profit": 311497000, "research_and_development": null, "selling_general_admin": 178696000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -139135000, "depreciation_amortisation": 918629000, "ebitda": 779494000, "interest_expense": 228111000, "interest_income": null, "other_non_operating": null, "pretax_income": -367246000, "tax_provision": -74110000, "effective_tax_rate": null, "net_income": -340129000, "net_income_continuing_ops": -293136000, "net_income_to_common": -340129000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": -2888998000, "short_term_investments": null, "net_receivables": 489305000, "inventory": 3311847000, "other_current_assets": null, "total_current_assets": 922885000, "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": 14274684000, "total_assets": 15197569000, "short_term_debt": 305320000, "accounts_payable": 14498000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1040139000, "long_term_debt": 3758868000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7186687000, "total_liabilities": 8226826000, "total_debt": 4064188000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 837419000, "total_equity": 6970743000, "shares_outstanding": 306400000, "operating_cash_flow": 1103458000, "stock_based_compensation": 23559000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 168037000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1041490000, "dividends_paid": 157956000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 557564000, "free_cash_flow": 1271495000, "net_change_in_cash": 619532000 }, "raw_data": { "income": { "ebit": "-139135000", "ebitda": "779494000", "netIncome": "-340129000", "grossProfit": "311497000", "depreciation": "None", "totalRevenue": "3643873000", "costOfRevenue": "3332376000", "interestIncome": "480072000", "incomeBeforeTax": "-367246000", "interestExpense": "228111000", "operatingIncome": "-987045000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-74110000", "reportedCurrency": "USD", "netInterestIncome": "-228111000", "nonInterestIncome": "None", "operatingExpenses": "1298542000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "619799000", "costofGoodsAndServicesSold": "3332376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "918629000", "sellingGeneralAndAdministrative": "178696000", "netIncomeFromContinuingOperations": "-293136000" }, "balance": { "goodwill": "None", "inventory": "3311847000", "commonStock": "2959000", "currentDebt": "None", "investments": "None", "totalAssets": "15197569000", "longTermDebt": "3758868000", "shortTermDebt": "305320000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "837419000", "totalLiabilities": "8226826000", "otherCurrentAssets": "433580000", "totalCurrentAssets": "922885000", "currentLongTermDebt": "None", "longTermInvestments": "333174000", "shortTermInvestments": "None", "currentNetReceivables": "489305000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14274684000", "currentAccountsPayable": "14498000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1368854000", "shortLongTermDebtTotal": "6647866000", "totalShareholderEquity": "6970743000", "capitalLeaseObligations": "2888998000", "otherCurrentLiabilities": "720321000", "totalCurrentLiabilities": "1040139000", "otherNonCurrentLiabilities": "58635000", "totalNonCurrentLiabilities": "7186687000", "cashAndShortTermInvestments": "-2888998000", "commonStockSharesOutstanding": "306400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "-2888998000", "accumulatedDepreciationAmortizationPPE": "3327629000" }, "cashflow": { "netIncome": "-293136000", "profitLoss": "None", "dividendPayout": "157956000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1103458000", "capitalExpenditures": "168037000", "changeInReceivables": "31631000", "changeInExchangeRate": "None", "cashflowFromFinancing": "557564000", "cashflowFromInvestment": "-1041490000", "stockBasedCompensation": "23559000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157956000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "619532000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38772000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1530970000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "income_statement": { "revenue": 3652894000, "cost_of_revenue": 2574450000, "gross_profit": 1078444000, "ebit": 112185000, "ebitda": 1087469000, "pretax_income": -174558000, "tax_provision": -128857000, "net_income": -397517000, "net_income_to_common": -397517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 806613000, "total_assets": 15519464000, "short_term_debt": 5400000, "long_term_debt": 5461688000, "total_debt": 5467088000, "total_liabilities": 7031987000, "total_equity": 8487477000, "shares_outstanding": 316036000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2081987000, "capital_expenditure": 722013000, "free_cash_flow": 2804000000, "dividends_paid": 267271000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217119, "ticker_id": 236, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112185000", "ebitda": "1087469000", "netIncome": "-397517000", "grossProfit": "1078444000", "depreciation": "None", "totalRevenue": "3652894000", "costOfRevenue": "2574450000", "interestIncome": "246463000", "incomeBeforeTax": "-174558000", "interestExpense": "286743000", "operatingIncome": "71905000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-128857000", "reportedCurrency": "USD", "netInterestIncome": "-286743000", "nonInterestIncome": "None", "operatingExpenses": "1006539000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-246463000", "costofGoodsAndServicesSold": "2574450000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "975284000", "sellingGeneralAndAdministrative": "240344000", "netIncomeFromContinuingOperations": "-45701000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3086000", "currentDebt": "None", "investments": "None", "totalAssets": "15519464000", "longTermDebt": "5461688000", "shortTermDebt": "5400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1177548000", "totalLiabilities": "7031987000", "otherCurrentAssets": "35450000", "totalCurrentAssets": "806613000", "currentLongTermDebt": "None", "longTermInvestments": "362169000", "shortTermInvestments": "245263000", "currentNetReceivables": "525900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14712851000", "currentAccountsPayable": "66289000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1767600000", "shortLongTermDebtTotal": "5467088000", "totalShareholderEquity": "8487477000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "787251000", "totalCurrentLiabilities": "853540000", "otherNonCurrentLiabilities": "65971000", "totalNonCurrentLiabilities": "6178447000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "316036000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "4153725000" }, "cashflow": { "netIncome": "-45701000", "profitLoss": "None", "dividendPayout": "267271000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2081987000", "capitalExpenditures": "722013000", "changeInReceivables": "-15156000", "changeInExchangeRate": "None", "cashflowFromFinancing": "240296000", "cashflowFromInvestment": "-2350724000", "stockBasedCompensation": "70414000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "267271000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-28441000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-129084000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "975284000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3652894000, "cost_of_revenue": 2574450000, "gross_profit": 1078444000, "research_and_development": 0, "selling_general_admin": 240344000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112185000, "depreciation_amortisation": 975284000, "ebitda": 1087469000, "interest_expense": 286743000, "interest_income": null, "other_non_operating": null, "pretax_income": -174558000, "tax_provision": -128857000, "effective_tax_rate": null, "net_income": -397517000, "net_income_continuing_ops": -45701000, "net_income_to_common": -397517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 0, "short_term_investments": 245263000, "net_receivables": 525900000, "inventory": null, "other_current_assets": null, "total_current_assets": 806613000, "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": 14712851000, "total_assets": 15519464000, "short_term_debt": 5400000, "accounts_payable": 66289000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 853540000, "long_term_debt": 5461688000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6178447000, "total_liabilities": 7031987000, "total_debt": 5467088000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1177548000, "total_equity": 8487477000, "shares_outstanding": 316036000, "operating_cash_flow": 2081987000, "stock_based_compensation": 70414000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 722013000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2350724000, "dividends_paid": 267271000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 240296000, "free_cash_flow": 2804000000, "net_change_in_cash": -28441000 }, "raw_data": { "income": { "ebit": "112185000", "ebitda": "1087469000", "netIncome": "-397517000", "grossProfit": "1078444000", "depreciation": "None", "totalRevenue": "3652894000", "costOfRevenue": "2574450000", "interestIncome": "246463000", "incomeBeforeTax": "-174558000", "interestExpense": "286743000", "operatingIncome": "71905000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-128857000", "reportedCurrency": "USD", "netInterestIncome": "-286743000", "nonInterestIncome": "None", "operatingExpenses": "1006539000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-246463000", "costofGoodsAndServicesSold": "2574450000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "975284000", "sellingGeneralAndAdministrative": "240344000", "netIncomeFromContinuingOperations": "-45701000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3086000", "currentDebt": "None", "investments": "None", "totalAssets": "15519464000", "longTermDebt": "5461688000", "shortTermDebt": "5400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1177548000", "totalLiabilities": "7031987000", "otherCurrentAssets": "35450000", "totalCurrentAssets": "806613000", "currentLongTermDebt": "None", "longTermInvestments": "362169000", "shortTermInvestments": "245263000", "currentNetReceivables": "525900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14712851000", "currentAccountsPayable": "66289000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1767600000", "shortLongTermDebtTotal": "5467088000", "totalShareholderEquity": "8487477000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "787251000", "totalCurrentLiabilities": "853540000", "otherNonCurrentLiabilities": "65971000", "totalNonCurrentLiabilities": "6178447000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "316036000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "4153725000" }, "cashflow": { "netIncome": "-45701000", "profitLoss": "None", "dividendPayout": "267271000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2081987000", "capitalExpenditures": "722013000", "changeInReceivables": "-15156000", "changeInExchangeRate": "None", "cashflowFromFinancing": "240296000", "cashflowFromInvestment": "-2350724000", "stockBasedCompensation": "70414000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "267271000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-28441000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-129084000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "975284000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "income_statement": { "revenue": 1862647000, "cost_of_revenue": 1120871000, "gross_profit": 741776000, "ebit": 730684000, "ebitda": 937986000, "pretax_income": 693721000, "tax_provision": 145508000, "net_income": 535216000, "net_income_to_common": 535216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 677928000, "total_assets": 15349446000, "short_term_debt": 536304000, "long_term_debt": 2664797000, "total_debt": 3201101000, "total_liabilities": 7126233000, "total_equity": 8063044000, "shares_outstanding": 311426000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 859058000, "capital_expenditure": 29181000, "free_cash_flow": 888239000, "dividends_paid": 31314000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217082, "ticker_id": 236, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "730684000", "ebitda": "937986000", "netIncome": "535216000", "grossProfit": "741776000", "depreciation": "None", "totalRevenue": "1862647000", "costOfRevenue": "1120871000", "interestIncome": "None", "incomeBeforeTax": "693721000", "interestExpense": "36963000", "operatingIncome": "661462000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "145508000", "reportedCurrency": "USD", "netInterestIncome": "-36963000", "nonInterestIncome": "None", "operatingExpenses": "80314000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1120871000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "207302000", "sellingGeneralAndAdministrative": "63340000", "netIncomeFromContinuingOperations": "548213000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3098000", "currentDebt": "None", "investments": "None", "totalAssets": "15349446000", "longTermDebt": "2664797000", "shortTermDebt": "536304000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2217511000", "totalLiabilities": "7126233000", "otherCurrentAssets": "191280000", "totalCurrentAssets": "677928000", "currentLongTermDebt": "None", "longTermInvestments": "253164000", "shortTermInvestments": "None", "currentNetReceivables": "486648000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14671518000", "currentAccountsPayable": "77965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4750665000", "totalShareholderEquity": "8063044000", "capitalLeaseObligations": "2085868000", "otherCurrentLiabilities": "1055266000", "totalCurrentLiabilities": "1693182000", "otherNonCurrentLiabilities": "63370000", "totalNonCurrentLiabilities": "5433051000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "311426000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "548213000", "profitLoss": "None", "dividendPayout": "31314000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "859058000", "capitalExpenditures": "29181000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1214428000", "cashflowFromInvestment": "-2283486000", "stockBasedCompensation": "11733000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31314000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "207302000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1862647000, "cost_of_revenue": 1120871000, "gross_profit": 741776000, "research_and_development": null, "selling_general_admin": 63340000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 730684000, "depreciation_amortisation": 207302000, "ebitda": 937986000, "interest_expense": 36963000, "interest_income": null, "other_non_operating": null, "pretax_income": 693721000, "tax_provision": 145508000, "effective_tax_rate": null, "net_income": 535216000, "net_income_continuing_ops": 548213000, "net_income_to_common": 535216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": 486648000, "inventory": null, "other_current_assets": null, "total_current_assets": 677928000, "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": 14671518000, "total_assets": 15349446000, "short_term_debt": 536304000, "accounts_payable": 77965000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1693182000, "long_term_debt": 2664797000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5433051000, "total_liabilities": 7126233000, "total_debt": 3201101000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2217511000, "total_equity": 8063044000, "shares_outstanding": 311426000, "operating_cash_flow": 859058000, "stock_based_compensation": 11733000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29181000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2283486000, "dividends_paid": 31314000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1214428000, "free_cash_flow": 888239000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "730684000", "ebitda": "937986000", "netIncome": "535216000", "grossProfit": "741776000", "depreciation": "None", "totalRevenue": "1862647000", "costOfRevenue": "1120871000", "interestIncome": "None", "incomeBeforeTax": "693721000", "interestExpense": "36963000", "operatingIncome": "661462000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "145508000", "reportedCurrency": "USD", "netInterestIncome": "-36963000", "nonInterestIncome": "None", "operatingExpenses": "80314000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1120871000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "207302000", "sellingGeneralAndAdministrative": "63340000", "netIncomeFromContinuingOperations": "548213000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3098000", "currentDebt": "None", "investments": "None", "totalAssets": "15349446000", "longTermDebt": "2664797000", "shortTermDebt": "536304000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2217511000", "totalLiabilities": "7126233000", "otherCurrentAssets": "191280000", "totalCurrentAssets": "677928000", "currentLongTermDebt": "None", "longTermInvestments": "253164000", "shortTermInvestments": "None", "currentNetReceivables": "486648000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14671518000", "currentAccountsPayable": "77965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4750665000", "totalShareholderEquity": "8063044000", "capitalLeaseObligations": "2085868000", "otherCurrentLiabilities": "1055266000", "totalCurrentLiabilities": "1693182000", "otherNonCurrentLiabilities": "63370000", "totalNonCurrentLiabilities": "5433051000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "311426000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "548213000", "profitLoss": "None", "dividendPayout": "31314000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "859058000", "capitalExpenditures": "29181000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1214428000", "cashflowFromInvestment": "-2283486000", "stockBasedCompensation": "11733000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31314000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "207302000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "income_statement": { "revenue": 1283496000, "cost_of_revenue": 1012241000, "gross_profit": 271255000, "ebit": 294993000, "ebitda": 483014000, "pretax_income": 272865000, "tax_provision": 69947000, "net_income": 193683000, "net_income_to_common": 193683000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 210000000, "total_current_assets": 831780000, "total_assets": 14289844000, "short_term_debt": 516256000, "long_term_debt": 1397976000, "total_debt": 1914232000, "total_liabilities": 6574195000, "total_equity": 7550827000, "shares_outstanding": 311077000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 370743000, "capital_expenditure": 52709000, "free_cash_flow": 423452000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217083, "ticker_id": 236, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "294993000", "ebitda": "483014000", "netIncome": "193683000", "grossProfit": "271255000", "depreciation": "None", "totalRevenue": "1283496000", "costOfRevenue": "1012241000", "interestIncome": "11923000", "incomeBeforeTax": "272865000", "interestExpense": "22128000", "operatingIncome": "207066000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "69947000", "reportedCurrency": "USD", "netInterestIncome": "-22128000", "nonInterestIncome": "None", "operatingExpenses": "64189000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1012241000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188021000", "sellingGeneralAndAdministrative": "55954000", "netIncomeFromContinuingOperations": "202918000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3085000", "currentDebt": "None", "investments": "None", "totalAssets": "14289844000", "longTermDebt": "1397976000", "shortTermDebt": "516256000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1682295000", "totalLiabilities": "6574195000", "otherCurrentAssets": "114554000", "totalCurrentAssets": "831780000", "currentLongTermDebt": "None", "longTermInvestments": "245653000", "shortTermInvestments": "None", "currentNetReceivables": "507226000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13458063999", "currentAccountsPayable": "150968000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11337821000", "shortLongTermDebtTotal": "5136861000", "totalShareholderEquity": "7550827000", "capitalLeaseObligations": "2128544000", "otherCurrentLiabilities": "789817000", "totalCurrentLiabilities": "1503313000", "otherNonCurrentLiabilities": "57140000", "totalNonCurrentLiabilities": "5070882000", "cashAndShortTermInvestments": "210000000", "commonStockSharesOutstanding": "311077000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "210000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202918000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "370743000", "capitalExpenditures": "52709000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62881000", "cashflowFromInvestment": "-223624000", "stockBasedCompensation": "14311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188021000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1283496000, "cost_of_revenue": 1012241000, "gross_profit": 271255000, "research_and_development": null, "selling_general_admin": 55954000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 294993000, "depreciation_amortisation": 188021000, "ebitda": 483014000, "interest_expense": 22128000, "interest_income": null, "other_non_operating": null, "pretax_income": 272865000, "tax_provision": 69947000, "effective_tax_rate": null, "net_income": 193683000, "net_income_continuing_ops": 202918000, "net_income_to_common": 193683000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 210000000, "short_term_investments": null, "net_receivables": 507226000, "inventory": null, "other_current_assets": null, "total_current_assets": 831780000, "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": 13458063999, "total_assets": 14289844000, "short_term_debt": 516256000, "accounts_payable": 150968000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1503313000, "long_term_debt": 1397976000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5070882000, "total_liabilities": 6574195000, "total_debt": 1914232000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1682295000, "total_equity": 7550827000, "shares_outstanding": 311077000, "operating_cash_flow": 370743000, "stock_based_compensation": 14311000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52709000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -223624000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 62881000, "free_cash_flow": 423452000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "294993000", "ebitda": "483014000", "netIncome": "193683000", "grossProfit": "271255000", "depreciation": "None", "totalRevenue": "1283496000", "costOfRevenue": "1012241000", "interestIncome": "11923000", "incomeBeforeTax": "272865000", "interestExpense": "22128000", "operatingIncome": "207066000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "69947000", "reportedCurrency": "USD", "netInterestIncome": "-22128000", "nonInterestIncome": "None", "operatingExpenses": "64189000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1012241000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188021000", "sellingGeneralAndAdministrative": "55954000", "netIncomeFromContinuingOperations": "202918000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3085000", "currentDebt": "None", "investments": "None", "totalAssets": "14289844000", "longTermDebt": "1397976000", "shortTermDebt": "516256000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1682295000", "totalLiabilities": "6574195000", "otherCurrentAssets": "114554000", "totalCurrentAssets": "831780000", "currentLongTermDebt": "None", "longTermInvestments": "245653000", "shortTermInvestments": "None", "currentNetReceivables": "507226000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13458063999", "currentAccountsPayable": "150968000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11337821000", "shortLongTermDebtTotal": "5136861000", "totalShareholderEquity": "7550827000", "capitalLeaseObligations": "2128544000", "otherCurrentLiabilities": "789817000", "totalCurrentLiabilities": "1503313000", "otherNonCurrentLiabilities": "57140000", "totalNonCurrentLiabilities": "5070882000", "cashAndShortTermInvestments": "210000000", "commonStockSharesOutstanding": "311077000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "210000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202918000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "370743000", "capitalExpenditures": "52709000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62881000", "cashflowFromInvestment": "-223624000", "stockBasedCompensation": "14311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188021000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "income_statement": { "revenue": 1133481000, "cost_of_revenue": 961080000, "gross_profit": 172401000, "ebit": 147172000, "ebitda": 336896000, "pretax_income": 128940000, "tax_provision": 43330000, "net_income": 76179000, "net_income_to_common": 76179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 427794000, "total_assets": 12912057000, "short_term_debt": 509402000, "long_term_debt": 1307220000, "total_debt": 1816622000, "total_liabilities": 5394450000, "total_equity": 7345816000, "shares_outstanding": 311034000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 310090000, "capital_expenditure": 31011000, "free_cash_flow": 341101000, "dividends_paid": 93941000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217085, "ticker_id": 236, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "147172000", "ebitda": "336896000", "netIncome": "76179000", "grossProfit": "172401000", "depreciation": "None", "totalRevenue": "1133481000", "costOfRevenue": "961080000", "interestIncome": "10823000", "incomeBeforeTax": "128940000", "interestExpense": "18232000", "operatingIncome": "103844000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "43330000", "reportedCurrency": "USD", "netInterestIncome": "-18232000", "nonInterestIncome": "None", "operatingExpenses": "68557000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "961080000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189724000", "sellingGeneralAndAdministrative": "56944000", "netIncomeFromContinuingOperations": "85610000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3083000", "currentDebt": "None", "investments": "None", "totalAssets": "12912057000", "longTermDebt": "1307220000", "shortTermDebt": "509402000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1488643000", "totalLiabilities": "5394450000", "otherCurrentAssets": "33771000", "totalCurrentAssets": "427794000", "currentLongTermDebt": "None", "longTermInvestments": "256496000", "shortTermInvestments": "None", "currentNetReceivables": "394023000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12484263000", "currentAccountsPayable": "61087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12180884000", "shortLongTermDebtTotal": "3570249000", "totalShareholderEquity": "7345816000", "capitalLeaseObligations": "2263029000", "otherCurrentLiabilities": "791605000", "totalCurrentLiabilities": "1386040000", "otherNonCurrentLiabilities": "65776000", "totalNonCurrentLiabilities": "4008410000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "311034000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85610000", "profitLoss": "None", "dividendPayout": "93941000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "310090000", "capitalExpenditures": "31011000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "138719000", "cashflowFromInvestment": "-448809000", "stockBasedCompensation": "15501000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93941000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51355000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189724000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1133481000, "cost_of_revenue": 961080000, "gross_profit": 172401000, "research_and_development": null, "selling_general_admin": 56944000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 147172000, "depreciation_amortisation": 189724000, "ebitda": 336896000, "interest_expense": 18232000, "interest_income": null, "other_non_operating": null, "pretax_income": 128940000, "tax_provision": 43330000, "effective_tax_rate": null, "net_income": 76179000, "net_income_continuing_ops": 85610000, "net_income_to_common": 76179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": 394023000, "inventory": null, "other_current_assets": null, "total_current_assets": 427794000, "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": 12484263000, "total_assets": 12912057000, "short_term_debt": 509402000, "accounts_payable": 61087000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1386040000, "long_term_debt": 1307220000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4008410000, "total_liabilities": 5394450000, "total_debt": 1816622000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1488643000, "total_equity": 7345816000, "shares_outstanding": 311034000, "operating_cash_flow": 310090000, "stock_based_compensation": 15501000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31011000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -448809000, "dividends_paid": 93941000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 138719000, "free_cash_flow": 341101000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "147172000", "ebitda": "336896000", "netIncome": "76179000", "grossProfit": "172401000", "depreciation": "None", "totalRevenue": "1133481000", "costOfRevenue": "961080000", "interestIncome": "10823000", "incomeBeforeTax": "128940000", "interestExpense": "18232000", "operatingIncome": "103844000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "43330000", "reportedCurrency": "USD", "netInterestIncome": "-18232000", "nonInterestIncome": "None", "operatingExpenses": "68557000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "961080000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189724000", "sellingGeneralAndAdministrative": "56944000", "netIncomeFromContinuingOperations": "85610000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3083000", "currentDebt": "None", "investments": "None", "totalAssets": "12912057000", "longTermDebt": "1307220000", "shortTermDebt": "509402000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1488643000", "totalLiabilities": "5394450000", "otherCurrentAssets": "33771000", "totalCurrentAssets": "427794000", "currentLongTermDebt": "None", "longTermInvestments": "256496000", "shortTermInvestments": "None", "currentNetReceivables": "394023000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12484263000", "currentAccountsPayable": "61087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12180884000", "shortLongTermDebtTotal": "3570249000", "totalShareholderEquity": "7345816000", "capitalLeaseObligations": "2263029000", "otherCurrentLiabilities": "791605000", "totalCurrentLiabilities": "1386040000", "otherNonCurrentLiabilities": "65776000", "totalNonCurrentLiabilities": "4008410000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "311034000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85610000", "profitLoss": "None", "dividendPayout": "93941000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "310090000", "capitalExpenditures": "31011000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "138719000", "cashflowFromInvestment": "-448809000", "stockBasedCompensation": "15501000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93941000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51355000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189724000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "income_statement": { "revenue": 1204043000, "cost_of_revenue": 961385000, "gross_profit": 242658000, "ebit": 234717000, "ebitda": 423248000, "pretax_income": 214763000, "tax_provision": 48190000, "net_income": 156585000, "net_income_to_common": 156585000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 427534000, "total_assets": 12766073000, "short_term_debt": 514292000, "long_term_debt": 1098669000, "total_debt": 1612961000, "total_liabilities": 5281566000, "total_equity": 7305622000, "shares_outstanding": 313184000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 492358000, "capital_expenditure": 208409000, "free_cash_flow": 700767000, "dividends_paid": 62628000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217086, "ticker_id": 236, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "234717000", "ebitda": "423248000", "netIncome": "156585000", "grossProfit": "242658000", "depreciation": "None", "totalRevenue": "1204043000", "costOfRevenue": "961385000", "interestIncome": "10609000", "incomeBeforeTax": "214763000", "interestExpense": "19954000", "operatingIncome": "171913000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "48190000", "reportedCurrency": "USD", "netInterestIncome": "-19954000", "nonInterestIncome": "None", "operatingExpenses": "70745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "961385000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188531000", "sellingGeneralAndAdministrative": "57183000", "netIncomeFromContinuingOperations": "166573000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3098000", "currentDebt": "None", "investments": "None", "totalAssets": "12766073000", "longTermDebt": "1098669000", "shortTermDebt": "514292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1435298000", "totalLiabilities": "5281566000", "otherCurrentAssets": "27989000", "totalCurrentAssets": "427534000", "currentLongTermDebt": "None", "longTermInvestments": "249163000", "shortTermInvestments": "None", "currentNetReceivables": "399545000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12338539000", "currentAccountsPayable": "39901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12052934000", "shortLongTermDebtTotal": "3491679000", "totalShareholderEquity": "7305622000", "capitalLeaseObligations": "2393010000", "otherCurrentLiabilities": "809173000", "totalCurrentLiabilities": "1404729000", "otherNonCurrentLiabilities": "64205000", "totalNonCurrentLiabilities": "3876837000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "313184000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166573000", "profitLoss": "None", "dividendPayout": "62628000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "492358000", "capitalExpenditures": "208409000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-294869000", "cashflowFromInvestment": "-197489000", "stockBasedCompensation": "15855000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62628000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74872000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188531000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1204043000, "cost_of_revenue": 961385000, "gross_profit": 242658000, "research_and_development": null, "selling_general_admin": 57183000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 234717000, "depreciation_amortisation": 188531000, "ebitda": 423248000, "interest_expense": 19954000, "interest_income": null, "other_non_operating": null, "pretax_income": 214763000, "tax_provision": 48190000, "effective_tax_rate": null, "net_income": 156585000, "net_income_continuing_ops": 166573000, "net_income_to_common": 156585000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": 399545000, "inventory": null, "other_current_assets": null, "total_current_assets": 427534000, "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": 12338539000, "total_assets": 12766073000, "short_term_debt": 514292000, "accounts_payable": 39901000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1404729000, "long_term_debt": 1098669000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3876837000, "total_liabilities": 5281566000, "total_debt": 1612961000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1435298000, "total_equity": 7305622000, "shares_outstanding": 313184000, "operating_cash_flow": 492358000, "stock_based_compensation": 15855000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 208409000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -197489000, "dividends_paid": 62628000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -294869000, "free_cash_flow": 700767000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "234717000", "ebitda": "423248000", "netIncome": "156585000", "grossProfit": "242658000", "depreciation": "None", "totalRevenue": "1204043000", "costOfRevenue": "961385000", "interestIncome": "10609000", "incomeBeforeTax": "214763000", "interestExpense": "19954000", "operatingIncome": "171913000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "48190000", "reportedCurrency": "USD", "netInterestIncome": "-19954000", "nonInterestIncome": "None", "operatingExpenses": "70745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "961385000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188531000", "sellingGeneralAndAdministrative": "57183000", "netIncomeFromContinuingOperations": "166573000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3098000", "currentDebt": "None", "investments": "None", "totalAssets": "12766073000", "longTermDebt": "1098669000", "shortTermDebt": "514292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1435298000", "totalLiabilities": "5281566000", "otherCurrentAssets": "27989000", "totalCurrentAssets": "427534000", "currentLongTermDebt": "None", "longTermInvestments": "249163000", "shortTermInvestments": "None", "currentNetReceivables": "399545000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12338539000", "currentAccountsPayable": "39901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12052934000", "shortLongTermDebtTotal": "3491679000", "totalShareholderEquity": "7305622000", "capitalLeaseObligations": "2393010000", "otherCurrentLiabilities": "809173000", "totalCurrentLiabilities": "1404729000", "otherNonCurrentLiabilities": "64205000", "totalNonCurrentLiabilities": "3876837000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "313184000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166573000", "profitLoss": "None", "dividendPayout": "62628000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "492358000", "capitalExpenditures": "208409000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-294869000", "cashflowFromInvestment": "-197489000", "stockBasedCompensation": "15855000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62628000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74872000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188531000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "income_statement": { "revenue": 1392590000, "cost_of_revenue": 970654000, "gross_profit": 421936000, "ebit": 297234000, "ebitda": 484525000, "pretax_income": 273866000, "tax_provision": 54400000, "net_income": 207971000, "net_income_to_common": 207971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 574785000, "total_assets": 13049321000, "short_term_debt": 515880000, "long_term_debt": 1285380000, "total_debt": 1801260000, "total_liabilities": 5640538000, "total_equity": 7218374000, "shares_outstanding": 314798000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 457739000, "capital_expenditure": 31011000, "free_cash_flow": 488750000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217087, "ticker_id": 236, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "297234000", "ebitda": "484525000", "netIncome": "207971000", "grossProfit": "421936000", "depreciation": "None", "totalRevenue": "1392590000", "costOfRevenue": "970654000", "interestIncome": "5293000", "incomeBeforeTax": "273866000", "interestExpense": "23368000", "operatingIncome": "346878000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "54400000", "reportedCurrency": "USD", "netInterestIncome": "-23368000", "nonInterestIncome": "None", "operatingExpenses": "75058000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "970654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187291000", "sellingGeneralAndAdministrative": "62445000", "netIncomeFromContinuingOperations": "219466000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3115000", "currentDebt": "None", "investments": "None", "totalAssets": "13049321000", "longTermDebt": "1285380000", "shortTermDebt": "515880000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1312366000", "totalLiabilities": "5640538000", "otherCurrentAssets": "21018000", "totalCurrentAssets": "574785000", "currentLongTermDebt": "None", "longTermInvestments": "239672000", "shortTermInvestments": "None", "currentNetReceivables": "553767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12474536000", "currentAccountsPayable": "55268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12198615000", "shortLongTermDebtTotal": "3807089000", "totalShareholderEquity": "7218374000", "capitalLeaseObligations": "2521709000", "otherCurrentLiabilities": "889368000", "totalCurrentLiabilities": "1485346000", "otherNonCurrentLiabilities": "63111000", "totalNonCurrentLiabilities": "4155192000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "314798000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "219466000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "457739000", "capitalExpenditures": "31011000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-249848000", "cashflowFromInvestment": "-207891000", "stockBasedCompensation": "15145000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10094000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187291000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1392590000, "cost_of_revenue": 970654000, "gross_profit": 421936000, "research_and_development": null, "selling_general_admin": 62445000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 297234000, "depreciation_amortisation": 187291000, "ebitda": 484525000, "interest_expense": 23368000, "interest_income": null, "other_non_operating": null, "pretax_income": 273866000, "tax_provision": 54400000, "effective_tax_rate": null, "net_income": 207971000, "net_income_continuing_ops": 219466000, "net_income_to_common": 207971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": 553767000, "inventory": null, "other_current_assets": null, "total_current_assets": 574785000, "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": 12474536000, "total_assets": 13049321000, "short_term_debt": 515880000, "accounts_payable": 55268000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1485346000, "long_term_debt": 1285380000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4155192000, "total_liabilities": 5640538000, "total_debt": 1801260000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1312366000, "total_equity": 7218374000, "shares_outstanding": 314798000, "operating_cash_flow": 457739000, "stock_based_compensation": 15145000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31011000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -207891000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -249848000, "free_cash_flow": 488750000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "297234000", "ebitda": "484525000", "netIncome": "207971000", "grossProfit": "421936000", "depreciation": "None", "totalRevenue": "1392590000", "costOfRevenue": "970654000", "interestIncome": "5293000", "incomeBeforeTax": "273866000", "interestExpense": "23368000", "operatingIncome": "346878000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "54400000", "reportedCurrency": "USD", "netInterestIncome": "-23368000", "nonInterestIncome": "None", "operatingExpenses": "75058000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "970654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187291000", "sellingGeneralAndAdministrative": "62445000", "netIncomeFromContinuingOperations": "219466000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3115000", "currentDebt": "None", "investments": "None", "totalAssets": "13049321000", "longTermDebt": "1285380000", "shortTermDebt": "515880000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1312366000", "totalLiabilities": "5640538000", "otherCurrentAssets": "21018000", "totalCurrentAssets": "574785000", "currentLongTermDebt": "None", "longTermInvestments": "239672000", "shortTermInvestments": "None", "currentNetReceivables": "553767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12474536000", "currentAccountsPayable": "55268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12198615000", "shortLongTermDebtTotal": "3807089000", "totalShareholderEquity": "7218374000", "capitalLeaseObligations": "2521709000", "otherCurrentLiabilities": "889368000", "totalCurrentLiabilities": "1485346000", "otherNonCurrentLiabilities": "63111000", "totalNonCurrentLiabilities": "4155192000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "314798000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "219466000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "457739000", "capitalExpenditures": "31011000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-249848000", "cashflowFromInvestment": "-207891000", "stockBasedCompensation": "15145000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10094000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187291000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "income_statement": { "revenue": 1149466000, "cost_of_revenue": 1020668000, "gross_profit": 128798000, "ebit": 27117000, "ebitda": 276603000, "pretax_income": 56000, "tax_provision": -116096000, "net_income": 106988000, "net_income_to_common": 106988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 507546000, "total_assets": 13010050000, "short_term_debt": 493894000, "long_term_debt": 1489230000, "total_debt": 1983124000, "total_liabilities": 5793517000, "total_equity": 7021650000, "shares_outstanding": 313414000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 278002000, "capital_expenditure": 22763000, "free_cash_flow": 300765000, "dividends_paid": 31314000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217088, "ticker_id": 236, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27117000", "ebitda": "276603000", "netIncome": "106988000", "grossProfit": "128798000", "depreciation": "None", "totalRevenue": "1149466000", "costOfRevenue": "1020668000", "interestIncome": "3136000", "incomeBeforeTax": "56000", "interestExpense": "27061000", "operatingIncome": "3192000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-116096000", "reportedCurrency": "USD", "netInterestIncome": "-27061000", "nonInterestIncome": "None", "operatingExpenses": "125606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1020668000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "249486000", "sellingGeneralAndAdministrative": "59421000", "netIncomeFromContinuingOperations": "116152000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3111000", "currentDebt": "None", "investments": "None", "totalAssets": "13010050000", "longTermDebt": "1489230000", "shortTermDebt": "493894000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1109166000", "totalLiabilities": "5793517000", "otherCurrentAssets": "19520000", "totalCurrentAssets": "507546000", "currentLongTermDebt": "None", "longTermInvestments": "231048000", "shortTermInvestments": "None", "currentNetReceivables": "488026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12502504000", "currentAccountsPayable": "62213000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12236948000", "shortLongTermDebtTotal": "4033461000", "totalShareholderEquity": "7021650000", "capitalLeaseObligations": "2544231000", "otherCurrentLiabilities": "785576000", "totalCurrentLiabilities": "1445927000", "otherNonCurrentLiabilities": "62001000", "totalNonCurrentLiabilities": "4347590000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "313414000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116152000", "profitLoss": "None", "dividendPayout": "31314000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "278002000", "capitalExpenditures": "22763000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152100000", "cashflowFromInvestment": "-125902000", "stockBasedCompensation": "17169000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31314000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2581000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "249486000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1149466000, "cost_of_revenue": 1020668000, "gross_profit": 128798000, "research_and_development": null, "selling_general_admin": 59421000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27117000, "depreciation_amortisation": 249486000, "ebitda": 276603000, "interest_expense": 27061000, "interest_income": null, "other_non_operating": null, "pretax_income": 56000, "tax_provision": -116096000, "effective_tax_rate": null, "net_income": 106988000, "net_income_continuing_ops": 116152000, "net_income_to_common": 106988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": 488026000, "inventory": null, "other_current_assets": null, "total_current_assets": 507546000, "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": 12502504000, "total_assets": 13010050000, "short_term_debt": 493894000, "accounts_payable": 62213000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1445927000, "long_term_debt": 1489230000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4347590000, "total_liabilities": 5793517000, "total_debt": 1983124000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1109166000, "total_equity": 7021650000, "shares_outstanding": 313414000, "operating_cash_flow": 278002000, "stock_based_compensation": 17169000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22763000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -125902000, "dividends_paid": 31314000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -152100000, "free_cash_flow": 300765000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27117000", "ebitda": "276603000", "netIncome": "106988000", "grossProfit": "128798000", "depreciation": "None", "totalRevenue": "1149466000", "costOfRevenue": "1020668000", "interestIncome": "3136000", "incomeBeforeTax": "56000", "interestExpense": "27061000", "operatingIncome": "3192000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-116096000", "reportedCurrency": "USD", "netInterestIncome": "-27061000", "nonInterestIncome": "None", "operatingExpenses": "125606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1020668000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "249486000", "sellingGeneralAndAdministrative": "59421000", "netIncomeFromContinuingOperations": "116152000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3111000", "currentDebt": "None", "investments": "None", "totalAssets": "13010050000", "longTermDebt": "1489230000", "shortTermDebt": "493894000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1109166000", "totalLiabilities": "5793517000", "otherCurrentAssets": "19520000", "totalCurrentAssets": "507546000", "currentLongTermDebt": "None", "longTermInvestments": "231048000", "shortTermInvestments": "None", "currentNetReceivables": "488026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12502504000", "currentAccountsPayable": "62213000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12236948000", "shortLongTermDebtTotal": "4033461000", "totalShareholderEquity": "7021650000", "capitalLeaseObligations": "2544231000", "otherCurrentLiabilities": "785576000", "totalCurrentLiabilities": "1445927000", "otherNonCurrentLiabilities": "62001000", "totalNonCurrentLiabilities": "4347590000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "313414000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116152000", "profitLoss": "None", "dividendPayout": "31314000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "278002000", "capitalExpenditures": "22763000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152100000", "cashflowFromInvestment": "-125902000", "stockBasedCompensation": "17169000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31314000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2581000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "249486000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "income_statement": { "revenue": 983580000, "cost_of_revenue": 932400000, "gross_profit": 51180000, "ebit": 19203000, "ebitda": 154880000, "pretax_income": -9075000, "tax_provision": 1212000, "net_income": -20444000, "net_income_to_common": -20444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 368646000, "total_assets": 13223618000, "short_term_debt": 505652000, "long_term_debt": 1622316000, "total_debt": 2127968000, "total_liabilities": 6042286000, "total_equity": 6979962000, "shares_outstanding": 311025000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 166177000, "capital_expenditure": 221205000, "free_cash_flow": 387382000, "dividends_paid": 62598000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217090, "ticker_id": 236, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19203000", "ebitda": "154880000", "netIncome": "-20444000", "grossProfit": "51180000", "depreciation": "None", "totalRevenue": "983580000", "costOfRevenue": "932400000", "interestIncome": "2644000", "incomeBeforeTax": "-9075000", "interestExpense": "28278000", "operatingIncome": "-5903000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1212000", "reportedCurrency": "USD", "netInterestIncome": "-28278000", "nonInterestIncome": "None", "operatingExpenses": "57083000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "932400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135677000", "sellingGeneralAndAdministrative": "54627000", "netIncomeFromContinuingOperations": "-10287000" }, "balance": { "goodwill": "None", "inventory": "2507000", "commonStock": "3110000", "currentDebt": "None", "investments": "None", "totalAssets": "13223618000", "longTermDebt": "1622316000", "shortTermDebt": "505652000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1082066000", "totalLiabilities": "6042286000", "otherCurrentAssets": "23313000", "totalCurrentAssets": "368646000", "currentLongTermDebt": "None", "longTermInvestments": "226860000", "shortTermInvestments": "-2507000", "currentNetReceivables": "345333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12854972000", "currentAccountsPayable": "37096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12591962000", "shortLongTermDebtTotal": "4276576000", "totalShareholderEquity": "6979962000", "capitalLeaseObligations": "2654260000", "otherCurrentLiabilities": "723779000", "totalCurrentLiabilities": "1323955000", "otherNonCurrentLiabilities": "55839000", "totalNonCurrentLiabilities": "4718331000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "311025000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17471000", "profitLoss": "None", "dividendPayout": "62598000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "166177000", "capitalExpenditures": "221205000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7949000", "cashflowFromInvestment": "-174126000", "stockBasedCompensation": "16065000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62598000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-669000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135677000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 983580000, "cost_of_revenue": 932400000, "gross_profit": 51180000, "research_and_development": null, "selling_general_admin": 54627000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19203000, "depreciation_amortisation": 135677000, "ebitda": 154880000, "interest_expense": 28278000, "interest_income": null, "other_non_operating": null, "pretax_income": -9075000, "tax_provision": 1212000, "effective_tax_rate": null, "net_income": -20444000, "net_income_continuing_ops": -10287000, "net_income_to_common": -20444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": -2507000, "net_receivables": 345333000, "inventory": 2507000, "other_current_assets": null, "total_current_assets": 368646000, "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": 12854972000, "total_assets": 13223618000, "short_term_debt": 505652000, "accounts_payable": 37096000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1323955000, "long_term_debt": 1622316000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4718331000, "total_liabilities": 6042286000, "total_debt": 2127968000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1082066000, "total_equity": 6979962000, "shares_outstanding": 311025000, "operating_cash_flow": 166177000, "stock_based_compensation": 16065000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 221205000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -174126000, "dividends_paid": 62598000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7949000, "free_cash_flow": 387382000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19203000", "ebitda": "154880000", "netIncome": "-20444000", "grossProfit": "51180000", "depreciation": "None", "totalRevenue": "983580000", "costOfRevenue": "932400000", "interestIncome": "2644000", "incomeBeforeTax": "-9075000", "interestExpense": "28278000", "operatingIncome": "-5903000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1212000", "reportedCurrency": "USD", "netInterestIncome": "-28278000", "nonInterestIncome": "None", "operatingExpenses": "57083000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "932400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135677000", "sellingGeneralAndAdministrative": "54627000", "netIncomeFromContinuingOperations": "-10287000" }, "balance": { "goodwill": "None", "inventory": "2507000", "commonStock": "3110000", "currentDebt": "None", "investments": "None", "totalAssets": "13223618000", "longTermDebt": "1622316000", "shortTermDebt": "505652000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1082066000", "totalLiabilities": "6042286000", "otherCurrentAssets": "23313000", "totalCurrentAssets": "368646000", "currentLongTermDebt": "None", "longTermInvestments": "226860000", "shortTermInvestments": "-2507000", "currentNetReceivables": "345333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12854972000", "currentAccountsPayable": "37096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12591962000", "shortLongTermDebtTotal": "4276576000", "totalShareholderEquity": "6979962000", "capitalLeaseObligations": "2654260000", "otherCurrentLiabilities": "723779000", "totalCurrentLiabilities": "1323955000", "otherNonCurrentLiabilities": "55839000", "totalNonCurrentLiabilities": "4718331000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "311025000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17471000", "profitLoss": "None", "dividendPayout": "62598000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "166177000", "capitalExpenditures": "221205000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7949000", "cashflowFromInvestment": "-174126000", "stockBasedCompensation": "16065000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62598000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-669000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135677000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "income_statement": { "revenue": 928082000, "cost_of_revenue": 923767000, "gross_profit": 4315000, "ebit": -59205000, "ebitda": 130208000, "pretax_income": -91886000, "tax_provision": -17288000, "net_income": -79806000, "net_income_to_common": -79806000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 408990000, "total_assets": 13415843000, "short_term_debt": 525636000, "long_term_debt": 1591208000, "total_debt": 2116844000, "total_liabilities": 6223884000, "total_equity": 6985010000, "shares_outstanding": 310806000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 143499000, "capital_expenditure": 187661000, "free_cash_flow": 331160000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217091, "ticker_id": 236, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-59205000", "ebitda": "130208000", "netIncome": "-79806000", "grossProfit": "4315000", "depreciation": "None", "totalRevenue": "928082000", "costOfRevenue": "923767000", "interestIncome": "None", "incomeBeforeTax": "-91886000", "interestExpense": "32681000", "operatingIncome": "-80086000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-17288000", "reportedCurrency": "USD", "netInterestIncome": "-32681000", "nonInterestIncome": "None", "operatingExpenses": "84401000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "923767000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189413000", "sellingGeneralAndAdministrative": "59428000", "netIncomeFromContinuingOperations": "-60455000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3110000", "currentDebt": "None", "investments": "None", "totalAssets": "13415843000", "longTermDebt": "1591208000", "shortTermDebt": "525636000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1102510000", "totalLiabilities": "6223884000", "otherCurrentAssets": "22987000", "totalCurrentAssets": "408990000", "currentLongTermDebt": "None", "longTermInvestments": "223552000", "shortTermInvestments": "None", "currentNetReceivables": "386003000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13006853000", "currentAccountsPayable": "38229000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4384875000", "totalShareholderEquity": "6985010000", "capitalLeaseObligations": "2793667000", "otherCurrentLiabilities": "743231000", "totalCurrentLiabilities": "1406012000", "otherNonCurrentLiabilities": "56107000", "totalNonCurrentLiabilities": "4817872000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "310806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74598000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "143499000", "capitalExpenditures": "187661000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43816000", "cashflowFromInvestment": "-187315000", "stockBasedCompensation": "17151000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17331000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189413000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 928082000, "cost_of_revenue": 923767000, "gross_profit": 4315000, "research_and_development": null, "selling_general_admin": 59428000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -59205000, "depreciation_amortisation": 189413000, "ebitda": 130208000, "interest_expense": 32681000, "interest_income": null, "other_non_operating": null, "pretax_income": -91886000, "tax_provision": -17288000, "effective_tax_rate": null, "net_income": -79806000, "net_income_continuing_ops": -60455000, "net_income_to_common": -79806000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": 386003000, "inventory": null, "other_current_assets": null, "total_current_assets": 408990000, "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": 13006853000, "total_assets": 13415843000, "short_term_debt": 525636000, "accounts_payable": 38229000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1406012000, "long_term_debt": 1591208000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4817872000, "total_liabilities": 6223884000, "total_debt": 2116844000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1102510000, "total_equity": 6985010000, "shares_outstanding": 310806000, "operating_cash_flow": 143499000, "stock_based_compensation": 17151000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 187661000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -187315000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43816000, "free_cash_flow": 331160000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-59205000", "ebitda": "130208000", "netIncome": "-79806000", "grossProfit": "4315000", "depreciation": "None", "totalRevenue": "928082000", "costOfRevenue": "923767000", "interestIncome": "None", "incomeBeforeTax": "-91886000", "interestExpense": "32681000", "operatingIncome": "-80086000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-17288000", "reportedCurrency": "USD", "netInterestIncome": "-32681000", "nonInterestIncome": "None", "operatingExpenses": "84401000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "923767000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189413000", "sellingGeneralAndAdministrative": "59428000", "netIncomeFromContinuingOperations": "-60455000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3110000", "currentDebt": "None", "investments": "None", "totalAssets": "13415843000", "longTermDebt": "1591208000", "shortTermDebt": "525636000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1102510000", "totalLiabilities": "6223884000", "otherCurrentAssets": "22987000", "totalCurrentAssets": "408990000", "currentLongTermDebt": "None", "longTermInvestments": "223552000", "shortTermInvestments": "None", "currentNetReceivables": "386003000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13006853000", "currentAccountsPayable": "38229000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4384875000", "totalShareholderEquity": "6985010000", "capitalLeaseObligations": "2793667000", "otherCurrentLiabilities": "743231000", "totalCurrentLiabilities": "1406012000", "otherNonCurrentLiabilities": "56107000", "totalNonCurrentLiabilities": "4817872000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "310806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74598000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "143499000", "capitalExpenditures": "187661000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43816000", "cashflowFromInvestment": "-187315000", "stockBasedCompensation": "17151000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17331000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189413000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "income_statement": { "revenue": 1057567000, "cost_of_revenue": 950045000, "gross_profit": 107522000, "ebit": 71086000, "ebitda": 262337000, "pretax_income": 40899000, "tax_provision": 6227000, "net_income": 22730000, "net_income_to_common": 22730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -2934891000, "total_current_assets": 402712000, "total_assets": 13548494000, "short_term_debt": 535617000, "long_term_debt": 1510109000, "total_debt": 2045726000, "total_liabilities": 6276618000, "total_equity": 7050853000, "shares_outstanding": 312503000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 261610000, "capital_expenditure": 33544000, "free_cash_flow": 295154000, "dividends_paid": 31285000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217092, "ticker_id": 236, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71086000", "ebitda": "262337000", "netIncome": "22730000", "grossProfit": "107522000", "depreciation": "None", "totalRevenue": "1057567000", "costOfRevenue": "950045000", "interestIncome": "None", "incomeBeforeTax": "40899000", "interestExpense": "30187000", "operatingIncome": "47739000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6227000", "reportedCurrency": "USD", "netInterestIncome": "-30187000", "nonInterestIncome": "None", "operatingExpenses": "59783000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "950045000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "191251000", "sellingGeneralAndAdministrative": "55862000", "netIncomeFromContinuingOperations": "48287000" }, "balance": { "goodwill": "None", "inventory": "2953796000", "commonStock": "3102000", "currentDebt": "None", "investments": "None", "totalAssets": "13548494000", "longTermDebt": "1510109000", "shortTermDebt": "535617000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1168173000", "totalLiabilities": "6276618000", "otherCurrentAssets": "36373000", "totalCurrentAssets": "402712000", "currentLongTermDebt": "None", "longTermInvestments": "226034000", "shortTermInvestments": "None", "currentNetReceivables": "366339000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13145782000", "currentAccountsPayable": "38081000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4445000000", "totalShareholderEquity": "7050853000", "capitalLeaseObligations": "2934891000", "otherCurrentLiabilities": "734608000", "totalCurrentLiabilities": "1382903000", "otherNonCurrentLiabilities": "60082000", "totalNonCurrentLiabilities": "4893715000", "cashAndShortTermInvestments": "-2934891000", "commonStockSharesOutstanding": "312503000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "-2934891000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34672000", "profitLoss": "None", "dividendPayout": "31285000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "261610000", "capitalExpenditures": "33544000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34800000", "cashflowFromInvestment": "-226810000", "stockBasedCompensation": "16077000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31285000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9024000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "191251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1057567000, "cost_of_revenue": 950045000, "gross_profit": 107522000, "research_and_development": null, "selling_general_admin": 55862000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71086000, "depreciation_amortisation": 191251000, "ebitda": 262337000, "interest_expense": 30187000, "interest_income": null, "other_non_operating": null, "pretax_income": 40899000, "tax_provision": 6227000, "effective_tax_rate": null, "net_income": 22730000, "net_income_continuing_ops": 48287000, "net_income_to_common": 22730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": -2934891000, "short_term_investments": null, "net_receivables": 366339000, "inventory": 2953796000, "other_current_assets": null, "total_current_assets": 402712000, "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": 13145782000, "total_assets": 13548494000, "short_term_debt": 535617000, "accounts_payable": 38081000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1382903000, "long_term_debt": 1510109000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4893715000, "total_liabilities": 6276618000, "total_debt": 2045726000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1168173000, "total_equity": 7050853000, "shares_outstanding": 312503000, "operating_cash_flow": 261610000, "stock_based_compensation": 16077000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33544000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -226810000, "dividends_paid": 31285000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34800000, "free_cash_flow": 295154000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71086000", "ebitda": "262337000", "netIncome": "22730000", "grossProfit": "107522000", "depreciation": "None", "totalRevenue": "1057567000", "costOfRevenue": "950045000", "interestIncome": "None", "incomeBeforeTax": "40899000", "interestExpense": "30187000", "operatingIncome": "47739000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6227000", "reportedCurrency": "USD", "netInterestIncome": "-30187000", "nonInterestIncome": "None", "operatingExpenses": "59783000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "950045000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "191251000", "sellingGeneralAndAdministrative": "55862000", "netIncomeFromContinuingOperations": "48287000" }, "balance": { "goodwill": "None", "inventory": "2953796000", "commonStock": "3102000", "currentDebt": "None", "investments": "None", "totalAssets": "13548494000", "longTermDebt": "1510109000", "shortTermDebt": "535617000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1168173000", "totalLiabilities": "6276618000", "otherCurrentAssets": "36373000", "totalCurrentAssets": "402712000", "currentLongTermDebt": "None", "longTermInvestments": "226034000", "shortTermInvestments": "None", "currentNetReceivables": "366339000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13145782000", "currentAccountsPayable": "38081000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4445000000", "totalShareholderEquity": "7050853000", "capitalLeaseObligations": "2934891000", "otherCurrentLiabilities": "734608000", "totalCurrentLiabilities": "1382903000", "otherNonCurrentLiabilities": "60082000", "totalNonCurrentLiabilities": "4893715000", "cashAndShortTermInvestments": "-2934891000", "commonStockSharesOutstanding": "312503000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "-2934891000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34672000", "profitLoss": "None", "dividendPayout": "31285000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "261610000", "capitalExpenditures": "33544000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34800000", "cashflowFromInvestment": "-226810000", "stockBasedCompensation": "16077000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31285000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9024000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "191251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "income_statement": { "revenue": 1107311000, "cost_of_revenue": 904095000, "gross_profit": 203216000, "ebit": 178522000, "ebitda": 353514000, "pretax_income": 145914000, "tax_provision": 29981000, "net_income": 94764000, "net_income_to_common": 94764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 475692000, "total_assets": 13619414000, "short_term_debt": 540060000, "long_term_debt": 1537596000, "total_debt": 2077656000, "total_liabilities": 6405312000, "total_equity": 6981404000, "shares_outstanding": 311956000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 312175000, "capital_expenditure": 226630000, "free_cash_flow": 538805000, "dividends_paid": 93853000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217093, "ticker_id": 236, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "178522000", "ebitda": "353514000", "netIncome": "94764000", "grossProfit": "203216000", "depreciation": "None", "totalRevenue": "1107311000", "costOfRevenue": "904095000", "interestIncome": "None", "incomeBeforeTax": "145914000", "interestExpense": "32608000", "operatingIncome": "154844000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "29981000", "reportedCurrency": "USD", "netInterestIncome": "-32608000", "nonInterestIncome": "None", "operatingExpenses": "48372000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "904095000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174992000", "sellingGeneralAndAdministrative": "54929000", "netIncomeFromContinuingOperations": "115933000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3035000", "currentDebt": "None", "investments": "None", "totalAssets": "13619414000", "longTermDebt": "1537596000", "shortTermDebt": "540060000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1131828000", "totalLiabilities": "6405312000", "otherCurrentAssets": "32268000", "totalCurrentAssets": "475692000", "currentLongTermDebt": "None", "longTermInvestments": "222255000", "shortTermInvestments": "None", "currentNetReceivables": "443424000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13143722000", "currentAccountsPayable": "38993000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4506106000", "totalShareholderEquity": "6981404000", "capitalLeaseObligations": "2968510000", "otherCurrentLiabilities": "794421000", "totalCurrentLiabilities": "1452091000", "otherNonCurrentLiabilities": "59431000", "totalNonCurrentLiabilities": "4953221000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "311956000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115933000", "profitLoss": "None", "dividendPayout": "93853000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "9287000", "operatingCashflow": "312175000", "capitalExpenditures": "226630000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85545000", "cashflowFromInvestment": "-226630000", "stockBasedCompensation": "14531000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93853000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174992000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1107311000, "cost_of_revenue": 904095000, "gross_profit": 203216000, "research_and_development": null, "selling_general_admin": 54929000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 178522000, "depreciation_amortisation": 174992000, "ebitda": 353514000, "interest_expense": 32608000, "interest_income": null, "other_non_operating": null, "pretax_income": 145914000, "tax_provision": 29981000, "effective_tax_rate": null, "net_income": 94764000, "net_income_continuing_ops": 115933000, "net_income_to_common": 94764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": 443424000, "inventory": null, "other_current_assets": null, "total_current_assets": 475692000, "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": 13143722000, "total_assets": 13619414000, "short_term_debt": 540060000, "accounts_payable": 38993000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1452091000, "long_term_debt": 1537596000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4953221000, "total_liabilities": 6405312000, "total_debt": 2077656000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1131828000, "total_equity": 6981404000, "shares_outstanding": 311956000, "operating_cash_flow": 312175000, "stock_based_compensation": 14531000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 226630000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -226630000, "dividends_paid": 93853000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85545000, "free_cash_flow": 538805000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "178522000", "ebitda": "353514000", "netIncome": "94764000", "grossProfit": "203216000", "depreciation": "None", "totalRevenue": "1107311000", "costOfRevenue": "904095000", "interestIncome": "None", "incomeBeforeTax": "145914000", "interestExpense": "32608000", "operatingIncome": "154844000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "29981000", "reportedCurrency": "USD", "netInterestIncome": "-32608000", "nonInterestIncome": "None", "operatingExpenses": "48372000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "904095000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174992000", "sellingGeneralAndAdministrative": "54929000", "netIncomeFromContinuingOperations": "115933000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3035000", "currentDebt": "None", "investments": "None", "totalAssets": "13619414000", "longTermDebt": "1537596000", "shortTermDebt": "540060000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1131828000", "totalLiabilities": "6405312000", "otherCurrentAssets": "32268000", "totalCurrentAssets": "475692000", "currentLongTermDebt": "None", "longTermInvestments": "222255000", "shortTermInvestments": "None", "currentNetReceivables": "443424000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13143722000", "currentAccountsPayable": "38993000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4506106000", "totalShareholderEquity": "6981404000", "capitalLeaseObligations": "2968510000", "otherCurrentLiabilities": "794421000", "totalCurrentLiabilities": "1452091000", "otherNonCurrentLiabilities": "59431000", "totalNonCurrentLiabilities": "4953221000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "311956000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115933000", "profitLoss": "None", "dividendPayout": "93853000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "9287000", "operatingCashflow": "312175000", "capitalExpenditures": "226630000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85545000", "cashflowFromInvestment": "-226630000", "stockBasedCompensation": "14531000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93853000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174992000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "income_statement": { "revenue": 1061959000, "cost_of_revenue": 913887000, "gross_profit": 148072000, "ebit": 77939000, "ebitda": 255087000, "pretax_income": 46305000, "tax_provision": 13663000, "net_income": 17808000, "net_income_to_common": 17808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -3132360000, "total_current_assets": 422419000, "total_assets": 13736557000, "short_term_debt": 551037000, "long_term_debt": 1606895000, "total_debt": 2157932000, "total_liabilities": 6638369000, "total_equity": 6862081000, "shares_outstanding": 311534000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 183381000, "capital_expenditure": 32689000, "free_cash_flow": 216070000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217095, "ticker_id": 236, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77939000", "ebitda": "255087000", "netIncome": "17808000", "grossProfit": "148072000", "depreciation": "None", "totalRevenue": "1061959000", "costOfRevenue": "913887000", "interestIncome": "9427000", "incomeBeforeTax": "46305000", "interestExpense": "31634000", "operatingIncome": "55732000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "13663000", "reportedCurrency": "USD", "netInterestIncome": "-31634000", "nonInterestIncome": "None", "operatingExpenses": "92340000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "913887000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177148000", "sellingGeneralAndAdministrative": "58425000", "netIncomeFromContinuingOperations": "32642000" }, "balance": { "goodwill": "None", "inventory": "3134923000", "commonStock": "3004000", "currentDebt": "None", "investments": "None", "totalAssets": "13736557000", "longTermDebt": "1606895000", "shortTermDebt": "551037000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1037064000", "totalLiabilities": "6638369000", "otherCurrentAssets": "12100000", "totalCurrentAssets": "422419000", "currentLongTermDebt": "None", "longTermInvestments": "220110000", "shortTermInvestments": "None", "currentNetReceivables": "410319000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13314138000", "currentAccountsPayable": "81904000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13066366000", "shortLongTermDebtTotal": "4739255000", "totalShareholderEquity": "6862081000", "capitalLeaseObligations": "3132360000", "otherCurrentLiabilities": "778372000", "totalCurrentLiabilities": "1461054000", "otherNonCurrentLiabilities": "63214000", "totalNonCurrentLiabilities": "5177315000", "cashAndShortTermInvestments": "-3132360000", "commonStockSharesOutstanding": "311534000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "-3132360000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32642000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "183381000", "capitalExpenditures": "32689000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "92716000", "cashflowFromInvestment": "-276097000", "stockBasedCompensation": "18458000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-86000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177148000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1061959000, "cost_of_revenue": 913887000, "gross_profit": 148072000, "research_and_development": null, "selling_general_admin": 58425000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77939000, "depreciation_amortisation": 177148000, "ebitda": 255087000, "interest_expense": 31634000, "interest_income": null, "other_non_operating": null, "pretax_income": 46305000, "tax_provision": 13663000, "effective_tax_rate": null, "net_income": 17808000, "net_income_continuing_ops": 32642000, "net_income_to_common": 17808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": -3132360000, "short_term_investments": null, "net_receivables": 410319000, "inventory": 3134923000, "other_current_assets": null, "total_current_assets": 422419000, "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": 13314138000, "total_assets": 13736557000, "short_term_debt": 551037000, "accounts_payable": 81904000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1461054000, "long_term_debt": 1606895000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5177315000, "total_liabilities": 6638369000, "total_debt": 2157932000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1037064000, "total_equity": 6862081000, "shares_outstanding": 311534000, "operating_cash_flow": 183381000, "stock_based_compensation": 18458000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32689000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -276097000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 92716000, "free_cash_flow": 216070000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77939000", "ebitda": "255087000", "netIncome": "17808000", "grossProfit": "148072000", "depreciation": "None", "totalRevenue": "1061959000", "costOfRevenue": "913887000", "interestIncome": "9427000", "incomeBeforeTax": "46305000", "interestExpense": "31634000", "operatingIncome": "55732000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "13663000", "reportedCurrency": "USD", "netInterestIncome": "-31634000", "nonInterestIncome": "None", "operatingExpenses": "92340000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "913887000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177148000", "sellingGeneralAndAdministrative": "58425000", "netIncomeFromContinuingOperations": "32642000" }, "balance": { "goodwill": "None", "inventory": "3134923000", "commonStock": "3004000", "currentDebt": "None", "investments": "None", "totalAssets": "13736557000", "longTermDebt": "1606895000", "shortTermDebt": "551037000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1037064000", "totalLiabilities": "6638369000", "otherCurrentAssets": "12100000", "totalCurrentAssets": "422419000", "currentLongTermDebt": "None", "longTermInvestments": "220110000", "shortTermInvestments": "None", "currentNetReceivables": "410319000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13314138000", "currentAccountsPayable": "81904000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13066366000", "shortLongTermDebtTotal": "4739255000", "totalShareholderEquity": "6862081000", "capitalLeaseObligations": "3132360000", "otherCurrentLiabilities": "778372000", "totalCurrentLiabilities": "1461054000", "otherNonCurrentLiabilities": "63214000", "totalNonCurrentLiabilities": "5177315000", "cashAndShortTermInvestments": "-3132360000", "commonStockSharesOutstanding": "311534000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "-3132360000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32642000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "183381000", "capitalExpenditures": "32689000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "92716000", "cashflowFromInvestment": "-276097000", "stockBasedCompensation": "18458000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-86000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177148000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "income_statement": { "revenue": 893610000, "cost_of_revenue": 900287000, "gross_profit": -6677000, "ebit": -69838000, "ebitda": 102772000, "pretax_income": -97766000, "tax_provision": -29833000, "net_income": -83084000, "net_income_to_common": -83084000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -3265688000, "total_current_assets": 384728000, "total_assets": 13766810000, "short_term_debt": 553953000, "long_term_debt": 1492270000, "total_debt": 2046223000, "total_liabilities": 6698482000, "total_equity": 6825894000, "shares_outstanding": 300141000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 155263000, "capital_expenditure": 41347000, "free_cash_flow": 196610000, "dividends_paid": 31745000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217096, "ticker_id": 236, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:52:49.477670+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-69838000", "ebitda": "102772000", "netIncome": "-83084000", "grossProfit": "-6677000", "depreciation": "None", "totalRevenue": "893610000", "costOfRevenue": "900287000", "interestIncome": "8830000", "incomeBeforeTax": "-97766000", "interestExpense": "27928000", "operatingIncome": "-88936000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-29833000", "reportedCurrency": "USD", "netInterestIncome": "-27928000", "nonInterestIncome": "None", "operatingExpenses": "82259000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "19098000", "costofGoodsAndServicesSold": "900287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172610000", "sellingGeneralAndAdministrative": "53901000", "netIncomeFromContinuingOperations": "-67933000" }, "balance": { "goodwill": "None", "inventory": "3268787000", "commonStock": "3004000", "currentDebt": "None", "investments": "None", "totalAssets": "13766810000", "longTermDebt": "1492270000", "shortTermDebt": "553953000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1019256000", "totalLiabilities": "6698482000", "otherCurrentAssets": "24401000", "totalCurrentAssets": "384728000", "currentLongTermDebt": "None", "longTermInvestments": "218196000", "shortTermInvestments": "None", "currentNetReceivables": "360327000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13382082000", "currentAccountsPayable": "60911000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13138464000", "shortLongTermDebtTotal": "4757958000", "totalShareholderEquity": "6825894000", "capitalLeaseObligations": "3265688000", "otherCurrentLiabilities": "808049000", "totalCurrentLiabilities": "1506864000", "otherNonCurrentLiabilities": "61903000", "totalNonCurrentLiabilities": "5191618000", "cashAndShortTermInvestments": "-3265688000", "commonStockSharesOutstanding": "300141000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "-3265688000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67933000", "profitLoss": "None", "dividendPayout": "31745000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "155263000", "capitalExpenditures": "41347000", "changeInReceivables": "-6681000", "changeInExchangeRate": "None", "cashflowFromFinancing": "131973000", "cashflowFromInvestment": "-287236000", "stockBasedCompensation": "13512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31745000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15898000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172610000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 893610000, "cost_of_revenue": 900287000, "gross_profit": -6677000, "research_and_development": null, "selling_general_admin": 53901000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -69838000, "depreciation_amortisation": 172610000, "ebitda": 102772000, "interest_expense": 27928000, "interest_income": null, "other_non_operating": null, "pretax_income": -97766000, "tax_provision": -29833000, "effective_tax_rate": null, "net_income": -83084000, "net_income_continuing_ops": -67933000, "net_income_to_common": -83084000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": -3265688000, "short_term_investments": null, "net_receivables": 360327000, "inventory": 3268787000, "other_current_assets": null, "total_current_assets": 384728000, "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": 13382082000, "total_assets": 13766810000, "short_term_debt": 553953000, "accounts_payable": 60911000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1506864000, "long_term_debt": 1492270000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5191618000, "total_liabilities": 6698482000, "total_debt": 2046223000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1019256000, "total_equity": 6825894000, "shares_outstanding": 300141000, "operating_cash_flow": 155263000, "stock_based_compensation": 13512000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41347000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -287236000, "dividends_paid": 31745000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 131973000, "free_cash_flow": 196610000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-69838000", "ebitda": "102772000", "netIncome": "-83084000", "grossProfit": "-6677000", "depreciation": "None", "totalRevenue": "893610000", "costOfRevenue": "900287000", "interestIncome": "8830000", "incomeBeforeTax": "-97766000", "interestExpense": "27928000", "operatingIncome": "-88936000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-29833000", "reportedCurrency": "USD", "netInterestIncome": "-27928000", "nonInterestIncome": "None", "operatingExpenses": "82259000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "19098000", "costofGoodsAndServicesSold": "900287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172610000", "sellingGeneralAndAdministrative": "53901000", "netIncomeFromContinuingOperations": "-67933000" }, "balance": { "goodwill": "None", "inventory": "3268787000", "commonStock": "3004000", "currentDebt": "None", "investments": "None", "totalAssets": "13766810000", "longTermDebt": "1492270000", "shortTermDebt": "553953000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1019256000", "totalLiabilities": "6698482000", "otherCurrentAssets": "24401000", "totalCurrentAssets": "384728000", "currentLongTermDebt": "None", "longTermInvestments": "218196000", "shortTermInvestments": "None", "currentNetReceivables": "360327000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13382082000", "currentAccountsPayable": "60911000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13138464000", "shortLongTermDebtTotal": "4757958000", "totalShareholderEquity": "6825894000", "capitalLeaseObligations": "3265688000", "otherCurrentLiabilities": "808049000", "totalCurrentLiabilities": "1506864000", "otherNonCurrentLiabilities": "61903000", "totalNonCurrentLiabilities": "5191618000", "cashAndShortTermInvestments": "-3265688000", "commonStockSharesOutstanding": "300141000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "-3265688000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67933000", "profitLoss": "None", "dividendPayout": "31745000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "155263000", "capitalExpenditures": "41347000", "changeInReceivables": "-6681000", "changeInExchangeRate": "None", "cashflowFromFinancing": "131973000", "cashflowFromInvestment": "-287236000", "stockBasedCompensation": "13512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31745000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15898000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172610000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "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" } ], "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" ] } } }