{ "ticker": { "uuid": "3c224616-2fe8-47be-8d06-dcd9b9f022a2", "symbol": "MGM", "name": "MGM Resorts International", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/3c224616-2fe8-47be-8d06-dcd9b9f022a2/", "api_url": "https://sharemaestro.com/factors/api/tickers/3c224616-2fe8-47be-8d06-dcd9b9f022a2/" }, "ticker_metadata": { "id": 2632, "uuid": "3c224616-2fe8-47be-8d06-dcd9b9f022a2", "symbol": "MGM", "name": "MGM Resorts International", "asset_type": "equity", "market_cap": 10732960000, "stock_exchange_id": 3, "industry": "Resorts & Casinos", "sector": "Consumer Cyclical", "description": "MGM Resorts International is an American global hospitality and entertainment company operating destination resorts globally.", "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": "3c224616-2fe8-47be-8d06-dcd9b9f022a2", "symbol": "MGM", "name": "MGM Resorts International", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/3c224616-2fe8-47be-8d06-dcd9b9f022a2/", "api_url": "https://sharemaestro.com/factors/api/tickers/3c224616-2fe8-47be-8d06-dcd9b9f022a2/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.15, "value": 0.13, "quality": 0.25, "momentum": 0.8, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 47.51, "market_cap": 12155274056.44, "pe_ratio": 66.6247, "earnings_yield": 0.015, "ebitda_to_ev": 0.0406, "shareholder_yield": 0.0681, "roe": 0.075, "piotroski_f_score": 6, "momentum_12_1": 0.2175, "volatility_252d": 0.3624 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "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": "2026-06-07T06:53:43.516915+00:00", "batch_id": "" }, "size": { "price_close": 47.51, "market_cap": 12155274056.44, "market_cap_usd": 12155274056.44, "enterprise_value": 41198870056.44, "shares_outstanding": 255846644, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 66.6247, "pb_ratio": 4.9951, "ptbv_ratio": 4.9951, "ps_ratio": 0.6861, "pcf_ratio": 4.7666, "pfcf_ratio": 7.8192, "ev_ebitda": 24.6143, "ev_ebit": 33.4745, "ev_sales": 2.3256, "ev_fcf": 26.5023, "earnings_yield": 0.015, "fcf_yield": 0.0377, "price_to_sales": 0.6861, "price_to_book": 4.9951, "price_to_cashflow": 4.7666, "ebitda_to_ev": 0.0406, "sales_yield": 0.43 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0681, "shareholder_yield": 0.0681, "debt_paydown_yield": 0.012, "total_yield": 0.0801 }, "quality": { "gross_margin": 0.4416, "operating_margin": 0.0695, "net_margin": 0.0103, "ebitda_margin": 0.0945, "fcf_margin": 0.0878, "roe": 0.075, "roa": 0.0044, "roic": 0.0293, "roc_greenblatt": null, "asset_turnover": 0.4279, "cash_conversion": 8.5206, "accruals_ratio": -0.0572, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 3.2556, "revenue_stability_5y": 0.1258, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.189, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 17.3521, "debt_to_assets": 0.7569, "interest_coverage": 2.9839, "current_ratio": 1.3345, "quick_ratio": 1.3345, "net_debt": 29043596000, "local_beta": 0.0013, "volatility_252d": 0.3624, "volatility_60d": 0.7758, "max_drawdown_12m": -0.2119, "risk_adjusted_momentum": 0.6001 }, "growth": { "revenue_growth_1y": 0.0172, "revenue_growth_3y_cagr": 0.1014, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.6858, "eps_growth_3y_cagr": -0.4811, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2051, "book_value_growth_1y": -0.0842, "revenue_growth": 0.0172, "earnings_growth": -0.6858 }, "momentum": { "price_return_1m": 0.2248, "price_return_3m": 0.3357, "price_return_6m": 0.3172, "price_return_9m": 0.2953, "price_return_12m": 0.4912, "price_return_12m_ex1m": 0.2175, "momentum_6m": 0.3172, "momentum_12m": 0.4912, "momentum_12_1": 0.2175, "distance_from_52w_high": 0, "distance_from_52w_low": 0.5189, "relative_strength": 0.3912 }, "raw_ttm": { "revenue_ttm": 17715319000, "gross_profit_ttm": 7823122000, "ebit_ttm": 1230754000, "ebitda_ttm": 1673781000, "net_income_ttm": 182444000, "eps_diluted_ttm": 0.7131, "operating_cash_flow_ttm": 2550088000, "capital_expenditure_ttm": -995550000, "fcf_ttm": 1554538000, "dividends_paid_ttm": null, "share_repurchases_ttm": -827894000, "shares_issued_ttm": null, "interest_expense_ttm": 412462000, "cash_and_equivalents": 2292830000, "total_current_assets": 4528763000, "total_current_liabilities": 3393574000, "net_ppe": null, "total_assets": 41402158000, "total_debt": 31336426000, "total_equity": 2433422000, "net_working_capital": -1157641000, "book_value_per_share": 9.5113, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.5113 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 90, "rank_pb": 78, "rank_ptbv": 69, "rank_ps": 20, "rank_pcf": 16, "rank_ev_ebitda": 82, "rank_ev_ebit": 86, "rank_earnings_yield": 89, "rank_fcf_yield": 74, "rank_dividend_yield": 95, "rank_shareholder_yield": 11, "rank_total_yield": 9, "rank_roe": 53, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 52, "rank_fcf_margin": 72, "rank_piotroski": 44, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 96, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 69, "rank_momentum_12m": 24, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 23 }, "composites": { "value_composite": 87, "quality_composite": 75, "momentum_composite": 20, "growth_composite": 94, "yield_composite": 26, "svqf_composite": 94, "vc1_composite": 75, "vc2_composite": 34, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 85, "quality_value_composite": 0.1803, "os_score": 0.15, "value_percentile": 0.13, "quality_percentile": 0.25, "momentum_percentile": 0.8, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 1, "small_cap_core_rank": 42, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4487, "ticker_id": 2632, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "yfinance", "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": "2026-06-07T06:53:43.516915+00:00", "batch_id": "", "os_score_delta": null, "price_close": 47.51, "market_cap": 12155274056.44, "market_cap_usd": 12155274056.44, "enterprise_value": 41198870056.44, "shares_outstanding": 255846644, "fx_rate_to_usd": null, "pe_ratio": 66.62468514, "pb_ratio": 4.99513609, "ptbv_ratio": 4.99513609, "ps_ratio": 0.6861448, "pcf_ratio": 4.76660965, "pfcf_ratio": 7.81921964, "ev_ebitda": 24.61425363, "ev_ebit": 33.47449617, "ev_sales": 2.32560701, "ev_fcf": 26.5023242, "earnings_yield": 0.01500945, "fcf_yield": 0.03773254, "dividend_yield": 0, "buyback_yield": 0.06810986, "shareholder_yield": 0.06810986, "debt_paydown_yield": 0.01202951, "total_yield": 0.08013937, "gross_margin": 0.4416021, "operating_margin": 0.069474, "net_margin": 0.01029866, "ebitda_margin": 0.09448213, "fcf_margin": 0.08775106, "roe": 0.07497425, "roa": 0.00440663, "roic": 0.02932506, "roc_greenblatt": null, "asset_turnover": 0.42788395, "cash_conversion": 8.52063099, "accruals_ratio": -0.05718649, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 17.35208848, "debt_to_assets": 0.75687905, "interest_coverage": 2.98392094, "current_ratio": 1.33451134, "quick_ratio": 1.33451134, "net_debt": 29043596000, "revenue_growth_1y": 0.01723484, "revenue_growth_3y_cagr": 0.10136236, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.68576899, "eps_growth_3y_cagr": -0.48106216, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.20508604, "book_value_growth_1y": -0.08415789, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 3.255561, "revenue_stability_5y": 0.125799, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.22480021, "price_return_3m": 0.33567613, "price_return_6m": 0.31716108, "price_return_9m": 0.29525627, "price_return_12m": 0.49121155, "price_return_12m_ex1m": 0.21751412, "distance_from_52w_high": 0, "distance_from_52w_low": 0.51886189, "relative_strength": 0.39124797, "local_beta": 0.0013, "volatility_252d": 0.362434, "volatility_60d": 0.775845, "max_drawdown_12m": -0.21189216, "revenue_ttm": 17715319000, "gross_profit_ttm": 7823122000, "ebit_ttm": 1230754000, "ebitda_ttm": 1673781000, "net_income_ttm": 182444000, "eps_diluted_ttm": 0.71309905, "operating_cash_flow_ttm": 2550088000, "capital_expenditure_ttm": -995550000, "fcf_ttm": 1554538000, "dividends_paid_ttm": null, "share_repurchases_ttm": -827894000, "shares_issued_ttm": null, "interest_expense_ttm": 412462000, "cash_and_equivalents": 2292830000, "total_current_assets": 4528763000, "total_current_liabilities": 3393574000, "net_ppe": null, "total_assets": 41402158000, "total_debt": 31336426000, "total_equity": 2433422000, "net_working_capital": -1157641000, "book_value_per_share": 9.51125237, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.51125237, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 90, "rank_pb": 78, "rank_ptbv": 69, "rank_ps": 20, "rank_pcf": 16, "rank_ev_ebitda": 82, "rank_ev_ebit": 86, "rank_earnings_yield": 89, "rank_fcf_yield": 74, "rank_dividend_yield": 95, "rank_shareholder_yield": 11, "rank_total_yield": 9, "rank_roe": 53, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 52, "rank_fcf_margin": 72, "rank_piotroski": 44, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 96, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 69, "rank_momentum_12m": 24, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 23, "value_composite": 87, "quality_composite": 75, "momentum_composite": 20, "growth_composite": 94, "yield_composite": 26, "svqf_composite": 94, "vc1_composite": 75, "vc2_composite": 34, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 1, "small_cap_core_rank": 42, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 47.51, "os": 0.15, "value": 0.13, "quality": 0.25, "momentum": 0.8, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 66.6247, "earnings_yield": 0.015, "shareholder_yield": 0.0681, "roe": 0.075, "momentum_12_1": 0.2175, "complete_fields": { "id": 4487, "ticker_id": 2632, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "yfinance", "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": "2026-06-07T06:53:43.516915+00:00", "batch_id": "", "os_score_delta": null, "price_close": 47.51, "market_cap": 12155274056.44, "market_cap_usd": 12155274056.44, "enterprise_value": 41198870056.44, "shares_outstanding": 255846644, "fx_rate_to_usd": null, "pe_ratio": 66.62468514, "pb_ratio": 4.99513609, "ptbv_ratio": 4.99513609, "ps_ratio": 0.6861448, "pcf_ratio": 4.76660965, "pfcf_ratio": 7.81921964, "ev_ebitda": 24.61425363, "ev_ebit": 33.47449617, "ev_sales": 2.32560701, "ev_fcf": 26.5023242, "earnings_yield": 0.01500945, "fcf_yield": 0.03773254, "dividend_yield": 0, "buyback_yield": 0.06810986, "shareholder_yield": 0.06810986, "debt_paydown_yield": 0.01202951, "total_yield": 0.08013937, "gross_margin": 0.4416021, "operating_margin": 0.069474, "net_margin": 0.01029866, "ebitda_margin": 0.09448213, "fcf_margin": 0.08775106, "roe": 0.07497425, "roa": 0.00440663, "roic": 0.02932506, "roc_greenblatt": null, "asset_turnover": 0.42788395, "cash_conversion": 8.52063099, "accruals_ratio": -0.05718649, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 17.35208848, "debt_to_assets": 0.75687905, "interest_coverage": 2.98392094, "current_ratio": 1.33451134, "quick_ratio": 1.33451134, "net_debt": 29043596000, "revenue_growth_1y": 0.01723484, "revenue_growth_3y_cagr": 0.10136236, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.68576899, "eps_growth_3y_cagr": -0.48106216, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.20508604, "book_value_growth_1y": -0.08415789, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 3.255561, "revenue_stability_5y": 0.125799, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.22480021, "price_return_3m": 0.33567613, "price_return_6m": 0.31716108, "price_return_9m": 0.29525627, "price_return_12m": 0.49121155, "price_return_12m_ex1m": 0.21751412, "distance_from_52w_high": 0, "distance_from_52w_low": 0.51886189, "relative_strength": 0.39124797, "local_beta": 0.0013, "volatility_252d": 0.362434, "volatility_60d": 0.775845, "max_drawdown_12m": -0.21189216, "revenue_ttm": 17715319000, "gross_profit_ttm": 7823122000, "ebit_ttm": 1230754000, "ebitda_ttm": 1673781000, "net_income_ttm": 182444000, "eps_diluted_ttm": 0.71309905, "operating_cash_flow_ttm": 2550088000, "capital_expenditure_ttm": -995550000, "fcf_ttm": 1554538000, "dividends_paid_ttm": null, "share_repurchases_ttm": -827894000, "shares_issued_ttm": null, "interest_expense_ttm": 412462000, "cash_and_equivalents": 2292830000, "total_current_assets": 4528763000, "total_current_liabilities": 3393574000, "net_ppe": null, "total_assets": 41402158000, "total_debt": 31336426000, "total_equity": 2433422000, "net_working_capital": -1157641000, "book_value_per_share": 9.51125237, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.51125237, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 90, "rank_pb": 78, "rank_ptbv": 69, "rank_ps": 20, "rank_pcf": 16, "rank_ev_ebitda": 82, "rank_ev_ebit": 86, "rank_earnings_yield": 89, "rank_fcf_yield": 74, "rank_dividend_yield": 95, "rank_shareholder_yield": 11, "rank_total_yield": 9, "rank_roe": 53, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 52, "rank_fcf_margin": 72, "rank_piotroski": 44, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 96, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 69, "rank_momentum_12m": 24, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 23, "value_composite": 87, "quality_composite": 75, "momentum_composite": 20, "growth_composite": 94, "yield_composite": 26, "svqf_composite": 94, "vc1_composite": 75, "vc2_composite": 34, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 1, "small_cap_core_rank": 42, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:21.518573+00:00", "is_restated": false, "income_statement": { "revenue": 17537683000, "cost_of_revenue": 9747552000, "gross_profit": 7790131000, "ebit": 1337847000, "ebitda": 1717615000, "pretax_income": null, "tax_provision": null, "net_income": 205862000, "net_income_to_common": 205862000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2062994000, "total_current_assets": 4332424000, "total_assets": 41373786000, "short_term_debt": null, "long_term_debt": 6230141000, "total_debt": 31375801000, "total_liabilities": null, "total_equity": 2429917000, "shares_outstanding": 258323143, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2529378000, "capital_expenditure": -1068927000, "free_cash_flow": 1460451000, "dividends_paid": null, "share_repurchases": -1228272000, "shares_issued": null, "net_debt_issued": -146222000 }, "complete_fields": { "id": 295744, "ticker_id": 2632, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:21.518573+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1717615000", "netIncome": "205862000", "grossProfit": "7790131000", "totalRevenue": "17537683000", "costOfRevenue": "9747552000", "interestExpense": "419042000", "operatingIncome": "1337847000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1017794000" }, "balance": { "totalDebt": "31375801000", "totalAssets": "41373786000", "longTermDebt": "6230141000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "258323143", "totalCurrentAssets": "4332424000", "totalShareholderEquity": "2429917000", "totalCurrentLiabilities": "3512107000", "cashAndShortTermInvestments": "2062994000" }, "cashflow": { "freeCashFlow": "1460451000", "dividendsPaid": null, "issuanceOfDebt": "353778000", "issuanceOfStock": null, "repaymentOfDebt": "-500000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2529378000", "repurchaseOfStock": "-1228272000", "capitalExpenditures": "-1068927000" } }, "revenue": 17537683000, "cost_of_revenue": 9747552000, "gross_profit": 7790131000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1337847000, "depreciation_amortisation": 1017794000, "ebitda": 1717615000, "interest_expense": 419042000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 205862000, "net_income_continuing_ops": null, "net_income_to_common": 205862000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2062994000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4332424000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 41373786000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3512107000, "long_term_debt": 6230141000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 31375801000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2429917000, "shares_outstanding": 258323143, "operating_cash_flow": 2529378000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1068927000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -1228272000, "shares_issued": null, "net_debt_issued": -146222000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1460451000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1717615000", "netIncome": "205862000", "grossProfit": "7790131000", "totalRevenue": "17537683000", "costOfRevenue": "9747552000", "interestExpense": "419042000", "operatingIncome": "1337847000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1017794000" }, "balance": { "totalDebt": "31375801000", "totalAssets": "41373786000", "longTermDebt": "6230141000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "258323143", "totalCurrentAssets": "4332424000", "totalShareholderEquity": "2429917000", "totalCurrentLiabilities": "3512107000", "cashAndShortTermInvestments": "2062994000" }, "cashflow": { "freeCashFlow": "1460451000", "dividendsPaid": null, "issuanceOfDebt": "353778000", "issuanceOfStock": null, "repaymentOfDebt": "-500000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2529378000", "repurchaseOfStock": "-1228272000", "capitalExpenditures": "-1068927000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:21.518573+00:00", "is_restated": false, "income_statement": { "revenue": 17240545000, "cost_of_revenue": 9393541000, "gross_profit": 7847004000, "ebit": 1670397000, "ebitda": 2391392000, "pretax_income": null, "tax_provision": null, "net_income": 746558000, "net_income_to_common": 746558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2415532000, "total_current_assets": 4363599000, "total_assets": 42231627000, "short_term_debt": null, "long_term_debt": 6362098000, "total_debt": 31610449000, "total_liabilities": null, "total_equity": 3023481000, "shares_outstanding": 294374189, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2362495000, "capital_expenditure": -1150589000, "free_cash_flow": 1211906000, "dividends_paid": 0, "share_repurchases": -1357890000, "shares_issued": null, "net_debt_issued": -75000000 }, "complete_fields": { "id": 295749, "ticker_id": 2632, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:21.518573+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2391392000", "netIncome": "746558000", "grossProfit": "7847004000", "totalRevenue": "17240545000", "costOfRevenue": "9393541000", "interestExpense": "443230000", "operatingIncome": "1670397000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "831097000" }, "balance": { "totalDebt": "31610449000", "totalAssets": "42231627000", "longTermDebt": "6362098000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "294374189", "totalCurrentAssets": "4363599000", "totalShareholderEquity": "3023481000", "totalCurrentLiabilities": "3351683000", "cashAndShortTermInvestments": "2415532000" }, "cashflow": { "freeCashFlow": "1211906000", "dividendsPaid": "0", "issuanceOfDebt": "2100000000", "issuanceOfStock": null, "repaymentOfDebt": "-2175000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "2362495000", "repurchaseOfStock": "-1357890000", "capitalExpenditures": "-1150589000" } }, "revenue": 17240545000, "cost_of_revenue": 9393541000, "gross_profit": 7847004000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1670397000, "depreciation_amortisation": 831097000, "ebitda": 2391392000, "interest_expense": 443230000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 746558000, "net_income_continuing_ops": null, "net_income_to_common": 746558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2415532000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4363599000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 42231627000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3351683000, "long_term_debt": 6362098000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 31610449000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3023481000, "shares_outstanding": 294374189, "operating_cash_flow": 2362495000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1150589000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -1357890000, "shares_issued": null, "net_debt_issued": -75000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1211906000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2391392000", "netIncome": "746558000", "grossProfit": "7847004000", "totalRevenue": "17240545000", "costOfRevenue": "9393541000", "interestExpense": "443230000", "operatingIncome": "1670397000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "831097000" }, "balance": { "totalDebt": "31610449000", "totalAssets": "42231627000", "longTermDebt": "6362098000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "294374189", "totalCurrentAssets": "4363599000", "totalShareholderEquity": "3023481000", "totalCurrentLiabilities": "3351683000", "cashAndShortTermInvestments": "2415532000" }, "cashflow": { "freeCashFlow": "1211906000", "dividendsPaid": "0", "issuanceOfDebt": "2100000000", "issuanceOfStock": null, "repaymentOfDebt": "-2175000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "2362495000", "repurchaseOfStock": "-1357890000", "capitalExpenditures": "-1150589000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:21.518573+00:00", "is_restated": false, "income_statement": { "revenue": 16164249000, "cost_of_revenue": 8553562000, "gross_profit": 7610687000, "ebit": 1583503000, "ebitda": 2747184000, "pretax_income": null, "tax_provision": null, "net_income": 1142180000, "net_income_to_common": 1142180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2927833000, "total_current_assets": 4910593000, "total_assets": 42368548000, "short_term_debt": 60173000, "long_term_debt": 6343810000, "total_debt": 31555428000, "total_liabilities": null, "total_equity": 3811170000, "shares_outstanding": 326550141, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2690777000, "capital_expenditure": -931813000, "free_cash_flow": 1758964000, "dividends_paid": 0, "share_repurchases": -2291917000, "shares_issued": 0, "net_debt_issued": -1285600000 }, "complete_fields": { "id": 295751, "ticker_id": 2632, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:21.518573+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2747184000", "netIncome": "1142180000", "grossProfit": "7610687000", "totalRevenue": "16164249000", "costOfRevenue": "8553562000", "interestExpense": "460293000", "operatingIncome": "1583503000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "814128000" }, "balance": { "totalDebt": "31555428000", "totalAssets": "42368548000", "longTermDebt": "6343810000", "shortTermDebt": "60173000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "326550141", "totalCurrentAssets": "4910593000", "totalShareholderEquity": "3811170000", "totalCurrentLiabilities": "3126068000", "cashAndShortTermInvestments": "2927833000" }, "cashflow": { "freeCashFlow": "1758964000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-1285600000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "2690777000", "repurchaseOfStock": "-2291917000", "capitalExpenditures": "-931813000" } }, "revenue": 16164249000, "cost_of_revenue": 8553562000, "gross_profit": 7610687000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1583503000, "depreciation_amortisation": 814128000, "ebitda": 2747184000, "interest_expense": 460293000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1142180000, "net_income_continuing_ops": null, "net_income_to_common": 1142180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2927833000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4910593000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 42368548000, "short_term_debt": 60173000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3126068000, "long_term_debt": 6343810000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 31555428000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3811170000, "shares_outstanding": 326550141, "operating_cash_flow": 2690777000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -931813000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -2291917000, "shares_issued": 0, "net_debt_issued": -1285600000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1758964000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2747184000", "netIncome": "1142180000", "grossProfit": "7610687000", "totalRevenue": "16164249000", "costOfRevenue": "8553562000", "interestExpense": "460293000", "operatingIncome": "1583503000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "814128000" }, "balance": { "totalDebt": "31555428000", "totalAssets": "42368548000", "longTermDebt": "6343810000", "shortTermDebt": "60173000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "326550141", "totalCurrentAssets": "4910593000", "totalShareholderEquity": "3811170000", "totalCurrentLiabilities": "3126068000", "cashAndShortTermInvestments": "2927833000" }, "cashflow": { "freeCashFlow": "1758964000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-1285600000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "2690777000", "repurchaseOfStock": "-2291917000", "capitalExpenditures": "-931813000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:21.518573+00:00", "is_restated": false, "income_statement": { "revenue": 13127485000, "cost_of_revenue": 6652983000, "gross_profit": 6474502000, "ebit": -1713283000, "ebitda": 4980803000, "pretax_income": null, "tax_provision": null, "net_income": 1473093000, "net_income_to_common": 1473093000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5911893000, "total_current_assets": 8154692000, "total_assets": 45692206000, "short_term_debt": 1286473000, "long_term_debt": 7432817000, "total_debt": 33994990000, "total_liabilities": null, "total_equity": 4831529000, "shares_outstanding": 379087524, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1756462000, "capital_expenditure": -765067000, "free_cash_flow": 991395000, "dividends_paid": -4048000, "share_repurchases": -2775217000, "shares_issued": 0, "net_debt_issued": -1070340000 }, "complete_fields": { "id": 295752, "ticker_id": 2632, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:21.518573+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4980803000", "netIncome": "1473093000", "grossProfit": "6474502000", "totalRevenue": "13127485000", "costOfRevenue": "6652983000", "interestExpense": "594954000", "operatingIncome": "-1713283000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3482050000" }, "balance": { "totalDebt": "33994990000", "totalAssets": "45692206000", "longTermDebt": "7432817000", "shortTermDebt": "1286473000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "379087524", "totalCurrentAssets": "8154692000", "totalShareholderEquity": "4831529000", "totalCurrentLiabilities": "4515892000", "cashAndShortTermInvestments": "5911893000" }, "cashflow": { "freeCashFlow": "991395000", "dividendsPaid": "-4048000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-1070340000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1756462000", "repurchaseOfStock": "-2775217000", "capitalExpenditures": "-765067000" } }, "revenue": 13127485000, "cost_of_revenue": 6652983000, "gross_profit": 6474502000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1713283000, "depreciation_amortisation": 3482050000, "ebitda": 4980803000, "interest_expense": 594954000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1473093000, "net_income_continuing_ops": null, "net_income_to_common": 1473093000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5911893000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8154692000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 45692206000, "short_term_debt": 1286473000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4515892000, "long_term_debt": 7432817000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 33994990000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4831529000, "shares_outstanding": 379087524, "operating_cash_flow": 1756462000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -765067000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -4048000, "share_repurchases": -2775217000, "shares_issued": 0, "net_debt_issued": -1070340000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 991395000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4980803000", "netIncome": "1473093000", "grossProfit": "6474502000", "totalRevenue": "13127485000", "costOfRevenue": "6652983000", "interestExpense": "594954000", "operatingIncome": "-1713283000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3482050000" }, "balance": { "totalDebt": "33994990000", "totalAssets": "45692206000", "longTermDebt": "7432817000", "shortTermDebt": "1286473000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "379087524", "totalCurrentAssets": "8154692000", "totalShareholderEquity": "4831529000", "totalCurrentLiabilities": "4515892000", "cashAndShortTermInvestments": "5911893000" }, "cashflow": { "freeCashFlow": "991395000", "dividendsPaid": "-4048000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-1070340000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1756462000", "repurchaseOfStock": "-2775217000", "capitalExpenditures": "-765067000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:21.518573+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": 1000000000, "long_term_debt": null, "total_debt": 1000000000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": -4789000, "share_repurchases": null, "shares_issued": 792851000, "net_debt_issued": null }, "complete_fields": { "id": 295753, "ticker_id": 2632, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:21.518573+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "1000000000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-4789000", "issuanceOfDebt": null, "issuanceOfStock": "792851000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 1000000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1000000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -4789000, "share_repurchases": null, "shares_issued": 792851000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "1000000000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-4789000", "issuanceOfDebt": null, "issuanceOfStock": "792851000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:21.518573+00:00", "is_restated": false, "income_statement": { "revenue": 4454718000, "cost_of_revenue": 2464528000, "gross_profit": 1990190000, "ebit": 306413000, "ebitda": 566663000, "pretax_income": null, "tax_provision": null, "net_income": 125136000, "net_income_to_common": 125136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2292830000, "total_current_assets": 4528763000, "total_assets": 41402158000, "short_term_debt": null, "long_term_debt": 6403265000, "total_debt": 31336426000, "total_liabilities": null, "total_equity": 2433422000, "shares_outstanding": 255846644, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 567789000, "capital_expenditure": -154664000, "free_cash_flow": 413125000, "dividends_paid": null, "share_repurchases": -88902000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295742, "ticker_id": 2632, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:21.518573+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "566663000", "netIncome": "125136000", "grossProfit": "1990190000", "totalRevenue": "4454718000", "costOfRevenue": "2464528000", "interestExpense": "100689000", "operatingIncome": "306413000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "263725000" }, "balance": { "totalDebt": "31336426000", "totalAssets": "41402158000", "longTermDebt": "6403265000", "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "255846644", "totalCurrentAssets": "4528763000", "totalShareholderEquity": "2433422000", "totalCurrentLiabilities": "3393574000", "cashAndShortTermInvestments": "2292830000" }, "cashflow": { "freeCashFlow": "413125000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "567789000", "repurchaseOfStock": "-88902000", "capitalExpenditures": "-154664000" } }, "revenue": 4454718000, "cost_of_revenue": 2464528000, "gross_profit": 1990190000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 306413000, "depreciation_amortisation": 263725000, "ebitda": 566663000, "interest_expense": 100689000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 125136000, "net_income_continuing_ops": null, "net_income_to_common": 125136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2292830000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4528763000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 41402158000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3393574000, "long_term_debt": 6403265000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 31336426000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2433422000, "shares_outstanding": 255846644, "operating_cash_flow": 567789000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -154664000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -88902000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 413125000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "566663000", "netIncome": "125136000", "grossProfit": "1990190000", "totalRevenue": "4454718000", "costOfRevenue": "2464528000", "interestExpense": "100689000", "operatingIncome": "306413000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "263725000" }, "balance": { "totalDebt": "31336426000", "totalAssets": "41402158000", "longTermDebt": "6403265000", "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "255846644", "totalCurrentAssets": "4528763000", "totalShareholderEquity": "2433422000", "totalCurrentLiabilities": "3393574000", "cashAndShortTermInvestments": "2292830000" }, "cashflow": { "freeCashFlow": "413125000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "567789000", "repurchaseOfStock": "-88902000", "capitalExpenditures": "-154664000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:21.518573+00:00", "is_restated": false, "income_statement": { "revenue": 4605267000, "cost_of_revenue": 2577373000, "gross_profit": 2027894000, "ebit": 325217000, "ebitda": 482386000, "pretax_income": null, "tax_provision": null, "net_income": 293612000, "net_income_to_common": 293612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2062994000, "total_current_assets": 4332424000, "total_assets": 41373786000, "short_term_debt": null, "long_term_debt": 6230141000, "total_debt": 31375801000, "total_liabilities": null, "total_equity": 2429917000, "shares_outstanding": 258323143, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 654995000, "capital_expenditure": -296455000, "free_cash_flow": 358540000, "dividends_paid": null, "share_repurchases": -511097000, "shares_issued": null, "net_debt_issued": 353778000 }, "complete_fields": { "id": 295743, "ticker_id": 2632, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:21.518573+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "482386000", "netIncome": "293612000", "grossProfit": "2027894000", "totalRevenue": "4605267000", "costOfRevenue": "2577373000", "interestExpense": "103902000", "operatingIncome": "325217000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "278658000" }, "balance": { "totalDebt": "31375801000", "totalAssets": "41373786000", "longTermDebt": "6230141000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "258323143", "totalCurrentAssets": "4332424000", "totalShareholderEquity": "2429917000", "totalCurrentLiabilities": "3512107000", "cashAndShortTermInvestments": "2062994000" }, "cashflow": { "freeCashFlow": "358540000", "dividendsPaid": null, "issuanceOfDebt": "353778000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "654995000", "repurchaseOfStock": "-511097000", "capitalExpenditures": "-296455000" } }, "revenue": 4605267000, "cost_of_revenue": 2577373000, "gross_profit": 2027894000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 325217000, "depreciation_amortisation": 278658000, "ebitda": 482386000, "interest_expense": 103902000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 293612000, "net_income_continuing_ops": null, "net_income_to_common": 293612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2062994000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4332424000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 41373786000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3512107000, "long_term_debt": 6230141000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 31375801000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2429917000, "shares_outstanding": 258323143, "operating_cash_flow": 654995000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -296455000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -511097000, "shares_issued": null, "net_debt_issued": 353778000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 358540000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "482386000", "netIncome": "293612000", "grossProfit": "2027894000", "totalRevenue": "4605267000", "costOfRevenue": "2577373000", "interestExpense": "103902000", "operatingIncome": "325217000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "278658000" }, "balance": { "totalDebt": "31375801000", "totalAssets": "41373786000", "longTermDebt": "6230141000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "258323143", "totalCurrentAssets": "4332424000", "totalShareholderEquity": "2429917000", "totalCurrentLiabilities": "3512107000", "cashAndShortTermInvestments": "2062994000" }, "cashflow": { "freeCashFlow": "358540000", "dividendsPaid": null, "issuanceOfDebt": "353778000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "654995000", "repurchaseOfStock": "-511097000", "capitalExpenditures": "-296455000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:21.518573+00:00", "is_restated": false, "income_statement": { "revenue": 4250464000, "cost_of_revenue": 2404867000, "gross_profit": 1845597000, "ebit": 219445000, "ebitda": 143417000, "pretax_income": null, "tax_provision": null, "net_income": -285255000, "net_income_to_common": -285255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2133548000, "total_current_assets": 3931777000, "total_assets": 41410875000, "short_term_debt": null, "long_term_debt": 6163574000, "total_debt": 31151589000, "total_liabilities": null, "total_equity": 2675981000, "shares_outstanding": 272213345, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 681434000, "capital_expenditure": -275989000, "free_cash_flow": 405445000, "dividends_paid": null, "share_repurchases": -12000, "shares_issued": null, "net_debt_issued": -339382000 }, "complete_fields": { "id": 295745, "ticker_id": 2632, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:21.518573+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "143417000", "netIncome": "-285255000", "grossProfit": "1845597000", "totalRevenue": "4250464000", "costOfRevenue": "2404867000", "interestExpense": "102287000", "operatingIncome": "219445000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "260717000" }, "balance": { "totalDebt": "31151589000", "totalAssets": "41410875000", "longTermDebt": "6163574000", "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "272213345", "totalCurrentAssets": "3931777000", "totalShareholderEquity": "2675981000", "totalCurrentLiabilities": "3184426000", "cashAndShortTermInvestments": "2133548000" }, "cashflow": { "freeCashFlow": "405445000", "dividendsPaid": null, "issuanceOfDebt": "-339382000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "681434000", "repurchaseOfStock": "-12000", "capitalExpenditures": "-275989000" } }, "revenue": 4250464000, "cost_of_revenue": 2404867000, "gross_profit": 1845597000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 219445000, "depreciation_amortisation": 260717000, "ebitda": 143417000, "interest_expense": 102287000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -285255000, "net_income_continuing_ops": null, "net_income_to_common": -285255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2133548000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3931777000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 41410875000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3184426000, "long_term_debt": 6163574000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 31151589000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2675981000, "shares_outstanding": 272213345, "operating_cash_flow": 681434000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -275989000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -12000, "shares_issued": null, "net_debt_issued": -339382000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 405445000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "143417000", "netIncome": "-285255000", "grossProfit": "1845597000", "totalRevenue": "4250464000", "costOfRevenue": "2404867000", "interestExpense": "102287000", "operatingIncome": "219445000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "260717000" }, "balance": { "totalDebt": "31151589000", "totalAssets": "41410875000", "longTermDebt": "6163574000", "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "272213345", "totalCurrentAssets": "3931777000", "totalShareholderEquity": "2675981000", "totalCurrentLiabilities": "3184426000", "cashAndShortTermInvestments": "2133548000" }, "cashflow": { "freeCashFlow": "405445000", "dividendsPaid": null, "issuanceOfDebt": "-339382000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "681434000", "repurchaseOfStock": "-12000", "capitalExpenditures": "-275989000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:21.518573+00:00", "is_restated": false, "income_statement": { "revenue": 4404870000, "cost_of_revenue": 2445429000, "gross_profit": 1959441000, "ebit": 379679000, "ebitda": 481315000, "pretax_income": null, "tax_provision": null, "net_income": 48951000, "net_income_to_common": 48951000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1958020000, "total_current_assets": 3858467000, "total_assets": 41699395000, "short_term_debt": null, "long_term_debt": 6205142000, "total_debt": 31217328000, "total_liabilities": null, "total_equity": 2973770000, "shares_outstanding": 272182138, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 645870000, "capital_expenditure": -268442000, "free_cash_flow": 377428000, "dividends_paid": null, "share_repurchases": -227883000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295746, "ticker_id": 2632, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:21.518573+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "481315000", "netIncome": "48951000", "grossProfit": "1959441000", "totalRevenue": "4404870000", "costOfRevenue": "2445429000", "interestExpense": "105584000", "operatingIncome": "379679000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "241975000" }, "balance": { "totalDebt": "31217328000", "totalAssets": "41699395000", "longTermDebt": "6205142000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "272182138", "totalCurrentAssets": "3858467000", "totalShareholderEquity": "2973770000", "totalCurrentLiabilities": "3167085000", "cashAndShortTermInvestments": "1958020000" }, "cashflow": { "freeCashFlow": "377428000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "645870000", "repurchaseOfStock": "-227883000", "capitalExpenditures": "-268442000" } }, "revenue": 4404870000, "cost_of_revenue": 2445429000, "gross_profit": 1959441000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 379679000, "depreciation_amortisation": 241975000, "ebitda": 481315000, "interest_expense": 105584000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 48951000, "net_income_continuing_ops": null, "net_income_to_common": 48951000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1958020000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3858467000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 41699395000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3167085000, "long_term_debt": 6205142000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 31217328000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2973770000, "shares_outstanding": 272182138, "operating_cash_flow": 645870000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -268442000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -227883000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 377428000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "481315000", "netIncome": "48951000", "grossProfit": "1959441000", "totalRevenue": "4404870000", "costOfRevenue": "2445429000", "interestExpense": "105584000", "operatingIncome": "379679000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "241975000" }, "balance": { "totalDebt": "31217328000", "totalAssets": "41699395000", "longTermDebt": "6205142000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "272182138", "totalCurrentAssets": "3858467000", "totalShareholderEquity": "2973770000", "totalCurrentLiabilities": "3167085000", "cashAndShortTermInvestments": "1958020000" }, "cashflow": { "freeCashFlow": "377428000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "645870000", "repurchaseOfStock": "-227883000", "capitalExpenditures": "-268442000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:21.518573+00:00", "is_restated": false, "income_statement": { "revenue": 4277082000, "cost_of_revenue": 2319883000, "gross_profit": 1957199000, "ebit": 413506000, "ebitda": 610497000, "pretax_income": null, "tax_provision": null, "net_income": 148554000, "net_income_to_common": 148554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2270563000, "total_current_assets": 4139074000, "total_assets": 41903113000, "short_term_debt": null, "long_term_debt": 6414628000, "total_debt": 31471558000, "total_liabilities": null, "total_equity": 2853544000, "shares_outstanding": 279650593, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 547079000, "capital_expenditure": -228041000, "free_cash_flow": 319038000, "dividends_paid": null, "share_repurchases": -489280000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295747, "ticker_id": 2632, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:21.518573+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "610497000", "netIncome": "148554000", "grossProfit": "1957199000", "totalRevenue": "4277082000", "costOfRevenue": "2319883000", "interestExpense": "107269000", "operatingIncome": "413506000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "236444000" }, "balance": { "totalDebt": "31471558000", "totalAssets": "41903113000", "longTermDebt": "6414628000", "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "279650593", "totalCurrentAssets": "4139074000", "totalShareholderEquity": "2853544000", "totalCurrentLiabilities": "3169455000", "cashAndShortTermInvestments": "2270563000" }, "cashflow": { "freeCashFlow": "319038000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "547079000", "repurchaseOfStock": "-489280000", "capitalExpenditures": "-228041000" } }, "revenue": 4277082000, "cost_of_revenue": 2319883000, "gross_profit": 1957199000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 413506000, "depreciation_amortisation": 236444000, "ebitda": 610497000, "interest_expense": 107269000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 148554000, "net_income_continuing_ops": null, "net_income_to_common": 148554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2270563000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4139074000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 41903113000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3169455000, "long_term_debt": 6414628000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 31471558000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2853544000, "shares_outstanding": 279650593, "operating_cash_flow": 547079000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -228041000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -489280000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 319038000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "610497000", "netIncome": "148554000", "grossProfit": "1957199000", "totalRevenue": "4277082000", "costOfRevenue": "2319883000", "interestExpense": "107269000", "operatingIncome": "413506000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "236444000" }, "balance": { "totalDebt": "31471558000", "totalAssets": "41903113000", "longTermDebt": "6414628000", "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "279650593", "totalCurrentAssets": "4139074000", "totalShareholderEquity": "2853544000", "totalCurrentLiabilities": "3169455000", "cashAndShortTermInvestments": "2270563000" }, "cashflow": { "freeCashFlow": "319038000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "547079000", "repurchaseOfStock": "-489280000", "capitalExpenditures": "-228041000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:21.518573+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -655939000 }, "complete_fields": { "id": 295748, "ticker_id": 2632, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:21.518573+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-655939000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -655939000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-655939000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:21.518573+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": 675000000, "long_term_debt": null, "total_debt": 675000000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 642251000 }, "complete_fields": { "id": 295750, "ticker_id": 2632, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:21.518573+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "675000000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "642251000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 675000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 675000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 642251000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "675000000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "642251000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "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" ] } } }