{ "ticker": { "uuid": "3828b8af-59b0-486f-863b-3c7deb6ae725", "symbol": "VNO", "name": "Vornado Realty Trust", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/3828b8af-59b0-486f-863b-3c7deb6ae725/", "api_url": "https://sharemaestro.com/factors/api/tickers/3828b8af-59b0-486f-863b-3c7deb6ae725/" }, "ticker_metadata": { "id": 4257, "uuid": "3828b8af-59b0-486f-863b-3c7deb6ae725", "symbol": "VNO", "name": "Vornado Realty Trust", "asset_type": "equity", "market_cap": 6821622000, "stock_exchange_id": 3, "industry": "Reit - Office", "sector": "Real Estate", "description": "Vornado Realty Trust is a real estate investment trust formed in Maryland, with its primary office in New York City. The company invests in office buildings and street retail in Manhattan.", "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": "3828b8af-59b0-486f-863b-3c7deb6ae725", "symbol": "VNO", "name": "Vornado Realty Trust", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/3828b8af-59b0-486f-863b-3c7deb6ae725/", "api_url": "https://sharemaestro.com/factors/api/tickers/3828b8af-59b0-486f-863b-3c7deb6ae725/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.88, "value": 0.92, "quality": 0.93, "momentum": 0.16, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 35.21, "market_cap": 6677858180, "pe_ratio": 8.397, "earnings_yield": 0.1191, "ebitda_to_ev": 0.1232, "shareholder_yield": 0.0305, "roe": 0.1321, "piotroski_f_score": 7, "momentum_12_1": -0.1834, "volatility_252d": 0.2988 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:07.267256+00:00", "batch_id": "" }, "size": { "price_close": 35.21, "market_cap": 6677858180, "market_cap_usd": 6677858180, "enterprise_value": 13311171180, "shares_outstanding": 189658000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 8.397, "pb_ratio": 1.1096, "ptbv_ratio": 1.1301, "ps_ratio": 3.6936, "pcf_ratio": 5.3248, "pfcf_ratio": 2.3891, "ev_ebitda": 8.1195, "ev_ebit": 11.4683, "ev_sales": 7.3626, "ev_fcf": 4.7623, "earnings_yield": 0.1191, "fcf_yield": 0.21, "price_to_sales": 3.6936, "price_to_book": 1.1096, "price_to_cashflow": 5.3248, "ebitda_to_ev": 0.1232, "sales_yield": 0.1358 }, "yield": { "dividend_yield": 0.0305, "buyback_yield": 0, "shareholder_yield": 0.0305, "debt_paydown_yield": null, "total_yield": 0.0305 }, "quality": { "gross_margin": 0.7325, "operating_margin": 0.642, "net_margin": 0.4399, "ebitda_margin": 0.9068, "fcf_margin": 1.546, "roe": 0.1321, "roa": 0.05, "roic": 0.0904, "roc_greenblatt": null, "asset_turnover": 0.1136, "cash_conversion": 3.5147, "accruals_ratio": -0.0288, "sbc_to_revenue": 0.0139, "piotroski_f_score": 7, "altman_z_score": 0.5613, "earnings_stability_5y": 2.1683, "revenue_stability_5y": 0.0798, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0832, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.5304, "net_debt_to_ebitda": 4.0462, "debt_to_assets": 0.4846, "interest_coverage": 3.3424, "current_ratio": 2.0778, "quick_ratio": 2.0778, "net_debt": 6633313000, "local_beta": 0.0014, "volatility_252d": 0.2988, "volatility_60d": 0.6765, "max_drawdown_12m": -0.4123, "risk_adjusted_momentum": -0.6137 }, "growth": { "revenue_growth_1y": -0.0027, "revenue_growth_3y_cagr": 0.0019, "revenue_growth_5y_cagr": 0.0345, "eps_growth_1y": 3.7833, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.9035, "book_value_growth_1y": 0.1901, "revenue_growth": -0.0027, "earnings_growth": 3.7833 }, "momentum": { "price_return_1m": 0.0948, "price_return_3m": 0.307, "price_return_6m": 0.0335, "price_return_9m": -0.1284, "price_return_12m": -0.1059, "price_return_12m_ex1m": -0.1834, "momentum_6m": 0.0335, "momentum_12m": -0.1059, "momentum_12_1": -0.1834, "distance_from_52w_high": -0.1625, "distance_from_52w_low": 0.4249, "relative_strength": -0.2059 }, "raw_ttm": { "revenue_ttm": 1807951000, "gross_profit_ttm": 1324264000, "ebit_ttm": 1160690000, "ebitda_ttm": 1639409000, "net_income_ttm": 795270000, "eps_diluted_ttm": 4.1932, "operating_cash_flow_ttm": 1254098000, "capital_expenditure_ttm": 1541012000, "fcf_ttm": 2795110000, "dividends_paid_ttm": 203380000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 347258000, "cash_and_equivalents": 1081299000, "total_current_assets": 2254485000, "total_current_liabilities": 1085045000, "net_ppe": null, "total_assets": 15919537000, "total_debt": 7714612000, "total_equity": 6018030000, "net_working_capital": 806141000, "book_value_per_share": 31.731, "retained_earnings": -3594200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5909328000, "tangible_book_per_share": 31.1578 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 14, "rank_pb": 25, "rank_ptbv": 20, "rank_ps": 71, "rank_pcf": 19, "rank_ev_ebitda": 27, "rank_ev_ebit": 46, "rank_earnings_yield": 14, "rank_fcf_yield": 15, "rank_dividend_yield": 25, "rank_shareholder_yield": 25, "rank_total_yield": 26, "rank_roe": 32, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 18, "rank_fcf_margin": 3, "rank_piotroski": 23, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 80, "rank_relative_strength": 71 }, "composites": { "value_composite": 8, "quality_composite": 7, "momentum_composite": 84, "growth_composite": 24, "yield_composite": 17, "svqf_composite": 7, "vc1_composite": 13, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 12, "quality_value_composite": 0.925, "os_score": 0.88, "value_percentile": 0.92, "quality_percentile": 0.93, "momentum_percentile": 0.16, "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": 35, "small_cap_core_rank": 13, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5225, "ticker_id": 4257, "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": "2026-06-07T06:55:07.267256+00:00", "batch_id": "", "os_score_delta": null, "price_close": 35.21, "market_cap": 6677858180, "market_cap_usd": 6677858180, "enterprise_value": 13311171180, "shares_outstanding": 189658000, "fx_rate_to_usd": null, "pe_ratio": 8.39696981, "pb_ratio": 1.10964189, "ptbv_ratio": 1.13005374, "ps_ratio": 3.69360573, "pcf_ratio": 5.32482962, "pfcf_ratio": 2.38912178, "ev_ebitda": 8.11949378, "ev_ebit": 11.46832589, "ev_sales": 7.36257298, "ev_fcf": 4.76230674, "earnings_yield": 0.11909058, "fcf_yield": 0.20998227, "dividend_yield": 0.03045587, "buyback_yield": 0, "shareholder_yield": 0.03045587, "debt_paydown_yield": null, "total_yield": 0.03045587, "gross_margin": 0.73246675, "operating_margin": 0.64199196, "net_margin": 0.43987365, "ebitda_margin": 0.90677734, "fcf_margin": 1.54600982, "roe": 0.1321479, "roa": 0.0499556, "roic": 0.09038927, "roc_greenblatt": null, "asset_turnover": 0.11356806, "cash_conversion": 3.51466797, "accruals_ratio": -0.02882169, "sbc_to_revenue": 0.01388976, "debt_to_equity": 1.53041394, "net_debt_to_ebitda": 4.04616115, "debt_to_assets": 0.48460027, "interest_coverage": 3.34244279, "current_ratio": 2.07778018, "quick_ratio": 2.07778018, "net_debt": 6633313000, "revenue_growth_1y": -0.00272438, "revenue_growth_3y_cagr": 0.00192777, "revenue_growth_5y_cagr": 0.03450888, "eps_growth_1y": 3.78329123, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.9035124, "book_value_growth_1y": 0.19007116, "piotroski_f_score": 7, "altman_z_score": 0.56127558, "earnings_stability_5y": 2.168328, "revenue_stability_5y": 0.079785, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09483831, "price_return_3m": 0.30697847, "price_return_6m": 0.03349692, "price_return_9m": -0.12844809, "price_return_12m": -0.10592764, "price_return_12m_ex1m": -0.18337498, "distance_from_52w_high": -0.16252408, "distance_from_52w_low": 0.42492918, "relative_strength": -0.20589122, "local_beta": 0.0014, "volatility_252d": 0.298802, "volatility_60d": 0.676503, "max_drawdown_12m": -0.41226839, "revenue_ttm": 1807951000, "gross_profit_ttm": 1324264000, "ebit_ttm": 1160690000, "ebitda_ttm": 1639409000, "net_income_ttm": 795270000, "eps_diluted_ttm": 4.1931793, "operating_cash_flow_ttm": 1254098000, "capital_expenditure_ttm": 1541012000, "fcf_ttm": 2795110000, "dividends_paid_ttm": 203380000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 347258000, "cash_and_equivalents": 1081299000, "total_current_assets": 2254485000, "total_current_liabilities": 1085045000, "net_ppe": null, "total_assets": 15919537000, "total_debt": 7714612000, "total_equity": 6018030000, "net_working_capital": 806141000, "book_value_per_share": 31.73095783, "retained_earnings": -3594200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5909328000, "tangible_book_per_share": 31.15781037, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 14, "rank_pb": 25, "rank_ptbv": 20, "rank_ps": 71, "rank_pcf": 19, "rank_ev_ebitda": 27, "rank_ev_ebit": 46, "rank_earnings_yield": 14, "rank_fcf_yield": 15, "rank_dividend_yield": 25, "rank_shareholder_yield": 25, "rank_total_yield": 26, "rank_roe": 32, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 18, "rank_fcf_margin": 3, "rank_piotroski": 23, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 80, "rank_relative_strength": 71, "value_composite": 8, "quality_composite": 7, "momentum_composite": 84, "growth_composite": 24, "yield_composite": 17, "svqf_composite": 7, "vc1_composite": 13, "vc2_composite": 11, "vc3_composite": 11, "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": 35, "small_cap_core_rank": 13, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 35.21, "os": 0.88, "value": 0.92, "quality": 0.93, "momentum": 0.16, "confidence": 1, "coverage": 1, "pe_ratio": 8.397, "earnings_yield": 0.1191, "shareholder_yield": 0.0305, "roe": 0.1321, "momentum_12_1": -0.1834, "complete_fields": { "id": 5225, "ticker_id": 4257, "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": "2026-06-07T06:55:07.267256+00:00", "batch_id": "", "os_score_delta": null, "price_close": 35.21, "market_cap": 6677858180, "market_cap_usd": 6677858180, "enterprise_value": 13311171180, "shares_outstanding": 189658000, "fx_rate_to_usd": null, "pe_ratio": 8.39696981, "pb_ratio": 1.10964189, "ptbv_ratio": 1.13005374, "ps_ratio": 3.69360573, "pcf_ratio": 5.32482962, "pfcf_ratio": 2.38912178, "ev_ebitda": 8.11949378, "ev_ebit": 11.46832589, "ev_sales": 7.36257298, "ev_fcf": 4.76230674, "earnings_yield": 0.11909058, "fcf_yield": 0.20998227, "dividend_yield": 0.03045587, "buyback_yield": 0, "shareholder_yield": 0.03045587, "debt_paydown_yield": null, "total_yield": 0.03045587, "gross_margin": 0.73246675, "operating_margin": 0.64199196, "net_margin": 0.43987365, "ebitda_margin": 0.90677734, "fcf_margin": 1.54600982, "roe": 0.1321479, "roa": 0.0499556, "roic": 0.09038927, "roc_greenblatt": null, "asset_turnover": 0.11356806, "cash_conversion": 3.51466797, "accruals_ratio": -0.02882169, "sbc_to_revenue": 0.01388976, "debt_to_equity": 1.53041394, "net_debt_to_ebitda": 4.04616115, "debt_to_assets": 0.48460027, "interest_coverage": 3.34244279, "current_ratio": 2.07778018, "quick_ratio": 2.07778018, "net_debt": 6633313000, "revenue_growth_1y": -0.00272438, "revenue_growth_3y_cagr": 0.00192777, "revenue_growth_5y_cagr": 0.03450888, "eps_growth_1y": 3.78329123, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.9035124, "book_value_growth_1y": 0.19007116, "piotroski_f_score": 7, "altman_z_score": 0.56127558, "earnings_stability_5y": 2.168328, "revenue_stability_5y": 0.079785, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09483831, "price_return_3m": 0.30697847, "price_return_6m": 0.03349692, "price_return_9m": -0.12844809, "price_return_12m": -0.10592764, "price_return_12m_ex1m": -0.18337498, "distance_from_52w_high": -0.16252408, "distance_from_52w_low": 0.42492918, "relative_strength": -0.20589122, "local_beta": 0.0014, "volatility_252d": 0.298802, "volatility_60d": 0.676503, "max_drawdown_12m": -0.41226839, "revenue_ttm": 1807951000, "gross_profit_ttm": 1324264000, "ebit_ttm": 1160690000, "ebitda_ttm": 1639409000, "net_income_ttm": 795270000, "eps_diluted_ttm": 4.1931793, "operating_cash_flow_ttm": 1254098000, "capital_expenditure_ttm": 1541012000, "fcf_ttm": 2795110000, "dividends_paid_ttm": 203380000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 347258000, "cash_and_equivalents": 1081299000, "total_current_assets": 2254485000, "total_current_liabilities": 1085045000, "net_ppe": null, "total_assets": 15919537000, "total_debt": 7714612000, "total_equity": 6018030000, "net_working_capital": 806141000, "book_value_per_share": 31.73095783, "retained_earnings": -3594200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5909328000, "tangible_book_per_share": 31.15781037, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 14, "rank_pb": 25, "rank_ptbv": 20, "rank_ps": 71, "rank_pcf": 19, "rank_ev_ebitda": 27, "rank_ev_ebit": 46, "rank_earnings_yield": 14, "rank_fcf_yield": 15, "rank_dividend_yield": 25, "rank_shareholder_yield": 25, "rank_total_yield": 26, "rank_roe": 32, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 18, "rank_fcf_margin": 3, "rank_piotroski": 23, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 80, "rank_relative_strength": 71, "value_composite": 8, "quality_composite": 7, "momentum_composite": 84, "growth_composite": 24, "yield_composite": 17, "svqf_composite": 7, "vc1_composite": 13, "vc2_composite": 11, "vc3_composite": 11, "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": 35, "small_cap_core_rank": 13, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "income_statement": { "revenue": 1810425000, "cost_of_revenue": 1382160000, "gross_profit": 1810425000, "ebit": 1285325000, "ebitda": 1766781000, "pretax_income": 950713000, "tax_provision": 13509000, "net_income": 904955000, "net_income_to_common": 904955000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 840850000, "total_current_assets": 1973252000, "total_assets": 15521118000, "short_term_debt": 720420000, "long_term_debt": 6465208000, "total_debt": 7185628000, "total_liabilities": 8716595000, "total_equity": 5986727000, "shares_outstanding": 191759000, "goodwill_and_intangibles": 110593000 }, "cash_flow": { "operating_cash_flow": 1258385000, "capital_expenditure": 709548000, "free_cash_flow": 1967933000, "dividends_paid": 203381000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350764, "ticker_id": 4257, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1285325000", "ebitda": "1766781000", "netIncome": "904955000", "grossProfit": "1810425000", "depreciation": "None", "totalRevenue": "1810425000", "costOfRevenue": "1382160000", "interestIncome": "163492000", "incomeBeforeTax": "950713000", "interestExpense": "353868000", "operatingIncome": "272150000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "13509000", "reportedCurrency": "USD", "netInterestIncome": "-306719000", "nonInterestIncome": "None", "operatingExpenses": "1538275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1382160000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "481456000", "sellingGeneralAndAdministrative": "156115000", "netIncomeFromContinuingOperations": "937204000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7627000", "currentDebt": "None", "investments": "None", "totalAssets": "15521118000", "longTermDebt": "6465208000", "shortTermDebt": "720420000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "110593000", "reportedCurrency": "USD", "retainedEarnings": "-3491603000", "totalLiabilities": "8716595000", "otherCurrentAssets": "136696000", "totalCurrentAssets": "1973252000", "currentLongTermDebt": "720420000", "longTermInvestments": "1941278000", "shortTermInvestments": "None", "currentNetReceivables": "995706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13547866000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10826788000", "shortLongTermDebtTotal": "7885268000", "totalShareholderEquity": "5986727000", "capitalLeaseObligations": "699640000", "otherCurrentLiabilities": "376190000", "totalCurrentLiabilities": "1096610000", "otherNonCurrentLiabilities": "341359000", "totalNonCurrentLiabilities": "7619985000", "cashAndShortTermInvestments": "840850000", "commonStockSharesOutstanding": "191759000", "intangibleAssetsExcludingGoodwill": "110593000", "cashAndCashEquivalentsAtCarryingValue": "840850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "937204000", "profitLoss": "None", "dividendPayout": "203381000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1258385000", "capitalExpenditures": "709548000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1345965000", "cashflowFromInvestment": "115507000", "stockBasedCompensation": "25479000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "203381000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50991000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "481456000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1810425000, "cost_of_revenue": 1382160000, "gross_profit": 1810425000, "research_and_development": null, "selling_general_admin": 156115000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1285325000, "depreciation_amortisation": 481456000, "ebitda": 1766781000, "interest_expense": 353868000, "interest_income": null, "other_non_operating": null, "pretax_income": 950713000, "tax_provision": 13509000, "effective_tax_rate": null, "net_income": 904955000, "net_income_continuing_ops": 937204000, "net_income_to_common": 904955000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 840850000, "short_term_investments": null, "net_receivables": 995706000, "inventory": null, "other_current_assets": null, "total_current_assets": 1973252000, "net_ppe": null, "goodwill": null, "intangible_assets": 110593000, "goodwill_and_intangibles": 110593000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13547866000, "total_assets": 15521118000, "short_term_debt": 720420000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1096610000, "long_term_debt": 6465208000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7619985000, "total_liabilities": 8716595000, "total_debt": 7185628000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3491603000, "total_equity": 5986727000, "shares_outstanding": 191759000, "operating_cash_flow": 1258385000, "stock_based_compensation": 25479000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 709548000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 115507000, "dividends_paid": 203381000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1345965000, "free_cash_flow": 1967933000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1285325000", "ebitda": "1766781000", "netIncome": "904955000", "grossProfit": "1810425000", "depreciation": "None", "totalRevenue": "1810425000", "costOfRevenue": "1382160000", "interestIncome": "163492000", "incomeBeforeTax": "950713000", "interestExpense": "353868000", "operatingIncome": "272150000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "13509000", "reportedCurrency": "USD", "netInterestIncome": "-306719000", "nonInterestIncome": "None", "operatingExpenses": "1538275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1382160000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "481456000", "sellingGeneralAndAdministrative": "156115000", "netIncomeFromContinuingOperations": "937204000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7627000", "currentDebt": "None", "investments": "None", "totalAssets": "15521118000", "longTermDebt": "6465208000", "shortTermDebt": "720420000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "110593000", "reportedCurrency": "USD", "retainedEarnings": "-3491603000", "totalLiabilities": "8716595000", "otherCurrentAssets": "136696000", "totalCurrentAssets": "1973252000", "currentLongTermDebt": "720420000", "longTermInvestments": "1941278000", "shortTermInvestments": "None", "currentNetReceivables": "995706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13547866000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10826788000", "shortLongTermDebtTotal": "7885268000", "totalShareholderEquity": "5986727000", "capitalLeaseObligations": "699640000", "otherCurrentLiabilities": "376190000", "totalCurrentLiabilities": "1096610000", "otherNonCurrentLiabilities": "341359000", "totalNonCurrentLiabilities": "7619985000", "cashAndShortTermInvestments": "840850000", "commonStockSharesOutstanding": "191759000", "intangibleAssetsExcludingGoodwill": "110593000", "cashAndCashEquivalentsAtCarryingValue": "840850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "937204000", "profitLoss": "None", "dividendPayout": "203381000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1258385000", "capitalExpenditures": "709548000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1345965000", "cashflowFromInvestment": "115507000", "stockBasedCompensation": "25479000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "203381000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50991000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "481456000", "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": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "income_statement": { "revenue": 1787686000, "cost_of_revenue": 927796000, "gross_profit": 1787686000, "ebit": 411191000, "ebitda": 880614000, "pretax_income": 42845000, "tax_provision": 22729000, "net_income": 70387000, "net_income_to_common": 70387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 733947000, "total_current_assets": 1715492000, "total_assets": 15998608000, "short_term_debt": 575000000, "long_term_debt": 7667876000, "total_debt": 8242876000, "total_liabilities": 9826739000, "total_equity": 5158242000, "shares_outstanding": 196626000, "goodwill_and_intangibles": 118215000 }, "cash_flow": { "operating_cash_flow": 537723000, "capital_expenditure": 465613000, "free_cash_flow": 1003336000, "dividends_paid": 203215000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350769, "ticker_id": 4257, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "411191000", "ebitda": "880614000", "netIncome": "70387000", "grossProfit": "1787686000", "depreciation": "None", "totalRevenue": "1787686000", "costOfRevenue": "927796000", "interestIncome": "46021000", "incomeBeforeTax": "42845000", "interestExpense": "390269000", "operatingIncome": "263870000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "22729000", "reportedCurrency": "USD", "netInterestIncome": "-344248000", "nonInterestIncome": "None", "operatingExpenses": "1523816000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "927796000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "469423000", "sellingGeneralAndAdministrative": "148520000", "netIncomeFromContinuingOperations": "20116000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7634000", "currentDebt": "None", "investments": "None", "totalAssets": "15998608000", "longTermDebt": "7667876000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "118215000", "reportedCurrency": "USD", "retainedEarnings": "-4142249000", "totalLiabilities": "9826739000", "otherCurrentAssets": "215672000", "totalCurrentAssets": "1715492000", "currentLongTermDebt": "575000000", "longTermInvestments": "2691478000", "shortTermInvestments": "None", "currentNetReceivables": "765873000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14283116000", "currentAccountsPayable": "374013000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10745087000", "shortLongTermDebtTotal": "8992635000", "totalShareholderEquity": "5158242000", "capitalLeaseObligations": "749759000", "otherCurrentLiabilities": "345589000", "totalCurrentLiabilities": "949013000", "otherNonCurrentLiabilities": "317087000", "totalNonCurrentLiabilities": "8877726000", "cashAndShortTermInvestments": "733947000", "commonStockSharesOutstanding": "196626000", "intangibleAssetsExcludingGoodwill": "118215000", "cashAndCashEquivalentsAtCarryingValue": "733947000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20116000", "profitLoss": "None", "dividendPayout": "203215000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "537723000", "capitalExpenditures": "465613000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-252323000", "cashflowFromInvestment": "-597365000", "stockBasedCompensation": "30172000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "203215000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "469423000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1787686000, "cost_of_revenue": 927796000, "gross_profit": 1787686000, "research_and_development": null, "selling_general_admin": 148520000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 411191000, "depreciation_amortisation": 469423000, "ebitda": 880614000, "interest_expense": 390269000, "interest_income": null, "other_non_operating": null, "pretax_income": 42845000, "tax_provision": 22729000, "effective_tax_rate": null, "net_income": 70387000, "net_income_continuing_ops": 20116000, "net_income_to_common": 70387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 733947000, "short_term_investments": null, "net_receivables": 765873000, "inventory": null, "other_current_assets": null, "total_current_assets": 1715492000, "net_ppe": null, "goodwill": null, "intangible_assets": 118215000, "goodwill_and_intangibles": 118215000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14283116000, "total_assets": 15998608000, "short_term_debt": 575000000, "accounts_payable": 374013000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 949013000, "long_term_debt": 7667876000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8877726000, "total_liabilities": 9826739000, "total_debt": 8242876000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4142249000, "total_equity": 5158242000, "shares_outstanding": 196626000, "operating_cash_flow": 537723000, "stock_based_compensation": 30172000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 465613000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -597365000, "dividends_paid": 203215000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -252323000, "free_cash_flow": 1003336000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "411191000", "ebitda": "880614000", "netIncome": "70387000", "grossProfit": "1787686000", "depreciation": "None", "totalRevenue": "1787686000", "costOfRevenue": "927796000", "interestIncome": "46021000", "incomeBeforeTax": "42845000", "interestExpense": "390269000", "operatingIncome": "263870000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "22729000", "reportedCurrency": "USD", "netInterestIncome": "-344248000", "nonInterestIncome": "None", "operatingExpenses": "1523816000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "927796000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "469423000", "sellingGeneralAndAdministrative": "148520000", "netIncomeFromContinuingOperations": "20116000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7634000", "currentDebt": "None", "investments": "None", "totalAssets": "15998608000", "longTermDebt": "7667876000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "118215000", "reportedCurrency": "USD", "retainedEarnings": "-4142249000", "totalLiabilities": "9826739000", "otherCurrentAssets": "215672000", "totalCurrentAssets": "1715492000", "currentLongTermDebt": "575000000", "longTermInvestments": "2691478000", "shortTermInvestments": "None", "currentNetReceivables": "765873000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14283116000", "currentAccountsPayable": "374013000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10745087000", "shortLongTermDebtTotal": "8992635000", "totalShareholderEquity": "5158242000", "capitalLeaseObligations": "749759000", "otherCurrentLiabilities": "345589000", "totalCurrentLiabilities": "949013000", "otherNonCurrentLiabilities": "317087000", "totalNonCurrentLiabilities": "8877726000", "cashAndShortTermInvestments": "733947000", "commonStockSharesOutstanding": "196626000", "intangibleAssetsExcludingGoodwill": "118215000", "cashAndCashEquivalentsAtCarryingValue": "733947000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20116000", "profitLoss": "None", "dividendPayout": "203215000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "537723000", "capitalExpenditures": "465613000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-252323000", "cashflowFromInvestment": "-597365000", "stockBasedCompensation": "30172000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "203215000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "469423000", "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": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "income_statement": { "revenue": 1811163000, "cost_of_revenue": 905158000, "gross_profit": 906005000, "ebit": 388032000, "ebitda": 845606000, "pretax_income": 62110000, "tax_provision": 29222000, "net_income": 105494000, "net_income_to_common": 105494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 997002000, "total_current_assets": 2032793000, "total_assets": 16187665000, "short_term_debt": 575000000, "long_term_debt": 7676452000, "total_debt": 8251452000, "total_liabilities": 9843931000, "total_equity": 5509064000, "shares_outstanding": 191856000, "goodwill_and_intangibles": 127082000 }, "cash_flow": { "operating_cash_flow": 648152000, "capital_expenditure": 33145000, "free_cash_flow": 681297000, "dividends_paid": 191182000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350774, "ticker_id": 4257, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "388032000", "ebitda": "845606000", "netIncome": "105494000", "grossProfit": "906005000", "depreciation": "None", "totalRevenue": "1811163000", "costOfRevenue": "905158000", "interestIncome": "49966000", "incomeBeforeTax": "62110000", "interestExpense": "349223000", "operatingIncome": "300580000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "29222000", "reportedCurrency": "USD", "netInterestIncome": "-299257000", "nonInterestIncome": "None", "operatingExpenses": "605425000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "905158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "457574000", "sellingGeneralAndAdministrative": "162883000", "netIncomeFromContinuingOperations": "32888000" }, "balance": { "goodwill": "None", "inventory": "2333316000", "commonStock": "7594000", "currentDebt": "None", "investments": "None", "totalAssets": "16187665000", "longTermDebt": "7676452000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "127082000", "reportedCurrency": "USD", "retainedEarnings": "-4009395000", "totalLiabilities": "9843931000", "otherCurrentAssets": "264582000", "totalCurrentAssets": "2032793000", "currentLongTermDebt": "575000000", "longTermInvestments": "2610558000", "shortTermInvestments": "138772000", "currentNetReceivables": "771209000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14154872000", "currentAccountsPayable": "411044000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10728421000", "shortLongTermDebtTotal": "8984311000", "totalShareholderEquity": "5509064000", "capitalLeaseObligations": "732859000", "otherCurrentLiabilities": "411044000", "totalCurrentLiabilities": "1018243000", "otherNonCurrentLiabilities": "311132000", "totalNonCurrentLiabilities": "8825688000", "cashAndShortTermInvestments": "997002000", "commonStockSharesOutstanding": "191856000", "intangibleAssetsExcludingGoodwill": "127082000", "cashAndCashEquivalentsAtCarryingValue": "997002000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32888000", "profitLoss": "None", "dividendPayout": "191182000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9379000", "operatingCashflow": "648152000", "capitalExpenditures": "33145000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-278937000", "cashflowFromInvestment": "-128788000", "stockBasedCompensation": "43201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "191182000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29183000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "457574000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1811163000, "cost_of_revenue": 905158000, "gross_profit": 906005000, "research_and_development": 0.03, "selling_general_admin": 162883000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 388032000, "depreciation_amortisation": 457574000, "ebitda": 845606000, "interest_expense": 349223000, "interest_income": null, "other_non_operating": null, "pretax_income": 62110000, "tax_provision": 29222000, "effective_tax_rate": null, "net_income": 105494000, "net_income_continuing_ops": 32888000, "net_income_to_common": 105494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 997002000, "short_term_investments": 138772000, "net_receivables": 771209000, "inventory": 2333316000, "other_current_assets": null, "total_current_assets": 2032793000, "net_ppe": null, "goodwill": null, "intangible_assets": 127082000, "goodwill_and_intangibles": 127082000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14154872000, "total_assets": 16187665000, "short_term_debt": 575000000, "accounts_payable": 411044000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1018243000, "long_term_debt": 7676452000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8825688000, "total_liabilities": 9843931000, "total_debt": 8251452000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4009395000, "total_equity": 5509064000, "shares_outstanding": 191856000, "operating_cash_flow": 648152000, "stock_based_compensation": 43201000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33145000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -128788000, "dividends_paid": 191182000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -278937000, "free_cash_flow": 681297000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "388032000", "ebitda": "845606000", "netIncome": "105494000", "grossProfit": "906005000", "depreciation": "None", "totalRevenue": "1811163000", "costOfRevenue": "905158000", "interestIncome": "49966000", "incomeBeforeTax": "62110000", "interestExpense": "349223000", "operatingIncome": "300580000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "29222000", "reportedCurrency": "USD", "netInterestIncome": "-299257000", "nonInterestIncome": "None", "operatingExpenses": "605425000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "905158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "457574000", "sellingGeneralAndAdministrative": "162883000", "netIncomeFromContinuingOperations": "32888000" }, "balance": { "goodwill": "None", "inventory": "2333316000", "commonStock": "7594000", "currentDebt": "None", "investments": "None", "totalAssets": "16187665000", "longTermDebt": "7676452000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "127082000", "reportedCurrency": "USD", "retainedEarnings": "-4009395000", "totalLiabilities": "9843931000", "otherCurrentAssets": "264582000", "totalCurrentAssets": "2032793000", "currentLongTermDebt": "575000000", "longTermInvestments": "2610558000", "shortTermInvestments": "138772000", "currentNetReceivables": "771209000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14154872000", "currentAccountsPayable": "411044000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10728421000", "shortLongTermDebtTotal": "8984311000", "totalShareholderEquity": "5509064000", "capitalLeaseObligations": "732859000", "otherCurrentLiabilities": "411044000", "totalCurrentLiabilities": "1018243000", "otherNonCurrentLiabilities": "311132000", "totalNonCurrentLiabilities": "8825688000", "cashAndShortTermInvestments": "997002000", "commonStockSharesOutstanding": "191856000", "intangibleAssetsExcludingGoodwill": "127082000", "cashAndCashEquivalentsAtCarryingValue": "997002000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32888000", "profitLoss": "None", "dividendPayout": "191182000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9379000", "operatingCashflow": "648152000", "capitalExpenditures": "33145000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-278937000", "cashflowFromInvestment": "-128788000", "stockBasedCompensation": "43201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "191182000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29183000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "457574000", "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": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "income_statement": { "revenue": 1799995000, "cost_of_revenue": 873911000, "gross_profit": 926084000, "ebit": -102991000, "ebitda": 423315000, "pretax_income": -360952000, "tax_provision": 21660000, "net_income": -346499000, "net_income_to_common": -346499000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 889689000, "total_current_assets": 2312860000, "total_assets": 16493375000, "short_term_debt": 575000000, "long_term_debt": 7814043000, "total_debt": 8389043000, "total_liabilities": 9980263000, "total_equity": 5839728000, "shares_outstanding": 191775000, "goodwill_and_intangibles": 139638000 }, "cash_flow": { "operating_cash_flow": 798944000, "capital_expenditure": 900795000, "free_cash_flow": 1699739000, "dividends_paid": 468678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350779, "ticker_id": 4257, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-102991000", "ebitda": "423315000", "netIncome": "-346499000", "grossProfit": "926084000", "depreciation": "None", "totalRevenue": "1799995000", "costOfRevenue": "873911000", "interestIncome": "19869000", "incomeBeforeTax": "-360952000", "interestExpense": "279765000", "operatingIncome": "287851000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "21660000", "reportedCurrency": "USD", "netInterestIncome": "-259896000", "nonInterestIncome": "None", "operatingExpenses": "638233000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.20", "otherNonOperatingIncome": "100625000", "costofGoodsAndServicesSold": "873911000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "526306000", "sellingGeneralAndAdministrative": "133731000", "netIncomeFromContinuingOperations": "-382612000" }, "balance": { "goodwill": "None", "inventory": "-183803998", "commonStock": "7654000", "currentDebt": "None", "investments": "None", "totalAssets": "16493375000", "longTermDebt": "7814043000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "139638000", "reportedCurrency": "USD", "retainedEarnings": "-3894580000", "totalLiabilities": "9980263000", "otherCurrentAssets": "175067000", "totalCurrentAssets": "2312860000", "currentLongTermDebt": "575000000", "longTermInvestments": "3137035000", "shortTermInvestments": "471962000", "currentNetReceivables": "776142000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14180515000", "currentAccountsPayable": "450881000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10528144000", "shortLongTermDebtTotal": "9125012000", "totalShareholderEquity": "5839728000", "capitalLeaseObligations": "735969000", "otherCurrentLiabilities": "450881000", "totalCurrentLiabilities": "1065763000", "otherNonCurrentLiabilities": "268166000", "totalNonCurrentLiabilities": "8914500000", "cashAndShortTermInvestments": "889689000", "commonStockSharesOutstanding": "191775000", "intangibleAssetsExcludingGoodwill": "139638000", "cashAndCashEquivalentsAtCarryingValue": "889689000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-382612000", "profitLoss": "None", "dividendPayout": "468678000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "4437000", "operatingCashflow": "798944000", "capitalExpenditures": "900795000", "changeInReceivables": "-4437000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-801274000", "cashflowFromInvestment": "-906864000", "stockBasedCompensation": "29249000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "468678000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-909194000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "526306000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1799995000, "cost_of_revenue": 873911000, "gross_profit": 926084000, "research_and_development": 0.2, "selling_general_admin": 133731000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -102991000, "depreciation_amortisation": 526306000, "ebitda": 423315000, "interest_expense": 279765000, "interest_income": null, "other_non_operating": null, "pretax_income": -360952000, "tax_provision": 21660000, "effective_tax_rate": null, "net_income": -346499000, "net_income_continuing_ops": -382612000, "net_income_to_common": -346499000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 889689000, "short_term_investments": 471962000, "net_receivables": 776142000, "inventory": -183803998, "other_current_assets": null, "total_current_assets": 2312860000, "net_ppe": null, "goodwill": null, "intangible_assets": 139638000, "goodwill_and_intangibles": 139638000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14180515000, "total_assets": 16493375000, "short_term_debt": 575000000, "accounts_payable": 450881000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1065763000, "long_term_debt": 7814043000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8914500000, "total_liabilities": 9980263000, "total_debt": 8389043000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3894580000, "total_equity": 5839728000, "shares_outstanding": 191775000, "operating_cash_flow": 798944000, "stock_based_compensation": 29249000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 900795000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -906864000, "dividends_paid": 468678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -801274000, "free_cash_flow": 1699739000, "net_change_in_cash": -909194000 }, "raw_data": { "income": { "ebit": "-102991000", "ebitda": "423315000", "netIncome": "-346499000", "grossProfit": "926084000", "depreciation": "None", "totalRevenue": "1799995000", "costOfRevenue": "873911000", "interestIncome": "19869000", "incomeBeforeTax": "-360952000", "interestExpense": "279765000", "operatingIncome": "287851000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "21660000", "reportedCurrency": "USD", "netInterestIncome": "-259896000", "nonInterestIncome": "None", "operatingExpenses": "638233000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.20", "otherNonOperatingIncome": "100625000", "costofGoodsAndServicesSold": "873911000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "526306000", "sellingGeneralAndAdministrative": "133731000", "netIncomeFromContinuingOperations": "-382612000" }, "balance": { "goodwill": "None", "inventory": "-183803998", "commonStock": "7654000", "currentDebt": "None", "investments": "None", "totalAssets": "16493375000", "longTermDebt": "7814043000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "139638000", "reportedCurrency": "USD", "retainedEarnings": "-3894580000", "totalLiabilities": "9980263000", "otherCurrentAssets": "175067000", "totalCurrentAssets": "2312860000", "currentLongTermDebt": "575000000", "longTermInvestments": "3137035000", "shortTermInvestments": "471962000", "currentNetReceivables": "776142000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14180515000", "currentAccountsPayable": "450881000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10528144000", "shortLongTermDebtTotal": "9125012000", "totalShareholderEquity": "5839728000", "capitalLeaseObligations": "735969000", "otherCurrentLiabilities": "450881000", "totalCurrentLiabilities": "1065763000", "otherNonCurrentLiabilities": "268166000", "totalNonCurrentLiabilities": "8914500000", "cashAndShortTermInvestments": "889689000", "commonStockSharesOutstanding": "191775000", "intangibleAssetsExcludingGoodwill": "139638000", "cashAndCashEquivalentsAtCarryingValue": "889689000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-382612000", "profitLoss": "None", "dividendPayout": "468678000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "4437000", "operatingCashflow": "798944000", "capitalExpenditures": "900795000", "changeInReceivables": "-4437000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-801274000", "cashflowFromInvestment": "-906864000", "stockBasedCompensation": "29249000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "468678000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-909194000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "526306000", "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": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "income_statement": { "revenue": 1589210000, "cost_of_revenue": 797315000, "gross_profit": 791895000, "ebit": 407906000, "ebitda": 840500000, "pretax_income": 197057000, "tax_provision": -10496000, "net_income": 175999000, "net_income_to_common": 175999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1760225000, "total_current_assets": 2723472000, "total_assets": 17266588000, "short_term_debt": 575000000, "long_term_debt": 8040947000, "total_debt": 8615947000, "total_liabilities": 10062667000, "total_equity": 6236346000, "shares_outstanding": 192122000, "goodwill_and_intangibles": 154895000 }, "cash_flow": { "operating_cash_flow": 761806000, "capital_expenditure": 738401000, "free_cash_flow": 1500207000, "dividends_paid": 471989000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350784, "ticker_id": 4257, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "407906000", "ebitda": "840500000", "netIncome": "175999000", "grossProfit": "791895000", "depreciation": "None", "totalRevenue": "1589210000", "costOfRevenue": "797315000", "interestIncome": "2801000", "incomeBeforeTax": "197057000", "interestExpense": "231096000", "operatingIncome": "245003000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-10496000", "reportedCurrency": "USD", "netInterestIncome": "-228295000", "nonInterestIncome": "None", "operatingExpenses": "546892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "50770000", "costofGoodsAndServicesSold": "797315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "432594000", "sellingGeneralAndAdministrative": "134545000", "netIncomeFromContinuingOperations": "207553000" }, "balance": { "goodwill": "None", "inventory": "-18929000", "commonStock": "7648000", "currentDebt": "None", "investments": "None", "totalAssets": "17266588000", "longTermDebt": "8040947000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "154895000", "reportedCurrency": "USD", "retainedEarnings": "-3079320000", "totalLiabilities": "10062667000", "otherCurrentAssets": "227268000", "totalCurrentAssets": "2723472000", "currentLongTermDebt": "575000000", "longTermInvestments": "3362261000", "shortTermInvestments": "18929000", "currentNetReceivables": "735979000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14543116000", "currentAccountsPayable": "613497000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9841498000", "shortLongTermDebtTotal": "8986153000", "totalShareholderEquity": "6236346000", "capitalLeaseObligations": "370206000", "otherCurrentLiabilities": "-48118000", "totalCurrentLiabilities": "1236615000", "otherNonCurrentLiabilities": "723049000", "totalNonCurrentLiabilities": "8826052000", "cashAndShortTermInvestments": "1760225000", "commonStockSharesOutstanding": "192122000", "intangibleAssetsExcludingGoodwill": "154895000", "cashAndCashEquivalentsAtCarryingValue": "1760225000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "207553000", "profitLoss": "None", "dividendPayout": "471989000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "187000", "operatingCashflow": "761806000", "capitalExpenditures": "738401000", "changeInReceivables": "-187000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29477000", "cashflowFromInvestment": "-532347000", "stockBasedCompensation": "38329000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "471989000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "199982000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "432594000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1589210000, "cost_of_revenue": 797315000, "gross_profit": 791895000, "research_and_development": 0.12, "selling_general_admin": 134545000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 407906000, "depreciation_amortisation": 432594000, "ebitda": 840500000, "interest_expense": 231096000, "interest_income": null, "other_non_operating": null, "pretax_income": 197057000, "tax_provision": -10496000, "effective_tax_rate": null, "net_income": 175999000, "net_income_continuing_ops": 207553000, "net_income_to_common": 175999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1760225000, "short_term_investments": 18929000, "net_receivables": 735979000, "inventory": -18929000, "other_current_assets": null, "total_current_assets": 2723472000, "net_ppe": null, "goodwill": null, "intangible_assets": 154895000, "goodwill_and_intangibles": 154895000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14543116000, "total_assets": 17266588000, "short_term_debt": 575000000, "accounts_payable": 613497000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1236615000, "long_term_debt": 8040947000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8826052000, "total_liabilities": 10062667000, "total_debt": 8615947000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3079320000, "total_equity": 6236346000, "shares_outstanding": 192122000, "operating_cash_flow": 761806000, "stock_based_compensation": 38329000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 738401000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -532347000, "dividends_paid": 471989000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29477000, "free_cash_flow": 1500207000, "net_change_in_cash": 199982000 }, "raw_data": { "income": { "ebit": "407906000", "ebitda": "840500000", "netIncome": "175999000", "grossProfit": "791895000", "depreciation": "None", "totalRevenue": "1589210000", "costOfRevenue": "797315000", "interestIncome": "2801000", "incomeBeforeTax": "197057000", "interestExpense": "231096000", "operatingIncome": "245003000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-10496000", "reportedCurrency": "USD", "netInterestIncome": "-228295000", "nonInterestIncome": "None", "operatingExpenses": "546892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "50770000", "costofGoodsAndServicesSold": "797315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "432594000", "sellingGeneralAndAdministrative": "134545000", "netIncomeFromContinuingOperations": "207553000" }, "balance": { "goodwill": "None", "inventory": "-18929000", "commonStock": "7648000", "currentDebt": "None", "investments": "None", "totalAssets": "17266588000", "longTermDebt": "8040947000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "154895000", "reportedCurrency": "USD", "retainedEarnings": "-3079320000", "totalLiabilities": "10062667000", "otherCurrentAssets": "227268000", "totalCurrentAssets": "2723472000", "currentLongTermDebt": "575000000", "longTermInvestments": "3362261000", "shortTermInvestments": "18929000", "currentNetReceivables": "735979000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14543116000", "currentAccountsPayable": "613497000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9841498000", "shortLongTermDebtTotal": "8986153000", "totalShareholderEquity": "6236346000", "capitalLeaseObligations": "370206000", "otherCurrentLiabilities": "-48118000", "totalCurrentLiabilities": "1236615000", "otherNonCurrentLiabilities": "723049000", "totalNonCurrentLiabilities": "8826052000", "cashAndShortTermInvestments": "1760225000", "commonStockSharesOutstanding": "192122000", "intangibleAssetsExcludingGoodwill": "154895000", "cashAndCashEquivalentsAtCarryingValue": "1760225000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "207553000", "profitLoss": "None", "dividendPayout": "471989000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "187000", "operatingCashflow": "761806000", "capitalExpenditures": "738401000", "changeInReceivables": "-187000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29477000", "cashflowFromInvestment": "-532347000", "stockBasedCompensation": "38329000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "471989000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "199982000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "432594000", "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": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "income_statement": { "revenue": 1527951000, "cost_of_revenue": 789066000, "gross_profit": 738885000, "ebit": -214424000, "ebitda": 203518000, "pretax_income": -425215000, "tax_provision": 36630000, "net_income": -297005000, "net_income_to_common": -297005000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1624482000, "total_current_assets": 2610317000, "total_assets": 16221822000, "short_term_debt": 575000000, "long_term_debt": 6823996000, "total_debt": 7398996000, "total_liabilities": 8667400000, "total_equity": 6533198000, "shares_outstanding": 191146000, "goodwill_and_intangibles": 23856000 }, "cash_flow": { "operating_cash_flow": 424240000, "capital_expenditure": 395051000, "free_cash_flow": 819291000, "dividends_paid": 891590000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350789, "ticker_id": 4257, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-214424000", "ebitda": "203518000", "netIncome": "-297005000", "grossProfit": "738885000", "depreciation": "None", "totalRevenue": "1527951000", "costOfRevenue": "789066000", "interestIncome": "9177000", "incomeBeforeTax": "-425215000", "interestExpense": "229251000", "operatingIncome": "144312000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "36630000", "reportedCurrency": "USD", "netInterestIncome": "-220074000", "nonInterestIncome": "None", "operatingExpenses": "594573000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.28", "otherNonOperatingIncome": "381320000", "costofGoodsAndServicesSold": "789066000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "417942000", "sellingGeneralAndAdministrative": "181509000", "netIncomeFromContinuingOperations": "-461845000" }, "balance": { "goodwill": "None", "inventory": "-16999", "commonStock": "7633000", "currentDebt": "None", "investments": "None", "totalAssets": "16221822000", "longTermDebt": "6823996000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "23856000", "reportedCurrency": "USD", "retainedEarnings": "-2774182000", "totalLiabilities": "8667400000", "otherCurrentAssets": "234102000", "totalCurrentAssets": "2610317000", "currentLongTermDebt": "575000000", "longTermInvestments": "3623061000", "shortTermInvestments": "17000", "currentNetReceivables": "751733000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13611505000", "currentAccountsPayable": "427202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8918497000", "shortLongTermDebtTotal": "7800004000", "totalShareholderEquity": "6533198000", "capitalLeaseObligations": "401008000", "otherCurrentLiabilities": "-2996335000", "totalCurrentLiabilities": "1002202000", "otherNonCurrentLiabilities": "735638000", "totalNonCurrentLiabilities": "7665198000", "cashAndShortTermInvestments": "1624482000", "commonStockSharesOutstanding": "191146000", "intangibleAssetsExcludingGoodwill": "23856000", "cashAndCashEquivalentsAtCarryingValue": "1624482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-461845000", "profitLoss": "None", "dividendPayout": "891590000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "5330000", "operatingCashflow": "424240000", "capitalExpenditures": "395051000", "changeInReceivables": "-5330000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-213202000", "cashflowFromInvestment": "-87800000", "stockBasedCompensation": "48677000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "891590000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "123238000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "397001000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "417942000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1527951000, "cost_of_revenue": 789066000, "gross_profit": 738885000, "research_and_development": 0.28, "selling_general_admin": 181509000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -214424000, "depreciation_amortisation": 417942000, "ebitda": 203518000, "interest_expense": 229251000, "interest_income": null, "other_non_operating": null, "pretax_income": -425215000, "tax_provision": 36630000, "effective_tax_rate": null, "net_income": -297005000, "net_income_continuing_ops": -461845000, "net_income_to_common": -297005000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1624482000, "short_term_investments": 17000, "net_receivables": 751733000, "inventory": -16999, "other_current_assets": null, "total_current_assets": 2610317000, "net_ppe": null, "goodwill": null, "intangible_assets": 23856000, "goodwill_and_intangibles": 23856000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13611505000, "total_assets": 16221822000, "short_term_debt": 575000000, "accounts_payable": 427202000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1002202000, "long_term_debt": 6823996000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7665198000, "total_liabilities": 8667400000, "total_debt": 7398996000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2774182000, "total_equity": 6533198000, "shares_outstanding": 191146000, "operating_cash_flow": 424240000, "stock_based_compensation": 48677000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 395051000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87800000, "dividends_paid": 891590000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -213202000, "free_cash_flow": 819291000, "net_change_in_cash": 123238000 }, "raw_data": { "income": { "ebit": "-214424000", "ebitda": "203518000", "netIncome": "-297005000", "grossProfit": "738885000", "depreciation": "None", "totalRevenue": "1527951000", "costOfRevenue": "789066000", "interestIncome": "9177000", "incomeBeforeTax": "-425215000", "interestExpense": "229251000", "operatingIncome": "144312000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "36630000", "reportedCurrency": "USD", "netInterestIncome": "-220074000", "nonInterestIncome": "None", "operatingExpenses": "594573000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.28", "otherNonOperatingIncome": "381320000", "costofGoodsAndServicesSold": "789066000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "417942000", "sellingGeneralAndAdministrative": "181509000", "netIncomeFromContinuingOperations": "-461845000" }, "balance": { "goodwill": "None", "inventory": "-16999", "commonStock": "7633000", "currentDebt": "None", "investments": "None", "totalAssets": "16221822000", "longTermDebt": "6823996000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "23856000", "reportedCurrency": "USD", "retainedEarnings": "-2774182000", "totalLiabilities": "8667400000", "otherCurrentAssets": "234102000", "totalCurrentAssets": "2610317000", "currentLongTermDebt": "575000000", "longTermInvestments": "3623061000", "shortTermInvestments": "17000", "currentNetReceivables": "751733000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13611505000", "currentAccountsPayable": "427202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8918497000", "shortLongTermDebtTotal": "7800004000", "totalShareholderEquity": "6533198000", "capitalLeaseObligations": "401008000", "otherCurrentLiabilities": "-2996335000", "totalCurrentLiabilities": "1002202000", "otherNonCurrentLiabilities": "735638000", "totalNonCurrentLiabilities": "7665198000", "cashAndShortTermInvestments": "1624482000", "commonStockSharesOutstanding": "191146000", "intangibleAssetsExcludingGoodwill": "23856000", "cashAndCashEquivalentsAtCarryingValue": "1624482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-461845000", "profitLoss": "None", "dividendPayout": "891590000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "5330000", "operatingCashflow": "424240000", "capitalExpenditures": "395051000", "changeInReceivables": "-5330000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-213202000", "cashflowFromInvestment": "-87800000", "stockBasedCompensation": "48677000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "891590000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "123238000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "397001000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "417942000", "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": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "income_statement": { "revenue": 1924700000, "cost_of_revenue": 917981000, "gross_profit": 1006719000, "ebit": 3700547000, "ebitda": 4139480000, "pretax_income": 3437731000, "tax_provision": 103439000, "net_income": 3147937000, "net_income_to_common": 3147937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1515012000, "total_current_assets": 2853988000, "total_assets": 18287013000, "short_term_debt": 575000000, "long_term_debt": 6831609000, "total_debt": 7406609000, "total_liabilities": 10087120000, "total_equity": 6732030000, "shares_outstanding": 191104627, "goodwill_and_intangibles": 30965000 }, "cash_flow": { "operating_cash_flow": 662539000, "capital_expenditure": 438935000, "free_cash_flow": 1101474000, "dividends_paid": 553916000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350794, "ticker_id": 4257, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3700547000", "ebitda": "4139480000", "netIncome": "3147937000", "grossProfit": "1006719000", "depreciation": "None", "totalRevenue": "1924700000", "costOfRevenue": "917981000", "interestIncome": "19706000", "incomeBeforeTax": "3437731000", "interestExpense": "286623000", "operatingIncome": "417692000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "103439000", "reportedCurrency": "USD", "netInterestIncome": "-266917000", "nonInterestIncome": "None", "operatingExpenses": "589027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1.79", "otherNonOperatingIncome": "845499000", "costofGoodsAndServicesSold": "917981000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "438933000", "sellingGeneralAndAdministrative": "169920000", "netIncomeFromContinuingOperations": "3334292000" }, "balance": { "goodwill": "None", "inventory": "-4327000", "commonStock": "7618000", "currentDebt": "None", "investments": "None", "totalAssets": "18287013000", "longTermDebt": "6831609000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "30965000", "reportedCurrency": "USD", "retainedEarnings": "-1954266000", "totalLiabilities": "10087120000", "otherCurrentAssets": "501037000", "totalCurrentAssets": "2853988000", "currentLongTermDebt": "40354000", "longTermInvestments": "4630732000", "shortTermInvestments": "33313000", "currentNetReceivables": "837939000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15433025000", "currentAccountsPayable": "440049000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10058054000", "shortLongTermDebtTotal": "7904863000", "totalShareholderEquity": "6732030000", "capitalLeaseObligations": "498254000", "otherCurrentLiabilities": "398292000", "totalCurrentLiabilities": "1413341000", "otherNonCurrentLiabilities": "1738397000", "totalNonCurrentLiabilities": "8673779000", "cashAndShortTermInvestments": "1515012000", "commonStockSharesOutstanding": "191104627", "intangibleAssetsExcludingGoodwill": "30965000", "cashAndCashEquivalentsAtCarryingValue": "1515012000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3334262000", "profitLoss": "None", "dividendPayout": "553916000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "25988000", "operatingCashflow": "662539000", "capitalExpenditures": "438935000", "changeInReceivables": "-25988000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2235589000", "cashflowFromInvestment": "2463276000", "stockBasedCompensation": "53908000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "553916000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "890226000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-893000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "438933000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1924700000, "cost_of_revenue": 917981000, "gross_profit": 1006719000, "research_and_development": 1.79, "selling_general_admin": 169920000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3700547000, "depreciation_amortisation": 438933000, "ebitda": 4139480000, "interest_expense": 286623000, "interest_income": null, "other_non_operating": null, "pretax_income": 3437731000, "tax_provision": 103439000, "effective_tax_rate": null, "net_income": 3147937000, "net_income_continuing_ops": 3334292000, "net_income_to_common": 3147937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1515012000, "short_term_investments": 33313000, "net_receivables": 837939000, "inventory": -4327000, "other_current_assets": null, "total_current_assets": 2853988000, "net_ppe": null, "goodwill": null, "intangible_assets": 30965000, "goodwill_and_intangibles": 30965000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15433025000, "total_assets": 18287013000, "short_term_debt": 575000000, "accounts_payable": 440049000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1413341000, "long_term_debt": 6831609000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8673779000, "total_liabilities": 10087120000, "total_debt": 7406609000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1954266000, "total_equity": 6732030000, "shares_outstanding": 191104627, "operating_cash_flow": 662539000, "stock_based_compensation": 53908000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 438935000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2463276000, "dividends_paid": 553916000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2235589000, "free_cash_flow": 1101474000, "net_change_in_cash": 890226000 }, "raw_data": { "income": { "ebit": "3700547000", "ebitda": "4139480000", "netIncome": "3147937000", "grossProfit": "1006719000", "depreciation": "None", "totalRevenue": "1924700000", "costOfRevenue": "917981000", "interestIncome": "19706000", "incomeBeforeTax": "3437731000", "interestExpense": "286623000", "operatingIncome": "417692000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "103439000", "reportedCurrency": "USD", "netInterestIncome": "-266917000", "nonInterestIncome": "None", "operatingExpenses": "589027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1.79", "otherNonOperatingIncome": "845499000", "costofGoodsAndServicesSold": "917981000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "438933000", "sellingGeneralAndAdministrative": "169920000", "netIncomeFromContinuingOperations": "3334292000" }, "balance": { "goodwill": "None", "inventory": "-4327000", "commonStock": "7618000", "currentDebt": "None", "investments": "None", "totalAssets": "18287013000", "longTermDebt": "6831609000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "30965000", "reportedCurrency": "USD", "retainedEarnings": "-1954266000", "totalLiabilities": "10087120000", "otherCurrentAssets": "501037000", "totalCurrentAssets": "2853988000", "currentLongTermDebt": "40354000", "longTermInvestments": "4630732000", "shortTermInvestments": "33313000", "currentNetReceivables": "837939000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15433025000", "currentAccountsPayable": "440049000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10058054000", "shortLongTermDebtTotal": "7904863000", "totalShareholderEquity": "6732030000", "capitalLeaseObligations": "498254000", "otherCurrentLiabilities": "398292000", "totalCurrentLiabilities": "1413341000", "otherNonCurrentLiabilities": "1738397000", "totalNonCurrentLiabilities": "8673779000", "cashAndShortTermInvestments": "1515012000", "commonStockSharesOutstanding": "191104627", "intangibleAssetsExcludingGoodwill": "30965000", "cashAndCashEquivalentsAtCarryingValue": "1515012000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3334262000", "profitLoss": "None", "dividendPayout": "553916000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "25988000", "operatingCashflow": "662539000", "capitalExpenditures": "438935000", "changeInReceivables": "-25988000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2235589000", "cashflowFromInvestment": "2463276000", "stockBasedCompensation": "53908000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "553916000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "890226000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-893000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "438933000", "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": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "income_statement": { "revenue": 2163720000, "cost_of_revenue": 963478000, "gross_profit": 1200242000, "ebit": -380376000, "ebitda": 1248353000, "pretax_income": 459598000, "tax_provision": 37633000, "net_income": 449954000, "net_income_to_common": 449954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 570916000, "total_current_assets": 1824985000, "total_assets": 17180794000, "short_term_debt": 80000000, "long_term_debt": 9756621000, "total_debt": 9836621000, "total_liabilities": 11289349000, "total_equity": 4465231000, "shares_outstanding": 191458706, "goodwill_and_intangibles": 136781000 }, "cash_flow": { "operating_cash_flow": 802641000, "capital_expenditure": 74609000, "free_cash_flow": 877250000, "dividends_paid": 534463000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350799, "ticker_id": 4257, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-380376000", "ebitda": "1248353000", "netIncome": "449954000", "grossProfit": "1200242000", "depreciation": "None", "totalRevenue": "2163720000", "costOfRevenue": "963478000", "interestIncome": "26125000", "incomeBeforeTax": "459598000", "interestExpense": "347949000", "operatingIncome": "582961000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "37633000", "reportedCurrency": "USD", "netInterestIncome": "-321824000", "nonInterestIncome": "None", "operatingExpenses": "588441000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.21", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "963478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1628729000", "sellingGeneralAndAdministrative": "141871000", "netIncomeFromContinuingOperations": "421965000" }, "balance": { "goodwill": "None", "inventory": "-27033000", "commonStock": "4465231000", "currentDebt": "None", "investments": "None", "totalAssets": "17180794000", "longTermDebt": "9756621000", "shortTermDebt": "80000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "136781000", "reportedCurrency": "USD", "retainedEarnings": "-4167184000", "totalLiabilities": "11289349000", "otherCurrentAssets": "245616000", "totalCurrentAssets": "1824985000", "currentLongTermDebt": "15236000", "longTermInvestments": "1276498000", "shortTermInvestments": "152198000", "currentNetReceivables": "1008453000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15355809000", "currentAccountsPayable": "430976000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13057708000", "shortLongTermDebtTotal": "9836621000", "totalShareholderEquity": "4465231000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-263246000", "totalCurrentLiabilities": "510976000", "otherNonCurrentLiabilities": "757499000", "totalNonCurrentLiabilities": "10778373000", "cashAndShortTermInvestments": "570916000", "commonStockSharesOutstanding": "191458706", "intangibleAssetsExcludingGoodwill": "136781000", "cashAndCashEquivalentsAtCarryingValue": "570916000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "422603000", "profitLoss": "None", "dividendPayout": "534463000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "802641000", "capitalExpenditures": "74609000", "changeInReceivables": "-14532000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1122826000", "cashflowFromInvestment": "-877722000", "stockBasedCompensation": "31722000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "534463000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1197907000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-470000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "472785000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2163720000, "cost_of_revenue": 963478000, "gross_profit": 1200242000, "research_and_development": 0.21, "selling_general_admin": 141871000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -380376000, "depreciation_amortisation": 1628729000, "ebitda": 1248353000, "interest_expense": 347949000, "interest_income": null, "other_non_operating": null, "pretax_income": 459598000, "tax_provision": 37633000, "effective_tax_rate": null, "net_income": 449954000, "net_income_continuing_ops": 421965000, "net_income_to_common": 449954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 570916000, "short_term_investments": 152198000, "net_receivables": 1008453000, "inventory": -27033000, "other_current_assets": null, "total_current_assets": 1824985000, "net_ppe": null, "goodwill": null, "intangible_assets": 136781000, "goodwill_and_intangibles": 136781000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15355809000, "total_assets": 17180794000, "short_term_debt": 80000000, "accounts_payable": 430976000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 510976000, "long_term_debt": 9756621000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10778373000, "total_liabilities": 11289349000, "total_debt": 9836621000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4167184000, "total_equity": 4465231000, "shares_outstanding": 191458706, "operating_cash_flow": 802641000, "stock_based_compensation": 31722000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74609000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -877722000, "dividends_paid": 534463000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1122826000, "free_cash_flow": 877250000, "net_change_in_cash": -1197907000 }, "raw_data": { "income": { "ebit": "-380376000", "ebitda": "1248353000", "netIncome": "449954000", "grossProfit": "1200242000", "depreciation": "None", "totalRevenue": "2163720000", "costOfRevenue": "963478000", "interestIncome": "26125000", "incomeBeforeTax": "459598000", "interestExpense": "347949000", "operatingIncome": "582961000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "37633000", "reportedCurrency": "USD", "netInterestIncome": "-321824000", "nonInterestIncome": "None", "operatingExpenses": "588441000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.21", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "963478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1628729000", "sellingGeneralAndAdministrative": "141871000", "netIncomeFromContinuingOperations": "421965000" }, "balance": { "goodwill": "None", "inventory": "-27033000", "commonStock": "4465231000", "currentDebt": "None", "investments": "None", "totalAssets": "17180794000", "longTermDebt": "9756621000", "shortTermDebt": "80000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "136781000", "reportedCurrency": "USD", "retainedEarnings": "-4167184000", "totalLiabilities": "11289349000", "otherCurrentAssets": "245616000", "totalCurrentAssets": "1824985000", "currentLongTermDebt": "15236000", "longTermInvestments": "1276498000", "shortTermInvestments": "152198000", "currentNetReceivables": "1008453000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15355809000", "currentAccountsPayable": "430976000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13057708000", "shortLongTermDebtTotal": "9836621000", "totalShareholderEquity": "4465231000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-263246000", "totalCurrentLiabilities": "510976000", "otherNonCurrentLiabilities": "757499000", "totalNonCurrentLiabilities": "10778373000", "cashAndShortTermInvestments": "570916000", "commonStockSharesOutstanding": "191458706", "intangibleAssetsExcludingGoodwill": "136781000", "cashAndCashEquivalentsAtCarryingValue": "570916000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "422603000", "profitLoss": "None", "dividendPayout": "534463000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "802641000", "capitalExpenditures": "74609000", "changeInReceivables": "-14532000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1122826000", "cashflowFromInvestment": "-877722000", "stockBasedCompensation": "31722000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "534463000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1197907000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-470000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "472785000", "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": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "income_statement": { "revenue": 459105000, "cost_of_revenue": 483687000, "gross_profit": -24582000, "ebit": 73088000, "ebitda": 191616000, "pretax_income": -16117999, "tax_provision": 5908000, "net_income": -7317000, "net_income_to_common": -7317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1081299000, "total_current_assets": 2254485000, "total_assets": 15919537000, "short_term_debt": 718000000, "long_term_debt": 6996612000, "total_debt": 7714612000, "total_liabilities": 9210077000, "total_equity": 6018030000, "shares_outstanding": 189658000, "goodwill_and_intangibles": 108702000 }, "cash_flow": { "operating_cash_flow": 47747000, "capital_expenditure": 0, "free_cash_flow": 47747000, "dividends_paid": 15525000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350762, "ticker_id": 4257, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73088000", "ebitda": "191616000", "netIncome": "-7317000", "grossProfit": "-24582000", "depreciation": "None", "totalRevenue": "459105000", "costOfRevenue": "483687000", "interestIncome": "9327000", "incomeBeforeTax": "-16117999", "interestExpense": "89206000", "operatingIncome": "50358000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5908000", "reportedCurrency": "USD", "netInterestIncome": "-79879000", "nonInterestIncome": "None", "operatingExpenses": "-74940000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "483687000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118528000", "sellingGeneralAndAdministrative": "42245000", "netIncomeFromContinuingOperations": "-22026000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7524000", "currentDebt": "None", "investments": "None", "totalAssets": "15919537000", "longTermDebt": "6996612000", "shortTermDebt": "718000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "108702000", "reportedCurrency": "USD", "retainedEarnings": "-3594200000", "totalLiabilities": "9210077000", "otherCurrentAssets": "130217000", "totalCurrentAssets": "2254485000", "currentLongTermDebt": "718000000", "longTermInvestments": "1951181000", "shortTermInvestments": "None", "currentNetReceivables": "1042969000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13665052000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8412678000", "totalShareholderEquity": "6018030000", "capitalLeaseObligations": "698066000", "otherCurrentLiabilities": "367045000", "totalCurrentLiabilities": "1085045000", "otherNonCurrentLiabilities": "317596000", "totalNonCurrentLiabilities": "8125032000", "cashAndShortTermInvestments": "1081299000", "commonStockSharesOutstanding": "189658000", "intangibleAssetsExcludingGoodwill": "108702000", "cashAndCashEquivalentsAtCarryingValue": "1081299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22026000", "profitLoss": "None", "dividendPayout": "15525000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "47747000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "416149000", "cashflowFromInvestment": "-229926000", "stockBasedCompensation": "5655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15525000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79899000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124083000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 459105000, "cost_of_revenue": 483687000, "gross_profit": -24582000, "research_and_development": null, "selling_general_admin": 42245000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73088000, "depreciation_amortisation": 118528000, "ebitda": 191616000, "interest_expense": 89206000, "interest_income": null, "other_non_operating": null, "pretax_income": -16117999, "tax_provision": 5908000, "effective_tax_rate": null, "net_income": -7317000, "net_income_continuing_ops": -22026000, "net_income_to_common": -7317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1081299000, "short_term_investments": null, "net_receivables": 1042969000, "inventory": null, "other_current_assets": null, "total_current_assets": 2254485000, "net_ppe": null, "goodwill": null, "intangible_assets": 108702000, "goodwill_and_intangibles": 108702000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13665052000, "total_assets": 15919537000, "short_term_debt": 718000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1085045000, "long_term_debt": 6996612000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8125032000, "total_liabilities": 9210077000, "total_debt": 7714612000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3594200000, "total_equity": 6018030000, "shares_outstanding": 189658000, "operating_cash_flow": 47747000, "stock_based_compensation": 5655000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -229926000, "dividends_paid": 15525000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 416149000, "free_cash_flow": 47747000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73088000", "ebitda": "191616000", "netIncome": "-7317000", "grossProfit": "-24582000", "depreciation": "None", "totalRevenue": "459105000", "costOfRevenue": "483687000", "interestIncome": "9327000", "incomeBeforeTax": "-16117999", "interestExpense": "89206000", "operatingIncome": "50358000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5908000", "reportedCurrency": "USD", "netInterestIncome": "-79879000", "nonInterestIncome": "None", "operatingExpenses": "-74940000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "483687000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118528000", "sellingGeneralAndAdministrative": "42245000", "netIncomeFromContinuingOperations": "-22026000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7524000", "currentDebt": "None", "investments": "None", "totalAssets": "15919537000", "longTermDebt": "6996612000", "shortTermDebt": "718000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "108702000", "reportedCurrency": "USD", "retainedEarnings": "-3594200000", "totalLiabilities": "9210077000", "otherCurrentAssets": "130217000", "totalCurrentAssets": "2254485000", "currentLongTermDebt": "718000000", "longTermInvestments": "1951181000", "shortTermInvestments": "None", "currentNetReceivables": "1042969000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13665052000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8412678000", "totalShareholderEquity": "6018030000", "capitalLeaseObligations": "698066000", "otherCurrentLiabilities": "367045000", "totalCurrentLiabilities": "1085045000", "otherNonCurrentLiabilities": "317596000", "totalNonCurrentLiabilities": "8125032000", "cashAndShortTermInvestments": "1081299000", "commonStockSharesOutstanding": "189658000", "intangibleAssetsExcludingGoodwill": "108702000", "cashAndCashEquivalentsAtCarryingValue": "1081299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22026000", "profitLoss": "None", "dividendPayout": "15525000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "47747000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "416149000", "cashflowFromInvestment": "-229926000", "stockBasedCompensation": "5655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15525000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79899000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124083000", "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": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "income_statement": { "revenue": 453709000, "cost_of_revenue": 919959000, "gross_profit": 453709000, "ebit": 93636000, "ebitda": 211993000, "pretax_income": 12696000, "tax_provision": 7782000, "net_income": 16127000, "net_income_to_common": 16127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 840850000, "total_current_assets": 1973252000, "total_assets": 15521118000, "short_term_debt": 720420000, "long_term_debt": 6465208000, "total_debt": 7185628000, "total_liabilities": 8716595000, "total_equity": 5986727000, "shares_outstanding": 191759000, "goodwill_and_intangibles": 110593000 }, "cash_flow": { "operating_cash_flow": 146273000, "capital_expenditure": 709548000, "free_cash_flow": 855821000, "dividends_paid": 156803000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350763, "ticker_id": 4257, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93636000", "ebitda": "211993000", "netIncome": "16127000", "grossProfit": "453709000", "depreciation": "None", "totalRevenue": "453709000", "costOfRevenue": "919959000", "interestIncome": "12739000", "incomeBeforeTax": "12696000", "interestExpense": "85664000", "operatingIncome": "66207000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7782000", "reportedCurrency": "USD", "netInterestIncome": "-72925000", "nonInterestIncome": "None", "operatingExpenses": "387502000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "919959000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118357000", "sellingGeneralAndAdministrative": "40050000", "netIncomeFromContinuingOperations": "4914000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7627000", "currentDebt": "None", "investments": "None", "totalAssets": "15521118000", "longTermDebt": "6465208000", "shortTermDebt": "720420000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "110593000", "reportedCurrency": "USD", "retainedEarnings": "-3491603000", "totalLiabilities": "8716595000", "otherCurrentAssets": "136696000", "totalCurrentAssets": "1973252000", "currentLongTermDebt": "720420000", "longTermInvestments": "1941278000", "shortTermInvestments": "None", "currentNetReceivables": "995706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13547866000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10826788000", "shortLongTermDebtTotal": "7885268000", "totalShareholderEquity": "5986727000", "capitalLeaseObligations": "699640000", "otherCurrentLiabilities": "376190000", "totalCurrentLiabilities": "1096610000", "otherNonCurrentLiabilities": "341359000", "totalNonCurrentLiabilities": "7619985000", "cashAndShortTermInvestments": "840850000", "commonStockSharesOutstanding": "191759000", "intangibleAssetsExcludingGoodwill": "110593000", "cashAndCashEquivalentsAtCarryingValue": "840850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4914000", "profitLoss": "None", "dividendPayout": "156803000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "146273000", "capitalExpenditures": "709548000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-227805000", "cashflowFromInvestment": "-93017000", "stockBasedCompensation": "6365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "156803000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50991000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118357000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 453709000, "cost_of_revenue": 919959000, "gross_profit": 453709000, "research_and_development": null, "selling_general_admin": 40050000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93636000, "depreciation_amortisation": 118357000, "ebitda": 211993000, "interest_expense": 85664000, "interest_income": null, "other_non_operating": null, "pretax_income": 12696000, "tax_provision": 7782000, "effective_tax_rate": null, "net_income": 16127000, "net_income_continuing_ops": 4914000, "net_income_to_common": 16127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 840850000, "short_term_investments": null, "net_receivables": 995706000, "inventory": null, "other_current_assets": null, "total_current_assets": 1973252000, "net_ppe": null, "goodwill": null, "intangible_assets": 110593000, "goodwill_and_intangibles": 110593000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13547866000, "total_assets": 15521118000, "short_term_debt": 720420000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1096610000, "long_term_debt": 6465208000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7619985000, "total_liabilities": 8716595000, "total_debt": 7185628000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3491603000, "total_equity": 5986727000, "shares_outstanding": 191759000, "operating_cash_flow": 146273000, "stock_based_compensation": 6365000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 709548000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93017000, "dividends_paid": 156803000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -227805000, "free_cash_flow": 855821000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93636000", "ebitda": "211993000", "netIncome": "16127000", "grossProfit": "453709000", "depreciation": "None", "totalRevenue": "453709000", "costOfRevenue": "919959000", "interestIncome": "12739000", "incomeBeforeTax": "12696000", "interestExpense": "85664000", "operatingIncome": "66207000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7782000", "reportedCurrency": "USD", "netInterestIncome": "-72925000", "nonInterestIncome": "None", "operatingExpenses": "387502000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "919959000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118357000", "sellingGeneralAndAdministrative": "40050000", "netIncomeFromContinuingOperations": "4914000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7627000", "currentDebt": "None", "investments": "None", "totalAssets": "15521118000", "longTermDebt": "6465208000", "shortTermDebt": "720420000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "110593000", "reportedCurrency": "USD", "retainedEarnings": "-3491603000", "totalLiabilities": "8716595000", "otherCurrentAssets": "136696000", "totalCurrentAssets": "1973252000", "currentLongTermDebt": "720420000", "longTermInvestments": "1941278000", "shortTermInvestments": "None", "currentNetReceivables": "995706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13547866000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10826788000", "shortLongTermDebtTotal": "7885268000", "totalShareholderEquity": "5986727000", "capitalLeaseObligations": "699640000", "otherCurrentLiabilities": "376190000", "totalCurrentLiabilities": "1096610000", "otherNonCurrentLiabilities": "341359000", "totalNonCurrentLiabilities": "7619985000", "cashAndShortTermInvestments": "840850000", "commonStockSharesOutstanding": "191759000", "intangibleAssetsExcludingGoodwill": "110593000", "cashAndCashEquivalentsAtCarryingValue": "840850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4914000", "profitLoss": "None", "dividendPayout": "156803000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "146273000", "capitalExpenditures": "709548000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-227805000", "cashflowFromInvestment": "-93017000", "stockBasedCompensation": "6365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "156803000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50991000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118357000", "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": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "income_statement": { "revenue": 453700000, "cost_of_revenue": 241769000, "gross_profit": 453700000, "ebit": 93386000, "ebitda": 215131000, "pretax_income": 13650000, "tax_provision": -5589000, "net_income": 27115000, "net_income_to_common": 27115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1009876000, "total_current_assets": 2132036000, "total_assets": 15747098000, "short_term_debt": 720420000, "long_term_debt": 6465149000, "total_debt": 7185569000, "total_liabilities": 8729501000, "total_equity": 6066124000, "shares_outstanding": 192050000, "goodwill_and_intangibles": 112459000 }, "cash_flow": { "operating_cash_flow": 33166000, "capital_expenditure": 574116000, "free_cash_flow": 607282000, "dividends_paid": 15526000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350765, "ticker_id": 4257, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93386000", "ebitda": "215131000", "netIncome": "27115000", "grossProfit": "453700000", "depreciation": "None", "totalRevenue": "453700000", "costOfRevenue": "241769000", "interestIncome": "15258000", "incomeBeforeTax": "13650000", "interestExpense": "84459000", "operatingIncome": "57319000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-5589000", "reportedCurrency": "USD", "netInterestIncome": "-69201000", "nonInterestIncome": "None", "operatingExpenses": "396381000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "241769000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121745000", "sellingGeneralAndAdministrative": "37490000", "netIncomeFromContinuingOperations": "19239000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7682000", "currentDebt": "None", "investments": "None", "totalAssets": "15747098000", "longTermDebt": "6465149000", "shortTermDebt": "720420000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "112459000", "reportedCurrency": "USD", "retainedEarnings": "-3300001000", "totalLiabilities": "8729501000", "otherCurrentAssets": "142219000", "totalCurrentAssets": "2132036000", "currentLongTermDebt": "720420000", "longTermInvestments": "1965901000", "shortTermInvestments": "None", "currentNetReceivables": "979941000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13615062000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10792090000", "shortLongTermDebtTotal": "7894026000", "totalShareholderEquity": "6066124000", "capitalLeaseObligations": "708457000", "otherCurrentLiabilities": "382267000", "totalCurrentLiabilities": "1102687000", "otherNonCurrentLiabilities": "341634000", "totalNonCurrentLiabilities": "7626814000", "cashAndShortTermInvestments": "1009876000", "commonStockSharesOutstanding": "192050000", "intangibleAssetsExcludingGoodwill": "112459000", "cashAndCashEquivalentsAtCarryingValue": "1009876000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19239000", "profitLoss": "None", "dividendPayout": "15526000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33166000", "capitalExpenditures": "574116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72262000", "cashflowFromInvestment": "-316631000", "stockBasedCompensation": "5573000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15526000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121745000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 453700000, "cost_of_revenue": 241769000, "gross_profit": 453700000, "research_and_development": null, "selling_general_admin": 37490000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93386000, "depreciation_amortisation": 121745000, "ebitda": 215131000, "interest_expense": 84459000, "interest_income": null, "other_non_operating": null, "pretax_income": 13650000, "tax_provision": -5589000, "effective_tax_rate": null, "net_income": 27115000, "net_income_continuing_ops": 19239000, "net_income_to_common": 27115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1009876000, "short_term_investments": null, "net_receivables": 979941000, "inventory": null, "other_current_assets": null, "total_current_assets": 2132036000, "net_ppe": null, "goodwill": null, "intangible_assets": 112459000, "goodwill_and_intangibles": 112459000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13615062000, "total_assets": 15747098000, "short_term_debt": 720420000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1102687000, "long_term_debt": 6465149000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7626814000, "total_liabilities": 8729501000, "total_debt": 7185569000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3300001000, "total_equity": 6066124000, "shares_outstanding": 192050000, "operating_cash_flow": 33166000, "stock_based_compensation": 5573000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 574116000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -316631000, "dividends_paid": 15526000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 72262000, "free_cash_flow": 607282000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93386000", "ebitda": "215131000", "netIncome": "27115000", "grossProfit": "453700000", "depreciation": "None", "totalRevenue": "453700000", "costOfRevenue": "241769000", "interestIncome": "15258000", "incomeBeforeTax": "13650000", "interestExpense": "84459000", "operatingIncome": "57319000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-5589000", "reportedCurrency": "USD", "netInterestIncome": "-69201000", "nonInterestIncome": "None", "operatingExpenses": "396381000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "241769000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121745000", "sellingGeneralAndAdministrative": "37490000", "netIncomeFromContinuingOperations": "19239000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7682000", "currentDebt": "None", "investments": "None", "totalAssets": "15747098000", "longTermDebt": "6465149000", "shortTermDebt": "720420000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "112459000", "reportedCurrency": "USD", "retainedEarnings": "-3300001000", "totalLiabilities": "8729501000", "otherCurrentAssets": "142219000", "totalCurrentAssets": "2132036000", "currentLongTermDebt": "720420000", "longTermInvestments": "1965901000", "shortTermInvestments": "None", "currentNetReceivables": "979941000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13615062000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10792090000", "shortLongTermDebtTotal": "7894026000", "totalShareholderEquity": "6066124000", "capitalLeaseObligations": "708457000", "otherCurrentLiabilities": "382267000", "totalCurrentLiabilities": "1102687000", "otherNonCurrentLiabilities": "341634000", "totalNonCurrentLiabilities": "7626814000", "cashAndShortTermInvestments": "1009876000", "commonStockSharesOutstanding": "192050000", "intangibleAssetsExcludingGoodwill": "112459000", "cashAndCashEquivalentsAtCarryingValue": "1009876000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19239000", "profitLoss": "None", "dividendPayout": "15526000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33166000", "capitalExpenditures": "574116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72262000", "cashflowFromInvestment": "-316631000", "stockBasedCompensation": "5573000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15526000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121745000", "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": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "income_statement": { "revenue": 441437000, "cost_of_revenue": 219348000, "gross_profit": 441437000, "ebit": 900580000, "ebitda": 1020669000, "pretax_income": 817350000, "tax_provision": 4123000, "net_income": 759345000, "net_income_to_common": 759345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1204863000, "total_current_assets": 2294534000, "total_assets": 15608496000, "short_term_debt": 575000000, "long_term_debt": 7095757000, "total_debt": 7670757000, "total_liabilities": 8594438000, "total_equity": 6092098000, "shares_outstanding": 201066000, "goodwill_and_intangibles": 114381000 }, "cash_flow": { "operating_cash_flow": 1026912000, "capital_expenditure": 257348000, "free_cash_flow": 1284260000, "dividends_paid": 15526000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350766, "ticker_id": 4257, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "900580000", "ebitda": "1020669000", "netIncome": "759345000", "grossProfit": "441437000", "depreciation": "None", "totalRevenue": "441437000", "costOfRevenue": "219348000", "interestIncome": "60224000", "incomeBeforeTax": "817350000", "interestExpense": "87929000", "operatingIncome": "66537000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4123000", "reportedCurrency": "USD", "netInterestIncome": "-76895000", "nonInterestIncome": "None", "operatingExpenses": "374900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "219348000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120089000", "sellingGeneralAndAdministrative": "39978000", "netIncomeFromContinuingOperations": "813227000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7682000", "currentDebt": "None", "investments": "None", "totalAssets": "15608496000", "longTermDebt": "7095757000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "114381000", "reportedCurrency": "USD", "retainedEarnings": "-3311586000", "totalLiabilities": "8594438000", "otherCurrentAssets": "158435000", "totalCurrentAssets": "2294534000", "currentLongTermDebt": "575000000", "longTermInvestments": "2003206000", "shortTermInvestments": "None", "currentNetReceivables": "931236000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13313962000", "currentAccountsPayable": "336524000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10579781000", "shortLongTermDebtTotal": "7806018000", "totalShareholderEquity": "6092098000", "capitalLeaseObligations": "710261000", "otherCurrentLiabilities": "336524000", "totalCurrentLiabilities": "911524000", "otherNonCurrentLiabilities": "347131000", "totalNonCurrentLiabilities": "7682914000", "cashAndShortTermInvestments": "1204863000", "commonStockSharesOutstanding": "201066000", "intangibleAssetsExcludingGoodwill": "114381000", "cashAndCashEquivalentsAtCarryingValue": "1204863000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "813227000", "profitLoss": "None", "dividendPayout": "15526000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1026912000", "capitalExpenditures": "257348000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-720156000", "cashflowFromInvestment": "249654000", "stockBasedCompensation": "7519000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15526000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120089000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 441437000, "cost_of_revenue": 219348000, "gross_profit": 441437000, "research_and_development": null, "selling_general_admin": 39978000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 900580000, "depreciation_amortisation": 120089000, "ebitda": 1020669000, "interest_expense": 87929000, "interest_income": null, "other_non_operating": null, "pretax_income": 817350000, "tax_provision": 4123000, "effective_tax_rate": null, "net_income": 759345000, "net_income_continuing_ops": 813227000, "net_income_to_common": 759345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1204863000, "short_term_investments": null, "net_receivables": 931236000, "inventory": null, "other_current_assets": null, "total_current_assets": 2294534000, "net_ppe": null, "goodwill": null, "intangible_assets": 114381000, "goodwill_and_intangibles": 114381000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13313962000, "total_assets": 15608496000, "short_term_debt": 575000000, "accounts_payable": 336524000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 911524000, "long_term_debt": 7095757000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7682914000, "total_liabilities": 8594438000, "total_debt": 7670757000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3311586000, "total_equity": 6092098000, "shares_outstanding": 201066000, "operating_cash_flow": 1026912000, "stock_based_compensation": 7519000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 257348000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 249654000, "dividends_paid": 15526000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -720156000, "free_cash_flow": 1284260000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "900580000", "ebitda": "1020669000", "netIncome": "759345000", "grossProfit": "441437000", "depreciation": "None", "totalRevenue": "441437000", "costOfRevenue": "219348000", "interestIncome": "60224000", "incomeBeforeTax": "817350000", "interestExpense": "87929000", "operatingIncome": "66537000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4123000", "reportedCurrency": "USD", "netInterestIncome": "-76895000", "nonInterestIncome": "None", "operatingExpenses": "374900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "219348000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120089000", "sellingGeneralAndAdministrative": "39978000", "netIncomeFromContinuingOperations": "813227000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7682000", "currentDebt": "None", "investments": "None", "totalAssets": "15608496000", "longTermDebt": "7095757000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "114381000", "reportedCurrency": "USD", "retainedEarnings": "-3311586000", "totalLiabilities": "8594438000", "otherCurrentAssets": "158435000", "totalCurrentAssets": "2294534000", "currentLongTermDebt": "575000000", "longTermInvestments": "2003206000", "shortTermInvestments": "None", "currentNetReceivables": "931236000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13313962000", "currentAccountsPayable": "336524000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10579781000", "shortLongTermDebtTotal": "7806018000", "totalShareholderEquity": "6092098000", "capitalLeaseObligations": "710261000", "otherCurrentLiabilities": "336524000", "totalCurrentLiabilities": "911524000", "otherNonCurrentLiabilities": "347131000", "totalNonCurrentLiabilities": "7682914000", "cashAndShortTermInvestments": "1204863000", "commonStockSharesOutstanding": "201066000", "intangibleAssetsExcludingGoodwill": "114381000", "cashAndCashEquivalentsAtCarryingValue": "1204863000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "813227000", "profitLoss": "None", "dividendPayout": "15526000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1026912000", "capitalExpenditures": "257348000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-720156000", "cashflowFromInvestment": "249654000", "stockBasedCompensation": "7519000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15526000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120089000", "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": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "income_statement": { "revenue": 461579000, "cost_of_revenue": 224740000, "gross_profit": 461579000, "ebit": 197723000, "ebitda": 318988000, "pretax_income": 107017000, "tax_provision": 7193000, "net_income": 102368000, "net_income_to_common": 102368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 568861000, "total_current_assets": 1589142000, "total_assets": 15599232000, "short_term_debt": 575000000, "long_term_debt": 7217096000, "total_debt": 7792096000, "total_liabilities": 9371039000, "total_equity": 5314118000, "shares_outstanding": 200735000, "goodwill_and_intangibles": 116280000 }, "cash_flow": { "operating_cash_flow": 52034000, "capital_expenditure": 83126000, "free_cash_flow": 135160000, "dividends_paid": 15526000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350767, "ticker_id": 4257, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "197723000", "ebitda": "318988000", "netIncome": "102368000", "grossProfit": "461579000", "depreciation": "None", "totalRevenue": "461579000", "costOfRevenue": "224740000", "interestIncome": "8118000", "incomeBeforeTax": "107017000", "interestExpense": "95816000", "operatingIncome": "82087000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7193000", "reportedCurrency": "USD", "netInterestIncome": "-87698000", "nonInterestIncome": "None", "operatingExpenses": "379492000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "224740000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121265000", "sellingGeneralAndAdministrative": "38597000", "netIncomeFromContinuingOperations": "99824000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7678000", "currentDebt": "None", "investments": "None", "totalAssets": "15599232000", "longTermDebt": "7217096000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "116280000", "reportedCurrency": "USD", "retainedEarnings": "-4055415000", "totalLiabilities": "9371039000", "otherCurrentAssets": "238027000", "totalCurrentAssets": "1589142000", "currentLongTermDebt": "575000000", "longTermInvestments": "2421283000", "shortTermInvestments": "None", "currentNetReceivables": "782254000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14010090000", "currentAccountsPayable": "387898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10717687000", "shortLongTermDebtTotal": "8526219000", "totalShareholderEquity": "5314118000", "capitalLeaseObligations": "734123000", "otherCurrentLiabilities": "387898000", "totalCurrentLiabilities": "962898000", "otherNonCurrentLiabilities": "345778000", "totalNonCurrentLiabilities": "8408141000", "cashAndShortTermInvestments": "568861000", "commonStockSharesOutstanding": "200735000", "intangibleAssetsExcludingGoodwill": "116280000", "cashAndCashEquivalentsAtCarryingValue": "568861000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99824000", "profitLoss": "None", "dividendPayout": "15526000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52034000", "capitalExpenditures": "83126000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-470266000", "cashflowFromInvestment": "275501000", "stockBasedCompensation": "6022000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15526000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121265000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 461579000, "cost_of_revenue": 224740000, "gross_profit": 461579000, "research_and_development": null, "selling_general_admin": 38597000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 197723000, "depreciation_amortisation": 121265000, "ebitda": 318988000, "interest_expense": 95816000, "interest_income": null, "other_non_operating": null, "pretax_income": 107017000, "tax_provision": 7193000, "effective_tax_rate": null, "net_income": 102368000, "net_income_continuing_ops": 99824000, "net_income_to_common": 102368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 568861000, "short_term_investments": null, "net_receivables": 782254000, "inventory": null, "other_current_assets": null, "total_current_assets": 1589142000, "net_ppe": null, "goodwill": null, "intangible_assets": 116280000, "goodwill_and_intangibles": 116280000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14010090000, "total_assets": 15599232000, "short_term_debt": 575000000, "accounts_payable": 387898000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 962898000, "long_term_debt": 7217096000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8408141000, "total_liabilities": 9371039000, "total_debt": 7792096000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4055415000, "total_equity": 5314118000, "shares_outstanding": 200735000, "operating_cash_flow": 52034000, "stock_based_compensation": 6022000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83126000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 275501000, "dividends_paid": 15526000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -470266000, "free_cash_flow": 135160000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "197723000", "ebitda": "318988000", "netIncome": "102368000", "grossProfit": "461579000", "depreciation": "None", "totalRevenue": "461579000", "costOfRevenue": "224740000", "interestIncome": "8118000", "incomeBeforeTax": "107017000", "interestExpense": "95816000", "operatingIncome": "82087000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7193000", "reportedCurrency": "USD", "netInterestIncome": "-87698000", "nonInterestIncome": "None", "operatingExpenses": "379492000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "224740000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121265000", "sellingGeneralAndAdministrative": "38597000", "netIncomeFromContinuingOperations": "99824000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7678000", "currentDebt": "None", "investments": "None", "totalAssets": "15599232000", "longTermDebt": "7217096000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "116280000", "reportedCurrency": "USD", "retainedEarnings": "-4055415000", "totalLiabilities": "9371039000", "otherCurrentAssets": "238027000", "totalCurrentAssets": "1589142000", "currentLongTermDebt": "575000000", "longTermInvestments": "2421283000", "shortTermInvestments": "None", "currentNetReceivables": "782254000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14010090000", "currentAccountsPayable": "387898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10717687000", "shortLongTermDebtTotal": "8526219000", "totalShareholderEquity": "5314118000", "capitalLeaseObligations": "734123000", "otherCurrentLiabilities": "387898000", "totalCurrentLiabilities": "962898000", "otherNonCurrentLiabilities": "345778000", "totalNonCurrentLiabilities": "8408141000", "cashAndShortTermInvestments": "568861000", "commonStockSharesOutstanding": "200735000", "intangibleAssetsExcludingGoodwill": "116280000", "cashAndCashEquivalentsAtCarryingValue": "568861000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99824000", "profitLoss": "None", "dividendPayout": "15526000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52034000", "capitalExpenditures": "83126000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-470266000", "cashflowFromInvestment": "275501000", "stockBasedCompensation": "6022000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15526000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121265000", "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": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "income_statement": { "revenue": 457790000, "cost_of_revenue": 126269000, "gross_profit": 457790000, "ebit": 106824000, "ebitda": 227966000, "pretax_income": 11580000, "tax_provision": 5822000, "net_income": 16729000, "net_income_to_common": 16729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 733947000, "total_current_assets": 1715492000, "total_assets": 15998608000, "short_term_debt": 575000000, "long_term_debt": 7667876000, "total_debt": 8242876000, "total_liabilities": 9826739000, "total_equity": 5158242000, "shares_outstanding": 200084000, "goodwill_and_intangibles": 118215000 }, "cash_flow": { "operating_cash_flow": 206180000, "capital_expenditure": 465613000, "free_cash_flow": 671793000, "dividends_paid": 156629000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350768, "ticker_id": 4257, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106824000", "ebitda": "227966000", "netIncome": "16729000", "grossProfit": "457790000", "depreciation": "None", "totalRevenue": "457790000", "costOfRevenue": "126269000", "interestIncome": "11283000", "incomeBeforeTax": "11580000", "interestExpense": "100483000", "operatingIncome": "72049000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5822000", "reportedCurrency": "USD", "netInterestIncome": "-89200000", "nonInterestIncome": "None", "operatingExpenses": "385741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126269000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121142000", "sellingGeneralAndAdministrative": "36637000", "netIncomeFromContinuingOperations": "5758000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7634000", "currentDebt": "None", "investments": "None", "totalAssets": "15998608000", "longTermDebt": "7667876000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "118215000", "reportedCurrency": "USD", "retainedEarnings": "-4142249000", "totalLiabilities": "9826739000", "otherCurrentAssets": "215672000", "totalCurrentAssets": "1715492000", "currentLongTermDebt": "575000000", "longTermInvestments": "2691478000", "shortTermInvestments": "None", "currentNetReceivables": "765873000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14283116000", "currentAccountsPayable": "374013000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10745087000", "shortLongTermDebtTotal": "8992635000", "totalShareholderEquity": "5158242000", "capitalLeaseObligations": "749759000", "otherCurrentLiabilities": "345589000", "totalCurrentLiabilities": "949013000", "otherNonCurrentLiabilities": "317087000", "totalNonCurrentLiabilities": "8877726000", "cashAndShortTermInvestments": "733947000", "commonStockSharesOutstanding": "200084000", "intangibleAssetsExcludingGoodwill": "118215000", "cashAndCashEquivalentsAtCarryingValue": "733947000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5758000", "profitLoss": "None", "dividendPayout": "156629000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "206180000", "capitalExpenditures": "465613000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175352000", "cashflowFromInvestment": "-110284000", "stockBasedCompensation": "7359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "156629000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121142000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 457790000, "cost_of_revenue": 126269000, "gross_profit": 457790000, "research_and_development": null, "selling_general_admin": 36637000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106824000, "depreciation_amortisation": 121142000, "ebitda": 227966000, "interest_expense": 100483000, "interest_income": null, "other_non_operating": null, "pretax_income": 11580000, "tax_provision": 5822000, "effective_tax_rate": null, "net_income": 16729000, "net_income_continuing_ops": 5758000, "net_income_to_common": 16729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 733947000, "short_term_investments": null, "net_receivables": 765873000, "inventory": null, "other_current_assets": null, "total_current_assets": 1715492000, "net_ppe": null, "goodwill": null, "intangible_assets": 118215000, "goodwill_and_intangibles": 118215000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14283116000, "total_assets": 15998608000, "short_term_debt": 575000000, "accounts_payable": 374013000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 949013000, "long_term_debt": 7667876000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8877726000, "total_liabilities": 9826739000, "total_debt": 8242876000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4142249000, "total_equity": 5158242000, "shares_outstanding": 200084000, "operating_cash_flow": 206180000, "stock_based_compensation": 7359000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 465613000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -110284000, "dividends_paid": 156629000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -175352000, "free_cash_flow": 671793000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106824000", "ebitda": "227966000", "netIncome": "16729000", "grossProfit": "457790000", "depreciation": "None", "totalRevenue": "457790000", "costOfRevenue": "126269000", "interestIncome": "11283000", "incomeBeforeTax": "11580000", "interestExpense": "100483000", "operatingIncome": "72049000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5822000", "reportedCurrency": "USD", "netInterestIncome": "-89200000", "nonInterestIncome": "None", "operatingExpenses": "385741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126269000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121142000", "sellingGeneralAndAdministrative": "36637000", "netIncomeFromContinuingOperations": "5758000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7634000", "currentDebt": "None", "investments": "None", "totalAssets": "15998608000", "longTermDebt": "7667876000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "118215000", "reportedCurrency": "USD", "retainedEarnings": "-4142249000", "totalLiabilities": "9826739000", "otherCurrentAssets": "215672000", "totalCurrentAssets": "1715492000", "currentLongTermDebt": "575000000", "longTermInvestments": "2691478000", "shortTermInvestments": "None", "currentNetReceivables": "765873000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14283116000", "currentAccountsPayable": "374013000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10745087000", "shortLongTermDebtTotal": "8992635000", "totalShareholderEquity": "5158242000", "capitalLeaseObligations": "749759000", "otherCurrentLiabilities": "345589000", "totalCurrentLiabilities": "949013000", "otherNonCurrentLiabilities": "317087000", "totalNonCurrentLiabilities": "8877726000", "cashAndShortTermInvestments": "733947000", "commonStockSharesOutstanding": "200084000", "intangibleAssetsExcludingGoodwill": "118215000", "cashAndCashEquivalentsAtCarryingValue": "733947000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5758000", "profitLoss": "None", "dividendPayout": "156629000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "206180000", "capitalExpenditures": "465613000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175352000", "cashflowFromInvestment": "-110284000", "stockBasedCompensation": "7359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "156629000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121142000", "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": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "income_statement": { "revenue": 443255000, "cost_of_revenue": 236149000, "gross_profit": 443255000, "ebit": 81002000, "ebitda": 201396000, "pretax_income": -14585000, "tax_provision": 4883000, "net_income": -3626000, "net_income_to_common": -3626000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 783596000, "total_current_assets": 1800048000, "total_assets": 16083101000, "short_term_debt": 575000000, "long_term_debt": 7666058000, "total_debt": 8241058000, "total_liabilities": 9815642000, "total_equity": 5277954000, "shares_outstanding": 190556000, "goodwill_and_intangibles": 120252000 }, "cash_flow": { "operating_cash_flow": 105379000, "capital_expenditure": 361385000, "free_cash_flow": 466764000, "dividends_paid": 15528000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350770, "ticker_id": 4257, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81002000", "ebitda": "201396000", "netIncome": "-3626000", "grossProfit": "443255000", "depreciation": "None", "totalRevenue": "443255000", "costOfRevenue": "236149000", "interestIncome": "12453000", "incomeBeforeTax": "-14585000", "interestExpense": "100907000", "operatingIncome": "55589000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4883000", "reportedCurrency": "USD", "netInterestIncome": "-88454000", "nonInterestIncome": "None", "operatingExpenses": "387666000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "236149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120394000", "sellingGeneralAndAdministrative": "35511000", "netIncomeFromContinuingOperations": "-19468000" }, "balance": { "goodwill": "None", "inventory": "1800048000", "commonStock": "7605000", "currentDebt": "None", "investments": "None", "totalAssets": "16083101000", "longTermDebt": "7666058000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "120252000", "reportedCurrency": "USD", "retainedEarnings": "-4002345000", "totalLiabilities": "9815642000", "otherCurrentAssets": "245479000", "totalCurrentAssets": "1800048000", "currentLongTermDebt": "575000000", "longTermInvestments": "2682672000", "shortTermInvestments": "None", "currentNetReceivables": "770973000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14283053000", "currentAccountsPayable": "362395000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10738933000", "shortLongTermDebtTotal": "8987118000", "totalShareholderEquity": "5277954000", "capitalLeaseObligations": "746060000", "otherCurrentLiabilities": "362395000", "totalCurrentLiabilities": "966631000", "otherNonCurrentLiabilities": "323541000", "totalNonCurrentLiabilities": "8849011000", "cashAndShortTermInvestments": "783596000", "commonStockSharesOutstanding": "190556000", "intangibleAssetsExcludingGoodwill": "120252000", "cashAndCashEquivalentsAtCarryingValue": "783596000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19468000", "profitLoss": "None", "dividendPayout": "15528000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "105379000", "capitalExpenditures": "361385000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13177000", "cashflowFromInvestment": "-179981000", "stockBasedCompensation": "6544000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15528000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120394000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 443255000, "cost_of_revenue": 236149000, "gross_profit": 443255000, "research_and_development": null, "selling_general_admin": 35511000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81002000, "depreciation_amortisation": 120394000, "ebitda": 201396000, "interest_expense": 100907000, "interest_income": null, "other_non_operating": null, "pretax_income": -14585000, "tax_provision": 4883000, "effective_tax_rate": null, "net_income": -3626000, "net_income_continuing_ops": -19468000, "net_income_to_common": -3626000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 783596000, "short_term_investments": null, "net_receivables": 770973000, "inventory": 1800048000, "other_current_assets": null, "total_current_assets": 1800048000, "net_ppe": null, "goodwill": null, "intangible_assets": 120252000, "goodwill_and_intangibles": 120252000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14283053000, "total_assets": 16083101000, "short_term_debt": 575000000, "accounts_payable": 362395000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 966631000, "long_term_debt": 7666058000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8849011000, "total_liabilities": 9815642000, "total_debt": 8241058000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4002345000, "total_equity": 5277954000, "shares_outstanding": 190556000, "operating_cash_flow": 105379000, "stock_based_compensation": 6544000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 361385000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -179981000, "dividends_paid": 15528000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13177000, "free_cash_flow": 466764000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81002000", "ebitda": "201396000", "netIncome": "-3626000", "grossProfit": "443255000", "depreciation": "None", "totalRevenue": "443255000", "costOfRevenue": "236149000", "interestIncome": "12453000", "incomeBeforeTax": "-14585000", "interestExpense": "100907000", "operatingIncome": "55589000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4883000", "reportedCurrency": "USD", "netInterestIncome": "-88454000", "nonInterestIncome": "None", "operatingExpenses": "387666000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "236149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120394000", "sellingGeneralAndAdministrative": "35511000", "netIncomeFromContinuingOperations": "-19468000" }, "balance": { "goodwill": "None", "inventory": "1800048000", "commonStock": "7605000", "currentDebt": "None", "investments": "None", "totalAssets": "16083101000", "longTermDebt": "7666058000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "120252000", "reportedCurrency": "USD", "retainedEarnings": "-4002345000", "totalLiabilities": "9815642000", "otherCurrentAssets": "245479000", "totalCurrentAssets": "1800048000", "currentLongTermDebt": "575000000", "longTermInvestments": "2682672000", "shortTermInvestments": "None", "currentNetReceivables": "770973000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14283053000", "currentAccountsPayable": "362395000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10738933000", "shortLongTermDebtTotal": "8987118000", "totalShareholderEquity": "5277954000", "capitalLeaseObligations": "746060000", "otherCurrentLiabilities": "362395000", "totalCurrentLiabilities": "966631000", "otherNonCurrentLiabilities": "323541000", "totalNonCurrentLiabilities": "8849011000", "cashAndShortTermInvestments": "783596000", "commonStockSharesOutstanding": "190556000", "intangibleAssetsExcludingGoodwill": "120252000", "cashAndCashEquivalentsAtCarryingValue": "783596000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19468000", "profitLoss": "None", "dividendPayout": "15528000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "105379000", "capitalExpenditures": "361385000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13177000", "cashflowFromInvestment": "-179981000", "stockBasedCompensation": "6544000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15528000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120394000", "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": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "income_statement": { "revenue": 450266000, "cost_of_revenue": 339154000, "gross_profit": 450266000, "ebit": 137771000, "ebitda": 251648000, "pretax_income": 45383000, "tax_provision": 5284000, "net_income": 50789000, "net_income_to_common": 50789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 872609000, "total_current_assets": 1894224000, "total_assets": 16210181000, "short_term_debt": 575000000, "long_term_debt": 7662234000, "total_debt": 8237234000, "total_liabilities": 9798717000, "total_equity": 5626300000, "shares_outstanding": 194405000, "goodwill_and_intangibles": 122414000 }, "cash_flow": { "operating_cash_flow": 194679000, "capital_expenditure": 0, "free_cash_flow": 194679000, "dividends_paid": 15529000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350771, "ticker_id": 4257, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137771000", "ebitda": "251648000", "netIncome": "50789000", "grossProfit": "450266000", "depreciation": "None", "totalRevenue": "450266000", "costOfRevenue": "339154000", "interestIncome": "10596000", "incomeBeforeTax": "45383000", "interestExpense": "98401000", "operatingIncome": "72637000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5284000", "reportedCurrency": "USD", "netInterestIncome": "-87805000", "nonInterestIncome": "None", "operatingExpenses": "377629000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "339154000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113877000", "sellingGeneralAndAdministrative": "38475000", "netIncomeFromContinuingOperations": "40099000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7599000", "currentDebt": "None", "investments": "None", "totalAssets": "16210181000", "longTermDebt": "7662234000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "122414000", "reportedCurrency": "USD", "retainedEarnings": "-3983194000", "totalLiabilities": "9798717000", "otherCurrentAssets": "244245000", "totalCurrentAssets": "1894224000", "currentLongTermDebt": "575000000", "longTermInvestments": "2711080000", "shortTermInvestments": "165165000", "currentNetReceivables": "777370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14315957000", "currentAccountsPayable": "363457000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8978996000", "totalShareholderEquity": "5626300000", "capitalLeaseObligations": "741762000", "otherCurrentLiabilities": "363457000", "totalCurrentLiabilities": "969262000", "otherNonCurrentLiabilities": "316906000", "totalNonCurrentLiabilities": "8829455000", "cashAndShortTermInvestments": "872609000", "commonStockSharesOutstanding": "194405000", "intangibleAssetsExcludingGoodwill": "122414000", "cashAndCashEquivalentsAtCarryingValue": "872609000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40099000", "profitLoss": "None", "dividendPayout": "15529000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "194679000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48270000", "cashflowFromInvestment": "-178475000", "stockBasedCompensation": "8750000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15529000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113877000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 450266000, "cost_of_revenue": 339154000, "gross_profit": 450266000, "research_and_development": null, "selling_general_admin": 38475000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137771000, "depreciation_amortisation": 113877000, "ebitda": 251648000, "interest_expense": 98401000, "interest_income": null, "other_non_operating": null, "pretax_income": 45383000, "tax_provision": 5284000, "effective_tax_rate": null, "net_income": 50789000, "net_income_continuing_ops": 40099000, "net_income_to_common": 50789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 872609000, "short_term_investments": 165165000, "net_receivables": 777370000, "inventory": null, "other_current_assets": null, "total_current_assets": 1894224000, "net_ppe": null, "goodwill": null, "intangible_assets": 122414000, "goodwill_and_intangibles": 122414000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14315957000, "total_assets": 16210181000, "short_term_debt": 575000000, "accounts_payable": 363457000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 969262000, "long_term_debt": 7662234000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8829455000, "total_liabilities": 9798717000, "total_debt": 8237234000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3983194000, "total_equity": 5626300000, "shares_outstanding": 194405000, "operating_cash_flow": 194679000, "stock_based_compensation": 8750000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -178475000, "dividends_paid": 15529000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48270000, "free_cash_flow": 194679000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "137771000", "ebitda": "251648000", "netIncome": "50789000", "grossProfit": "450266000", "depreciation": "None", "totalRevenue": "450266000", "costOfRevenue": "339154000", "interestIncome": "10596000", "incomeBeforeTax": "45383000", "interestExpense": "98401000", "operatingIncome": "72637000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5284000", "reportedCurrency": "USD", "netInterestIncome": "-87805000", "nonInterestIncome": "None", "operatingExpenses": "377629000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "339154000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113877000", "sellingGeneralAndAdministrative": "38475000", "netIncomeFromContinuingOperations": "40099000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7599000", "currentDebt": "None", "investments": "None", "totalAssets": "16210181000", "longTermDebt": "7662234000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "122414000", "reportedCurrency": "USD", "retainedEarnings": "-3983194000", "totalLiabilities": "9798717000", "otherCurrentAssets": "244245000", "totalCurrentAssets": "1894224000", "currentLongTermDebt": "575000000", "longTermInvestments": "2711080000", "shortTermInvestments": "165165000", "currentNetReceivables": "777370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14315957000", "currentAccountsPayable": "363457000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8978996000", "totalShareholderEquity": "5626300000", "capitalLeaseObligations": "741762000", "otherCurrentLiabilities": "363457000", "totalCurrentLiabilities": "969262000", "otherNonCurrentLiabilities": "316906000", "totalNonCurrentLiabilities": "8829455000", "cashAndShortTermInvestments": "872609000", "commonStockSharesOutstanding": "194405000", "intangibleAssetsExcludingGoodwill": "122414000", "cashAndCashEquivalentsAtCarryingValue": "872609000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40099000", "profitLoss": "None", "dividendPayout": "15529000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "194679000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48270000", "cashflowFromInvestment": "-178475000", "stockBasedCompensation": "8750000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15529000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113877000", "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": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "income_statement": { "revenue": 436375000, "cost_of_revenue": 226224000, "gross_profit": 436375000, "ebit": 85594000, "ebitda": 199604000, "pretax_income": 467000, "tax_provision": 6740000, "net_income": 6495000, "net_income_to_common": 6495000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 892652000, "total_current_assets": 1968405000, "total_assets": 16207165000, "short_term_debt": 575000000, "long_term_debt": 7679928000, "total_debt": 8254928000, "total_liabilities": 9829855000, "total_equity": 5539087000, "shares_outstanding": 190429000, "goodwill_and_intangibles": 124887000 }, "cash_flow": { "operating_cash_flow": 31485000, "capital_expenditure": 0, "free_cash_flow": 31485000, "dividends_paid": 15529000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350772, "ticker_id": 4257, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85594000", "ebitda": "199604000", "netIncome": "6495000", "grossProfit": "436375000", "depreciation": "None", "totalRevenue": "436375000", "costOfRevenue": "226224000", "interestIncome": "11689000", "incomeBeforeTax": "467000", "interestExpense": "90478000", "operatingIncome": "63595000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6740000", "reportedCurrency": "USD", "netInterestIncome": "-78789000", "nonInterestIncome": "None", "operatingExpenses": "372780000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114010000", "sellingGeneralAndAdministrative": "37897000", "netIncomeFromContinuingOperations": "-6273000" }, "balance": { "goodwill": "None", "inventory": "2224673000", "commonStock": "7598000", "currentDebt": "None", "investments": "None", "totalAssets": "16207165000", "longTermDebt": "7679928000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "124887000", "reportedCurrency": "USD", "retainedEarnings": "-4018454000", "totalLiabilities": "9829855000", "otherCurrentAssets": "292846000", "totalCurrentAssets": "1968405000", "currentLongTermDebt": "575000000", "longTermInvestments": "2599134000", "shortTermInvestments": "171325000", "currentNetReceivables": "782907000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14238760000", "currentAccountsPayable": "388988000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8992428000", "totalShareholderEquity": "5539087000", "capitalLeaseObligations": "737500000", "otherCurrentLiabilities": "388988000", "totalCurrentLiabilities": "994865000", "otherNonCurrentLiabilities": "308643000", "totalNonCurrentLiabilities": "8834990000", "cashAndShortTermInvestments": "892652000", "commonStockSharesOutstanding": "190429000", "intangibleAssetsExcludingGoodwill": "124887000", "cashAndCashEquivalentsAtCarryingValue": "892652000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6273000", "profitLoss": "None", "dividendPayout": "15529000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31485000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15524000", "cashflowFromInvestment": "-128625000", "stockBasedCompensation": "7519000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15529000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114010000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 436375000, "cost_of_revenue": 226224000, "gross_profit": 436375000, "research_and_development": null, "selling_general_admin": 37897000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85594000, "depreciation_amortisation": 114010000, "ebitda": 199604000, "interest_expense": 90478000, "interest_income": null, "other_non_operating": null, "pretax_income": 467000, "tax_provision": 6740000, "effective_tax_rate": null, "net_income": 6495000, "net_income_continuing_ops": -6273000, "net_income_to_common": 6495000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 892652000, "short_term_investments": 171325000, "net_receivables": 782907000, "inventory": 2224673000, "other_current_assets": null, "total_current_assets": 1968405000, "net_ppe": null, "goodwill": null, "intangible_assets": 124887000, "goodwill_and_intangibles": 124887000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14238760000, "total_assets": 16207165000, "short_term_debt": 575000000, "accounts_payable": 388988000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 994865000, "long_term_debt": 7679928000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8834990000, "total_liabilities": 9829855000, "total_debt": 8254928000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4018454000, "total_equity": 5539087000, "shares_outstanding": 190429000, "operating_cash_flow": 31485000, "stock_based_compensation": 7519000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -128625000, "dividends_paid": 15529000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15524000, "free_cash_flow": 31485000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85594000", "ebitda": "199604000", "netIncome": "6495000", "grossProfit": "436375000", "depreciation": "None", "totalRevenue": "436375000", "costOfRevenue": "226224000", "interestIncome": "11689000", "incomeBeforeTax": "467000", "interestExpense": "90478000", "operatingIncome": "63595000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6740000", "reportedCurrency": "USD", "netInterestIncome": "-78789000", "nonInterestIncome": "None", "operatingExpenses": "372780000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114010000", "sellingGeneralAndAdministrative": "37897000", "netIncomeFromContinuingOperations": "-6273000" }, "balance": { "goodwill": "None", "inventory": "2224673000", "commonStock": "7598000", "currentDebt": "None", "investments": "None", "totalAssets": "16207165000", "longTermDebt": "7679928000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "124887000", "reportedCurrency": "USD", "retainedEarnings": "-4018454000", "totalLiabilities": "9829855000", "otherCurrentAssets": "292846000", "totalCurrentAssets": "1968405000", "currentLongTermDebt": "575000000", "longTermInvestments": "2599134000", "shortTermInvestments": "171325000", "currentNetReceivables": "782907000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14238760000", "currentAccountsPayable": "388988000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8992428000", "totalShareholderEquity": "5539087000", "capitalLeaseObligations": "737500000", "otherCurrentLiabilities": "388988000", "totalCurrentLiabilities": "994865000", "otherNonCurrentLiabilities": "308643000", "totalNonCurrentLiabilities": "8834990000", "cashAndShortTermInvestments": "892652000", "commonStockSharesOutstanding": "190429000", "intangibleAssetsExcludingGoodwill": "124887000", "cashAndCashEquivalentsAtCarryingValue": "892652000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6273000", "profitLoss": "None", "dividendPayout": "15529000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31485000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15524000", "cashflowFromInvestment": "-128625000", "stockBasedCompensation": "7519000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15529000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114010000", "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": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "income_statement": { "revenue": 441886000, "cost_of_revenue": 219925000, "gross_profit": 221961000, "ebit": -9883000, "ebitda": 109736000, "pretax_income": -92239000, "tax_provision": 8374000, "net_income": -45484000, "net_income_to_common": -45484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 997002000, "total_current_assets": 2032793000, "total_assets": 16187665000, "short_term_debt": 575000000, "long_term_debt": 7676452000, "total_debt": 8251452000, "total_liabilities": 9843931000, "total_equity": 5509064000, "shares_outstanding": 190361000, "goodwill_and_intangibles": 127082000 }, "cash_flow": { "operating_cash_flow": 211277000, "capital_expenditure": 204857000, "free_cash_flow": 416134000, "dividends_paid": 72645000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350773, "ticker_id": 4257, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9883000", "ebitda": "109736000", "netIncome": "-45484000", "grossProfit": "221961000", "depreciation": "None", "totalRevenue": "441886000", "costOfRevenue": "219925000", "interestIncome": "14174000", "incomeBeforeTax": "-92239000", "interestExpense": "87695000", "operatingIncome": "57455000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8374000", "reportedCurrency": "USD", "netInterestIncome": "-73521000", "nonInterestIncome": "None", "operatingExpenses": "164506000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "219925000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119619000", "sellingGeneralAndAdministrative": "46040000", "netIncomeFromContinuingOperations": "-100613000" }, "balance": { "goodwill": "None", "inventory": "2333316000", "commonStock": "7594000", "currentDebt": "None", "investments": "None", "totalAssets": "16187665000", "longTermDebt": "7676452000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "127082000", "reportedCurrency": "USD", "retainedEarnings": "-4009395000", "totalLiabilities": "9843931000", "otherCurrentAssets": "264582000", "totalCurrentAssets": "2032793000", "currentLongTermDebt": "575000000", "longTermInvestments": "2610558000", "shortTermInvestments": "138772000", "currentNetReceivables": "771209000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14154872000", "currentAccountsPayable": "411044000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8984311000", "totalShareholderEquity": "5509064000", "capitalLeaseObligations": "732859000", "otherCurrentLiabilities": "411044000", "totalCurrentLiabilities": "1018243000", "otherNonCurrentLiabilities": "311132000", "totalNonCurrentLiabilities": "8825688000", "cashAndShortTermInvestments": "997002000", "commonStockSharesOutstanding": "190361000", "intangibleAssetsExcludingGoodwill": "127082000", "cashAndCashEquivalentsAtCarryingValue": "997002000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100613000", "profitLoss": "None", "dividendPayout": "72645000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-17646000", "operatingCashflow": "211277000", "capitalExpenditures": "204857000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17585000", "cashflowFromInvestment": "-194588000", "stockBasedCompensation": "9954000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72645000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119619000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 441886000, "cost_of_revenue": 219925000, "gross_profit": 221961000, "research_and_development": null, "selling_general_admin": 46040000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9883000, "depreciation_amortisation": 119619000, "ebitda": 109736000, "interest_expense": 87695000, "interest_income": null, "other_non_operating": null, "pretax_income": -92239000, "tax_provision": 8374000, "effective_tax_rate": null, "net_income": -45484000, "net_income_continuing_ops": -100613000, "net_income_to_common": -45484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 997002000, "short_term_investments": 138772000, "net_receivables": 771209000, "inventory": 2333316000, "other_current_assets": null, "total_current_assets": 2032793000, "net_ppe": null, "goodwill": null, "intangible_assets": 127082000, "goodwill_and_intangibles": 127082000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14154872000, "total_assets": 16187665000, "short_term_debt": 575000000, "accounts_payable": 411044000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1018243000, "long_term_debt": 7676452000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8825688000, "total_liabilities": 9843931000, "total_debt": 8251452000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4009395000, "total_equity": 5509064000, "shares_outstanding": 190361000, "operating_cash_flow": 211277000, "stock_based_compensation": 9954000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 204857000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -194588000, "dividends_paid": 72645000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17585000, "free_cash_flow": 416134000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9883000", "ebitda": "109736000", "netIncome": "-45484000", "grossProfit": "221961000", "depreciation": "None", "totalRevenue": "441886000", "costOfRevenue": "219925000", "interestIncome": "14174000", "incomeBeforeTax": "-92239000", "interestExpense": "87695000", "operatingIncome": "57455000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8374000", "reportedCurrency": "USD", "netInterestIncome": "-73521000", "nonInterestIncome": "None", "operatingExpenses": "164506000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "219925000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119619000", "sellingGeneralAndAdministrative": "46040000", "netIncomeFromContinuingOperations": "-100613000" }, "balance": { "goodwill": "None", "inventory": "2333316000", "commonStock": "7594000", "currentDebt": "None", "investments": "None", "totalAssets": "16187665000", "longTermDebt": "7676452000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "127082000", "reportedCurrency": "USD", "retainedEarnings": "-4009395000", "totalLiabilities": "9843931000", "otherCurrentAssets": "264582000", "totalCurrentAssets": "2032793000", "currentLongTermDebt": "575000000", "longTermInvestments": "2610558000", "shortTermInvestments": "138772000", "currentNetReceivables": "771209000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14154872000", "currentAccountsPayable": "411044000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8984311000", "totalShareholderEquity": "5509064000", "capitalLeaseObligations": "732859000", "otherCurrentLiabilities": "411044000", "totalCurrentLiabilities": "1018243000", "otherNonCurrentLiabilities": "311132000", "totalNonCurrentLiabilities": "8825688000", "cashAndShortTermInvestments": "997002000", "commonStockSharesOutstanding": "190361000", "intangibleAssetsExcludingGoodwill": "127082000", "cashAndCashEquivalentsAtCarryingValue": "997002000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100613000", "profitLoss": "None", "dividendPayout": "72645000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-17646000", "operatingCashflow": "211277000", "capitalExpenditures": "204857000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17585000", "cashflowFromInvestment": "-194588000", "stockBasedCompensation": "9954000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72645000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119619000", "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": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "income_statement": { "revenue": 450995000, "cost_of_revenue": 233737000, "gross_profit": 217258000, "ebit": 153385000, "ebitda": 268373000, "pretax_income": 71254000, "tax_provision": 11684000, "net_income": 68375000, "net_income_to_common": 68375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1000362000, "total_current_assets": 2088602000, "total_assets": 16452543000, "short_term_debt": 575000000, "long_term_debt": 8277335000, "total_debt": 8852335000, "total_liabilities": 9909318000, "total_equity": 5810777000, "shares_outstanding": 192921000, "goodwill_and_intangibles": 130086000 }, "cash_flow": { "operating_cash_flow": 62134000, "capital_expenditure": 620664000, "free_cash_flow": 682798000, "dividends_paid": 15529000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350775, "ticker_id": 4257, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "153385000", "ebitda": "268373000", "netIncome": "68375000", "grossProfit": "217258000", "depreciation": "None", "totalRevenue": "450995000", "costOfRevenue": "233737000", "interestIncome": "56923000", "incomeBeforeTax": "71254000", "interestExpense": "88126000", "operatingIncome": "71071000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "11684000", "reportedCurrency": "USD", "netInterestIncome": "-75192000", "nonInterestIncome": "None", "operatingExpenses": "146187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "233737000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114988000", "sellingGeneralAndAdministrative": "35838000", "netIncomeFromContinuingOperations": "59570000" }, "balance": { "goodwill": "None", "inventory": "-260747000", "commonStock": "7592000", "currentDebt": "None", "investments": "None", "totalAssets": "16452543000", "longTermDebt": "8277335000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "130086000", "reportedCurrency": "USD", "retainedEarnings": "-3891266000", "totalLiabilities": "9909318000", "otherCurrentAssets": "302316000", "totalCurrentAssets": "2088602000", "currentLongTermDebt": "575000000", "longTermInvestments": "2670782000", "shortTermInvestments": "260747000", "currentNetReceivables": "785924000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14363941000", "currentAccountsPayable": "452853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10713184000", "shortLongTermDebtTotal": "9005803000", "totalShareholderEquity": "5810777000", "capitalLeaseObligations": "728468000", "otherCurrentLiabilities": "452853000", "totalCurrentLiabilities": "1061936000", "otherNonCurrentLiabilities": "316094000", "totalNonCurrentLiabilities": "8847382000", "cashAndShortTermInvestments": "1000362000", "commonStockSharesOutstanding": "192921000", "intangibleAssetsExcludingGoodwill": "130086000", "cashAndCashEquivalentsAtCarryingValue": "1000362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59570000", "profitLoss": "None", "dividendPayout": "15529000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62134000", "capitalExpenditures": "620664000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25214000", "cashflowFromInvestment": "65800000", "stockBasedCompensation": "9665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15529000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5897000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114988000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 450995000, "cost_of_revenue": 233737000, "gross_profit": 217258000, "research_and_development": null, "selling_general_admin": 35838000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 153385000, "depreciation_amortisation": 114988000, "ebitda": 268373000, "interest_expense": 88126000, "interest_income": null, "other_non_operating": null, "pretax_income": 71254000, "tax_provision": 11684000, "effective_tax_rate": null, "net_income": 68375000, "net_income_continuing_ops": 59570000, "net_income_to_common": 68375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1000362000, "short_term_investments": 260747000, "net_receivables": 785924000, "inventory": -260747000, "other_current_assets": null, "total_current_assets": 2088602000, "net_ppe": null, "goodwill": null, "intangible_assets": 130086000, "goodwill_and_intangibles": 130086000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14363941000, "total_assets": 16452543000, "short_term_debt": 575000000, "accounts_payable": 452853000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1061936000, "long_term_debt": 8277335000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8847382000, "total_liabilities": 9909318000, "total_debt": 8852335000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3891266000, "total_equity": 5810777000, "shares_outstanding": 192921000, "operating_cash_flow": 62134000, "stock_based_compensation": 9665000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 620664000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 65800000, "dividends_paid": 15529000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25214000, "free_cash_flow": 682798000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "153385000", "ebitda": "268373000", "netIncome": "68375000", "grossProfit": "217258000", "depreciation": "None", "totalRevenue": "450995000", "costOfRevenue": "233737000", "interestIncome": "56923000", "incomeBeforeTax": "71254000", "interestExpense": "88126000", "operatingIncome": "71071000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "11684000", "reportedCurrency": "USD", "netInterestIncome": "-75192000", "nonInterestIncome": "None", "operatingExpenses": "146187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "233737000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114988000", "sellingGeneralAndAdministrative": "35838000", "netIncomeFromContinuingOperations": "59570000" }, "balance": { "goodwill": "None", "inventory": "-260747000", "commonStock": "7592000", "currentDebt": "None", "investments": "None", "totalAssets": "16452543000", "longTermDebt": "8277335000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "130086000", "reportedCurrency": "USD", "retainedEarnings": "-3891266000", "totalLiabilities": "9909318000", "otherCurrentAssets": "302316000", "totalCurrentAssets": "2088602000", "currentLongTermDebt": "575000000", "longTermInvestments": "2670782000", "shortTermInvestments": "260747000", "currentNetReceivables": "785924000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14363941000", "currentAccountsPayable": "452853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10713184000", "shortLongTermDebtTotal": "9005803000", "totalShareholderEquity": "5810777000", "capitalLeaseObligations": "728468000", "otherCurrentLiabilities": "452853000", "totalCurrentLiabilities": "1061936000", "otherNonCurrentLiabilities": "316094000", "totalNonCurrentLiabilities": "8847382000", "cashAndShortTermInvestments": "1000362000", "commonStockSharesOutstanding": "192921000", "intangibleAssetsExcludingGoodwill": "130086000", "cashAndCashEquivalentsAtCarryingValue": "1000362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59570000", "profitLoss": "None", "dividendPayout": "15529000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62134000", "capitalExpenditures": "620664000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25214000", "cashflowFromInvestment": "65800000", "stockBasedCompensation": "9665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15529000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5897000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114988000", "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": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "income_statement": { "revenue": 472359000, "cost_of_revenue": 222723000, "gross_profit": 249636000, "ebit": 148441000, "ebitda": 258830000, "pretax_income": 67230000, "tax_provision": 4497000, "net_income": 61906000, "net_income_to_common": 61906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1133693000, "total_current_assets": 2132002000, "total_assets": 16437839000, "short_term_debt": 575000000, "long_term_debt": 7701855000, "total_debt": 8276855000, "total_liabilities": 9963013000, "total_equity": 5734857000, "shares_outstanding": 194804000, "goodwill_and_intangibles": 134683000 }, "cash_flow": { "operating_cash_flow": 282869000, "capital_expenditure": 423063000, "free_cash_flow": 705932000, "dividends_paid": 15529000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350776, "ticker_id": 4257, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:00.922953+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "148441000", "ebitda": "258830000", "netIncome": "61906000", "grossProfit": "249636000", "depreciation": "None", "totalRevenue": "472359000", "costOfRevenue": "222723000", "interestIncome": "13255000", "incomeBeforeTax": "67230000", "interestExpense": "87165000", "operatingIncome": "103064000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4497000", "reportedCurrency": "USD", "netInterestIncome": "-73910000", "nonInterestIncome": "None", "operatingExpenses": "146572000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "222723000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110389000", "sellingGeneralAndAdministrative": "39410000", "netIncomeFromContinuingOperations": "62733000" }, "balance": { "goodwill": "None", "inventory": "-305479000", "commonStock": "7601000", "currentDebt": "None", "investments": "None", "totalAssets": "16437839000", "longTermDebt": "7701855000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "134683000", "reportedCurrency": "USD", "retainedEarnings": "-3938202000", "totalLiabilities": "9963013000", "otherCurrentAssets": "217538000", "totalCurrentAssets": "2132002000", "currentLongTermDebt": "575000000", "longTermInvestments": "2641297000", "shortTermInvestments": "305479000", "currentNetReceivables": "780771000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14305837000", "currentAccountsPayable": "504295000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10662020000", "shortLongTermDebtTotal": "9021551000", "totalShareholderEquity": "5734857000", "capitalLeaseObligations": "744696000", "otherCurrentLiabilities": "504295000", "totalCurrentLiabilities": "1115179000", "otherNonCurrentLiabilities": "302233000", "totalNonCurrentLiabilities": "8847834000", "cashAndShortTermInvestments": "1133693000", "commonStockSharesOutstanding": "194804000", "intangibleAssetsExcludingGoodwill": "134683000", "cashAndCashEquivalentsAtCarryingValue": "1133693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62733000", "profitLoss": "None", "dividendPayout": "15529000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "282869000", "capitalExpenditures": "423063000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31294000", "cashflowFromInvestment": "152373000", "stockBasedCompensation": "11868000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15529000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23140000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110389000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 472359000, "cost_of_revenue": 222723000, "gross_profit": 249636000, "research_and_development": null, "selling_general_admin": 39410000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 148441000, "depreciation_amortisation": 110389000, "ebitda": 258830000, "interest_expense": 87165000, "interest_income": null, "other_non_operating": null, "pretax_income": 67230000, "tax_provision": 4497000, "effective_tax_rate": null, "net_income": 61906000, "net_income_continuing_ops": 62733000, "net_income_to_common": 61906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1133693000, "short_term_investments": 305479000, "net_receivables": 780771000, "inventory": -305479000, "other_current_assets": null, "total_current_assets": 2132002000, "net_ppe": null, "goodwill": null, "intangible_assets": 134683000, "goodwill_and_intangibles": 134683000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14305837000, "total_assets": 16437839000, "short_term_debt": 575000000, "accounts_payable": 504295000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1115179000, "long_term_debt": 7701855000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8847834000, "total_liabilities": 9963013000, "total_debt": 8276855000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3938202000, "total_equity": 5734857000, "shares_outstanding": 194804000, "operating_cash_flow": 282869000, "stock_based_compensation": 11868000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 423063000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 152373000, "dividends_paid": 15529000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31294000, "free_cash_flow": 705932000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "148441000", "ebitda": "258830000", "netIncome": "61906000", "grossProfit": "249636000", "depreciation": "None", "totalRevenue": "472359000", "costOfRevenue": "222723000", "interestIncome": "13255000", "incomeBeforeTax": "67230000", "interestExpense": "87165000", "operatingIncome": "103064000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4497000", "reportedCurrency": "USD", "netInterestIncome": "-73910000", "nonInterestIncome": "None", "operatingExpenses": "146572000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "222723000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110389000", "sellingGeneralAndAdministrative": "39410000", "netIncomeFromContinuingOperations": "62733000" }, "balance": { "goodwill": "None", "inventory": "-305479000", "commonStock": "7601000", "currentDebt": "None", "investments": "None", "totalAssets": "16437839000", "longTermDebt": "7701855000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "134683000", "reportedCurrency": "USD", "retainedEarnings": "-3938202000", "totalLiabilities": "9963013000", "otherCurrentAssets": "217538000", "totalCurrentAssets": "2132002000", "currentLongTermDebt": "575000000", "longTermInvestments": "2641297000", "shortTermInvestments": "305479000", "currentNetReceivables": "780771000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14305837000", "currentAccountsPayable": "504295000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10662020000", "shortLongTermDebtTotal": "9021551000", "totalShareholderEquity": "5734857000", "capitalLeaseObligations": "744696000", "otherCurrentLiabilities": "504295000", "totalCurrentLiabilities": "1115179000", "otherNonCurrentLiabilities": "302233000", "totalNonCurrentLiabilities": "8847834000", "cashAndShortTermInvestments": "1133693000", "commonStockSharesOutstanding": "194804000", "intangibleAssetsExcludingGoodwill": "134683000", "cashAndCashEquivalentsAtCarryingValue": "1133693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62733000", "profitLoss": "None", "dividendPayout": "15529000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "282869000", "capitalExpenditures": "423063000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31294000", "cashflowFromInvestment": "152373000", "stockBasedCompensation": "11868000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15529000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23140000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110389000", "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }