{ "ticker": { "uuid": "41d9aa90-65ca-4f11-b98a-b06175963ba6", "symbol": "IAG", "name": "IAMGold Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/41d9aa90-65ca-4f11-b98a-b06175963ba6/", "api_url": "https://sharemaestro.com/factors/api/tickers/41d9aa90-65ca-4f11-b98a-b06175963ba6/" }, "ticker_metadata": { "id": 2004, "uuid": "41d9aa90-65ca-4f11-b98a-b06175963ba6", "symbol": "IAG", "name": "IAMGold Corporation", "asset_type": "equity", "market_cap": 10334639000, "stock_exchange_id": 3, "industry": "Gold", "sector": "Basic Materials", "description": "IAMGOLD Corporation explores, develops and operates gold mining properties in North America, South America and West Africa. The company is headquartered in Toronto, Canada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "41d9aa90-65ca-4f11-b98a-b06175963ba6", "symbol": "IAG", "name": "IAMGold Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/41d9aa90-65ca-4f11-b98a-b06175963ba6/", "api_url": "https://sharemaestro.com/factors/api/tickers/41d9aa90-65ca-4f11-b98a-b06175963ba6/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.99, "value": 0.91, "quality": 0.98, "momentum": 0.94, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 15.42, "market_cap": 9159480000, "pe_ratio": 9.063, "earnings_yield": 0.1103, "ebitda_to_ev": 0.2149, "shareholder_yield": 0, "roe": 0.2332, "piotroski_f_score": 7, "momentum_12_1": 1.5134, "volatility_252d": 0.6378 }, "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": "2026-06-07T06:53:25.019130+00:00", "batch_id": "" }, "size": { "price_close": 15.42, "market_cap": 9159480000, "market_cap_usd": 9159480000, "enterprise_value": 9190680000, "shares_outstanding": 594000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 9.063, "pb_ratio": 2.1132, "ptbv_ratio": 2.1132, "ps_ratio": 2.6762, "pcf_ratio": 5.6257, "pfcf_ratio": 4.6267, "ev_ebitda": 4.6536, "ev_ebit": 6.0687, "ev_sales": 2.6854, "ev_fcf": 4.6424, "earnings_yield": 0.1103, "fcf_yield": 0.2154, "price_to_sales": 2.6762, "price_to_book": 2.1132, "price_to_cashflow": 5.6257, "ebitda_to_ev": 0.2149, "sales_yield": 0.3724 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4785, "operating_margin": 0.4425, "net_margin": 0.2953, "ebitda_margin": 0.577, "fcf_margin": 0.5784, "roe": 0.2332, "roa": 0.1686, "roic": 0.2701, "roc_greenblatt": null, "asset_turnover": 0.5711, "cash_conversion": 1.9588, "accruals_ratio": -0.103, "sbc_to_revenue": 0.0021, "piotroski_f_score": 7, "altman_z_score": 5.2998, "earnings_stability_5y": 0.9086, "revenue_stability_5y": 0.5196, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2733, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.3614, "net_debt_to_ebitda": 0.0158, "debt_to_assets": 0.097, "interest_coverage": 20.8304, "current_ratio": 1.8932, "quick_ratio": 1.2131, "net_debt": 31200000, "local_beta": 0.0026, "volatility_252d": 0.6378, "volatility_60d": 1.5305, "max_drawdown_12m": -0.3724, "risk_adjusted_momentum": 2.3729 }, "growth": { "revenue_growth_1y": 0.9323, "revenue_growth_3y_cagr": 0.4466, "revenue_growth_5y_cagr": 0.1851, "eps_growth_1y": 0.2562, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.7382, "fcf_growth_1y": 1.0732, "book_value_growth_1y": 0.1767, "revenue_growth": 0.9323, "earnings_growth": 0.2562 }, "momentum": { "price_return_1m": -0.1754, "price_return_3m": -0.2914, "price_return_6m": 0.0098, "price_return_9m": 0.556, "price_return_12m": 1.0726, "price_return_12m_ex1m": 1.5134, "momentum_6m": 0.0098, "momentum_12m": 1.0726, "momentum_12_1": 1.5134, "distance_from_52w_high": -0.3724, "distance_from_52w_low": 1.2478, "relative_strength": 0.9726 }, "raw_ttm": { "revenue_ttm": 3422525480, "gross_profit_ttm": 1637818325, "ebit_ttm": 1514427807, "ebitda_ttm": 1974945968, "net_income_ttm": 1010649959, "eps_diluted_ttm": 1.7014, "operating_cash_flow_ttm": 1628136659, "capital_expenditure_ttm": 351574552, "fcf_ttm": 1979711211, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 72702784, "cash_and_equivalents": 550200000, "total_current_assets": 990700000, "total_current_liabilities": 523300000, "net_ppe": null, "total_assets": 5993000000, "total_debt": 581400000, "total_equity": 4334500000, "net_working_capital": -50300000, "book_value_per_share": 7.2971, "retained_earnings": 1252300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.2971 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 16, "rank_pb": 51, "rank_ptbv": 44, "rank_ps": 59, "rank_pcf": 20, "rank_ev_ebitda": 11, "rank_ev_ebit": 30, "rank_earnings_yield": 16, "rank_fcf_yield": 14, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 16, "rank_roc": 50, "rank_roic": 11, "rank_gross_margin": 47, "rank_fcf_margin": 13, "rank_piotroski": 18, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 37, "rank_eps_growth_5y": 4, "rank_revenue_growth_1y": 5, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 10 }, "composites": { "value_composite": 9, "quality_composite": 2, "momentum_composite": 6, "growth_composite": 2, "yield_composite": 92, "svqf_composite": 8, "vc1_composite": 13, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 1, "quality_value_composite": 0.9444, "os_score": 0.99, "value_percentile": 0.91, "quality_percentile": 0.98, "momentum_percentile": 0.94, "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": 18, "small_cap_core_rank": 29, "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": 4307, "ticker_id": 2004, "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": "2026-06-07T06:53:25.019130+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.42, "market_cap": 9159480000, "market_cap_usd": 9159480000, "enterprise_value": 9190680000, "shares_outstanding": 594000000, "fx_rate_to_usd": null, "pe_ratio": 9.06295985, "pb_ratio": 2.11315723, "ptbv_ratio": 2.11315723, "ps_ratio": 2.67623428, "pcf_ratio": 5.62574398, "pfcf_ratio": 4.62667481, "ev_ebitda": 4.65363617, "ev_ebit": 6.06874752, "ev_sales": 2.68535035, "ev_fcf": 4.64243469, "earnings_yield": 0.11033923, "fcf_yield": 0.21540422, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.47854087, "operating_margin": 0.4424884, "net_margin": 0.29529363, "ebitda_margin": 0.57704347, "fcf_margin": 0.57843578, "roe": 0.23316414, "roa": 0.1686384, "roic": 0.27005116, "roc_greenblatt": null, "asset_turnover": 0.57108718, "cash_conversion": 1.95884954, "accruals_ratio": -0.10303466, "sbc_to_revenue": 0.00207449, "debt_to_equity": 0.36135656, "net_debt_to_ebitda": 0.0157979, "debt_to_assets": 0.09701318, "interest_coverage": 20.83039636, "current_ratio": 1.89317791, "quick_ratio": 1.2130709, "net_debt": 31200000, "revenue_growth_1y": 0.93232017, "revenue_growth_3y_cagr": 0.44663853, "revenue_growth_5y_cagr": 0.18510897, "eps_growth_1y": 0.25624606, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.73824649, "fcf_growth_1y": 1.07321312, "book_value_growth_1y": 0.17669771, "piotroski_f_score": 7, "altman_z_score": 5.29983634, "earnings_stability_5y": 0.908596, "revenue_stability_5y": 0.519568, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.17540107, "price_return_3m": -0.29136029, "price_return_6m": 0.00982318, "price_return_9m": 0.55600404, "price_return_12m": 1.07258065, "price_return_12m_ex1m": 1.51344086, "distance_from_52w_high": -0.37240537, "distance_from_52w_low": 1.24781341, "relative_strength": 0.97261706, "local_beta": 0.0026, "volatility_252d": 0.637801, "volatility_60d": 1.530487, "max_drawdown_12m": -0.37240537, "revenue_ttm": 3422525480, "gross_profit_ttm": 1637818325, "ebit_ttm": 1514427807, "ebitda_ttm": 1974945968, "net_income_ttm": 1010649959, "eps_diluted_ttm": 1.70143091, "operating_cash_flow_ttm": 1628136659, "capital_expenditure_ttm": 351574552, "fcf_ttm": 1979711211, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 72702784, "cash_and_equivalents": 550200000, "total_current_assets": 990700000, "total_current_liabilities": 523300000, "net_ppe": null, "total_assets": 5993000000, "total_debt": 581400000, "total_equity": 4334500000, "net_working_capital": -50300000, "book_value_per_share": 7.29713805, "retained_earnings": 1252300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.29713805, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 16, "rank_pb": 51, "rank_ptbv": 44, "rank_ps": 59, "rank_pcf": 20, "rank_ev_ebitda": 11, "rank_ev_ebit": 30, "rank_earnings_yield": 16, "rank_fcf_yield": 14, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 16, "rank_roc": 50, "rank_roic": 11, "rank_gross_margin": 47, "rank_fcf_margin": 13, "rank_piotroski": 18, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 37, "rank_eps_growth_5y": 4, "rank_revenue_growth_1y": 5, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 10, "value_composite": 9, "quality_composite": 2, "momentum_composite": 6, "growth_composite": 2, "yield_composite": 92, "svqf_composite": 8, "vc1_composite": 13, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 1, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": 29, "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": 15.42, "os": 0.99, "value": 0.91, "quality": 0.98, "momentum": 0.94, "confidence": 1, "coverage": 1, "pe_ratio": 9.063, "earnings_yield": 0.1103, "shareholder_yield": 0, "roe": 0.2332, "momentum_12_1": 1.5134, "complete_fields": { "id": 4307, "ticker_id": 2004, "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": "2026-06-07T06:53:25.019130+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.42, "market_cap": 9159480000, "market_cap_usd": 9159480000, "enterprise_value": 9190680000, "shares_outstanding": 594000000, "fx_rate_to_usd": null, "pe_ratio": 9.06295985, "pb_ratio": 2.11315723, "ptbv_ratio": 2.11315723, "ps_ratio": 2.67623428, "pcf_ratio": 5.62574398, "pfcf_ratio": 4.62667481, "ev_ebitda": 4.65363617, "ev_ebit": 6.06874752, "ev_sales": 2.68535035, "ev_fcf": 4.64243469, "earnings_yield": 0.11033923, "fcf_yield": 0.21540422, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.47854087, "operating_margin": 0.4424884, "net_margin": 0.29529363, "ebitda_margin": 0.57704347, "fcf_margin": 0.57843578, "roe": 0.23316414, "roa": 0.1686384, "roic": 0.27005116, "roc_greenblatt": null, "asset_turnover": 0.57108718, "cash_conversion": 1.95884954, "accruals_ratio": -0.10303466, "sbc_to_revenue": 0.00207449, "debt_to_equity": 0.36135656, "net_debt_to_ebitda": 0.0157979, "debt_to_assets": 0.09701318, "interest_coverage": 20.83039636, "current_ratio": 1.89317791, "quick_ratio": 1.2130709, "net_debt": 31200000, "revenue_growth_1y": 0.93232017, "revenue_growth_3y_cagr": 0.44663853, "revenue_growth_5y_cagr": 0.18510897, "eps_growth_1y": 0.25624606, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.73824649, "fcf_growth_1y": 1.07321312, "book_value_growth_1y": 0.17669771, "piotroski_f_score": 7, "altman_z_score": 5.29983634, "earnings_stability_5y": 0.908596, "revenue_stability_5y": 0.519568, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.17540107, "price_return_3m": -0.29136029, "price_return_6m": 0.00982318, "price_return_9m": 0.55600404, "price_return_12m": 1.07258065, "price_return_12m_ex1m": 1.51344086, "distance_from_52w_high": -0.37240537, "distance_from_52w_low": 1.24781341, "relative_strength": 0.97261706, "local_beta": 0.0026, "volatility_252d": 0.637801, "volatility_60d": 1.530487, "max_drawdown_12m": -0.37240537, "revenue_ttm": 3422525480, "gross_profit_ttm": 1637818325, "ebit_ttm": 1514427807, "ebitda_ttm": 1974945968, "net_income_ttm": 1010649959, "eps_diluted_ttm": 1.70143091, "operating_cash_flow_ttm": 1628136659, "capital_expenditure_ttm": 351574552, "fcf_ttm": 1979711211, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 72702784, "cash_and_equivalents": 550200000, "total_current_assets": 990700000, "total_current_liabilities": 523300000, "net_ppe": null, "total_assets": 5993000000, "total_debt": 581400000, "total_equity": 4334500000, "net_working_capital": -50300000, "book_value_per_share": 7.29713805, "retained_earnings": 1252300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.29713805, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 16, "rank_pb": 51, "rank_ptbv": 44, "rank_ps": 59, "rank_pcf": 20, "rank_ev_ebitda": 11, "rank_ev_ebit": 30, "rank_earnings_yield": 16, "rank_fcf_yield": 14, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 16, "rank_roc": 50, "rank_roic": 11, "rank_gross_margin": 47, "rank_fcf_margin": 13, "rank_piotroski": 18, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 37, "rank_eps_growth_5y": 4, "rank_revenue_growth_1y": 5, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 10, "value_composite": 9, "quality_composite": 2, "momentum_composite": 6, "growth_composite": 2, "yield_composite": 92, "svqf_composite": 8, "vc1_composite": 13, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 1, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": 29, "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": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "income_statement": { "revenue": 2902739786, "cost_of_revenue": 1706255029, "gross_profit": 1196484757, "ebit": 1129329391, "ebitda": 1562990249, "pretax_income": 986776866, "tax_provision": 241657564, "net_income": 676030676, "net_income_to_common": 676030676, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 421132205, "total_current_assets": 902055401, "total_assets": 6335848684, "short_term_debt": 33239398, "long_term_debt": 648800000, "total_debt": 682039398, "total_liabilities": 2097675585, "total_equity": 4183772280, "shares_outstanding": 581700000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1070008819, "capital_expenditure": 298637876, "free_cash_flow": 1368646695, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278384, "ticker_id": 2004, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1129329391", "ebitda": "1562990249", "netIncome": "676030676", "grossProfit": "1196484757", "depreciation": "None", "totalRevenue": "2902739786", "costOfRevenue": "1706255029", "interestIncome": "129400000", "incomeBeforeTax": "986776866", "interestExpense": "108771341", "operatingIncome": "1129329391", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "241657564", "reportedCurrency": "USD", "netInterestIncome": "-107900000", "nonInterestIncome": "None", "operatingExpenses": "67155366", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1706255029", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "433660858", "sellingGeneralAndAdministrative": "55700000", "netIncomeFromContinuingOperations": "732300000" }, "balance": { "goodwill": "None", "inventory": "376313916", "commonStock": "3377641991", "currentDebt": "None", "investments": "None", "totalAssets": "6335848684", "longTermDebt": "648800000", "shortTermDebt": "33239398", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "871011998", "totalLiabilities": "2097675585", "otherCurrentAssets": "42821929", "totalCurrentAssets": "902055401", "currentLongTermDebt": "1000000", "longTermInvestments": "19400000", "shortTermInvestments": "998180", "currentNetReceivables": "60789171", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5433793282", "currentAccountsPayable": "328501087", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "839968594", "totalShareholderEquity": "4183772280", "capitalLeaseObligations": "112000000", "otherCurrentLiabilities": "154418470", "totalCurrentLiabilities": "516158955", "otherNonCurrentLiabilities": "100000", "totalNonCurrentLiabilities": "1581516629", "cashAndShortTermInvestments": "421132205", "commonStockSharesOutstanding": "581700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "421132205", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "676030676", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-107753836", "operatingCashflow": "1070008819", "capitalExpenditures": "298637876", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-656087568", "cashflowFromInvestment": "-358060197", "stockBasedCompensation": "8300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50875276", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "433660858", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2902739786, "cost_of_revenue": 1706255029, "gross_profit": 1196484757, "research_and_development": null, "selling_general_admin": 55700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1129329391, "depreciation_amortisation": 433660858, "ebitda": 1562990249, "interest_expense": 108771341, "interest_income": null, "other_non_operating": null, "pretax_income": 986776866, "tax_provision": 241657564, "effective_tax_rate": null, "net_income": 676030676, "net_income_continuing_ops": 732300000, "net_income_to_common": 676030676, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 421132205, "short_term_investments": 998180, "net_receivables": 60789171, "inventory": 376313916, "other_current_assets": null, "total_current_assets": 902055401, "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": 5433793282, "total_assets": 6335848684, "short_term_debt": 33239398, "accounts_payable": 328501087, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 516158955, "long_term_debt": 648800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1581516629, "total_liabilities": 2097675585, "total_debt": 682039398, "preferred_stock": null, "minority_interest": null, "retained_earnings": 871011998, "total_equity": 4183772280, "shares_outstanding": 581700000, "operating_cash_flow": 1070008819, "stock_based_compensation": 8300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 298637876, "acquisitions": null, "other_investing": null, "investing_cash_flow": -358060197, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -656087568, "free_cash_flow": 1368646695, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1129329391", "ebitda": "1562990249", "netIncome": "676030676", "grossProfit": "1196484757", "depreciation": "None", "totalRevenue": "2902739786", "costOfRevenue": "1706255029", "interestIncome": "129400000", "incomeBeforeTax": "986776866", "interestExpense": "108771341", "operatingIncome": "1129329391", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "241657564", "reportedCurrency": "USD", "netInterestIncome": "-107900000", "nonInterestIncome": "None", "operatingExpenses": "67155366", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1706255029", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "433660858", "sellingGeneralAndAdministrative": "55700000", "netIncomeFromContinuingOperations": "732300000" }, "balance": { "goodwill": "None", "inventory": "376313916", "commonStock": "3377641991", "currentDebt": "None", "investments": "None", "totalAssets": "6335848684", "longTermDebt": "648800000", "shortTermDebt": "33239398", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "871011998", "totalLiabilities": "2097675585", "otherCurrentAssets": "42821929", "totalCurrentAssets": "902055401", "currentLongTermDebt": "1000000", "longTermInvestments": "19400000", "shortTermInvestments": "998180", "currentNetReceivables": "60789171", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5433793282", "currentAccountsPayable": "328501087", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "839968594", "totalShareholderEquity": "4183772280", "capitalLeaseObligations": "112000000", "otherCurrentLiabilities": "154418470", "totalCurrentLiabilities": "516158955", "otherNonCurrentLiabilities": "100000", "totalNonCurrentLiabilities": "1581516629", "cashAndShortTermInvestments": "421132205", "commonStockSharesOutstanding": "581700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "421132205", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "676030676", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-107753836", "operatingCashflow": "1070008819", "capitalExpenditures": "298637876", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-656087568", "cashflowFromInvestment": "-358060197", "stockBasedCompensation": "8300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50875276", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "433660858", "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": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "income_statement": { "revenue": 1633000000, "cost_of_revenue": 1083100000, "gross_profit": 549900000, "ebit": 974600000, "ebitda": 1249600000, "pretax_income": 977200000, "tax_provision": 129400000, "net_income": 819600000, "net_income_to_common": 819600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 347500000, "total_current_assets": 668300000, "total_assets": 5374400000, "short_term_debt": 29800000, "long_term_debt": 1027900000, "total_debt": 1057700000, "total_liabilities": 1973700000, "total_equity": 3336700000, "shares_outstanding": 545900000, "goodwill_and_intangibles": 12792386 }, "cash_flow": { "operating_cash_flow": 392694350, "capital_expenditure": 531779551, "free_cash_flow": 924473901, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278389, "ticker_id": 2004, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "974600000", "ebitda": "1249600000", "netIncome": "819600000", "grossProfit": "549900000", "depreciation": "None", "totalRevenue": "1633000000", "costOfRevenue": "1083100000", "interestIncome": "17200000", "incomeBeforeTax": "977200000", "interestExpense": "2600000", "operatingIncome": "944000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "129400000", "reportedCurrency": "USD", "netInterestIncome": "-5000000", "nonInterestIncome": "None", "operatingExpenses": "-394100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1083100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "275000000", "sellingGeneralAndAdministrative": "42300000", "netIncomeFromContinuingOperations": "847800000" }, "balance": { "goodwill": "None", "inventory": "271900000", "commonStock": "3070600000", "currentDebt": "None", "investments": "None", "totalAssets": "5374400000", "longTermDebt": "1027900000", "shortTermDebt": "29800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12792386", "reportedCurrency": "USD", "retainedEarnings": "259400000", "totalLiabilities": "1973700000", "otherCurrentAssets": "13200000", "totalCurrentAssets": "668300000", "currentLongTermDebt": "1000000", "longTermInvestments": "11300000", "shortTermInvestments": "1000000", "currentNetReceivables": "34700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4706100000", "currentAccountsPayable": "264800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1153100000", "totalShareholderEquity": "3336700000", "capitalLeaseObligations": "124200000", "otherCurrentLiabilities": "42200000", "totalCurrentLiabilities": "550600000", "otherNonCurrentLiabilities": "700000", "totalNonCurrentLiabilities": "1423100000", "cashAndShortTermInvestments": "347500000", "commonStockSharesOutstanding": "545900000", "intangibleAssetsExcludingGoodwill": "12792386", "cashAndCashEquivalentsAtCarryingValue": "347500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "780247974", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-48932096", "operatingCashflow": "392694350", "capitalExpenditures": "531779551", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "92437870", "cashflowFromInvestment": "-497603241", "stockBasedCompensation": "5700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31129952", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "267222555", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1633000000, "cost_of_revenue": 1083100000, "gross_profit": 549900000, "research_and_development": null, "selling_general_admin": 42300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 974600000, "depreciation_amortisation": 275000000, "ebitda": 1249600000, "interest_expense": 2600000, "interest_income": null, "other_non_operating": null, "pretax_income": 977200000, "tax_provision": 129400000, "effective_tax_rate": null, "net_income": 819600000, "net_income_continuing_ops": 847800000, "net_income_to_common": 819600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 347500000, "short_term_investments": 1000000, "net_receivables": 34700000, "inventory": 271900000, "other_current_assets": null, "total_current_assets": 668300000, "net_ppe": null, "goodwill": null, "intangible_assets": 12792386, "goodwill_and_intangibles": 12792386, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4706100000, "total_assets": 5374400000, "short_term_debt": 29800000, "accounts_payable": 264800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 550600000, "long_term_debt": 1027900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1423100000, "total_liabilities": 1973700000, "total_debt": 1057700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 259400000, "total_equity": 3336700000, "shares_outstanding": 545900000, "operating_cash_flow": 392694350, "stock_based_compensation": 5700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 531779551, "acquisitions": null, "other_investing": null, "investing_cash_flow": -497603241, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 92437870, "free_cash_flow": 924473901, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "974600000", "ebitda": "1249600000", "netIncome": "819600000", "grossProfit": "549900000", "depreciation": "None", "totalRevenue": "1633000000", "costOfRevenue": "1083100000", "interestIncome": "17200000", "incomeBeforeTax": "977200000", "interestExpense": "2600000", "operatingIncome": "944000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "129400000", "reportedCurrency": "USD", "netInterestIncome": "-5000000", "nonInterestIncome": "None", "operatingExpenses": "-394100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1083100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "275000000", "sellingGeneralAndAdministrative": "42300000", "netIncomeFromContinuingOperations": "847800000" }, "balance": { "goodwill": "None", "inventory": "271900000", "commonStock": "3070600000", "currentDebt": "None", "investments": "None", "totalAssets": "5374400000", "longTermDebt": "1027900000", "shortTermDebt": "29800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12792386", "reportedCurrency": "USD", "retainedEarnings": "259400000", "totalLiabilities": "1973700000", "otherCurrentAssets": "13200000", "totalCurrentAssets": "668300000", "currentLongTermDebt": "1000000", "longTermInvestments": "11300000", "shortTermInvestments": "1000000", "currentNetReceivables": "34700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4706100000", "currentAccountsPayable": "264800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1153100000", "totalShareholderEquity": "3336700000", "capitalLeaseObligations": "124200000", "otherCurrentLiabilities": "42200000", "totalCurrentLiabilities": "550600000", "otherNonCurrentLiabilities": "700000", "totalNonCurrentLiabilities": "1423100000", "cashAndShortTermInvestments": "347500000", "commonStockSharesOutstanding": "545900000", "intangibleAssetsExcludingGoodwill": "12792386", "cashAndCashEquivalentsAtCarryingValue": "347500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "780247974", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-48932096", "operatingCashflow": "392694350", "capitalExpenditures": "531779551", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "92437870", "cashflowFromInvestment": "-497603241", "stockBasedCompensation": "5700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31129952", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "267222555", "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": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "income_statement": { "revenue": 987100000, "cost_of_revenue": 863000000, "gross_profit": 124100000, "ebit": 93700000, "ebitda": 315400000, "pretax_income": 128200000, "tax_provision": 30700000, "net_income": 94300000, "net_income_to_common": 94300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 367100000, "total_current_assets": 753700000, "total_assets": 4537900000, "short_term_debt": 26100000, "long_term_debt": 825800000, "total_debt": 851900000, "total_liabilities": 2273800000, "total_equity": 2206000000, "shares_outstanding": 484600000, "goodwill_and_intangibles": 13430931 }, "cash_flow": { "operating_cash_flow": 119552976, "capital_expenditure": 923938804, "free_cash_flow": 1043491780, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278394, "ticker_id": 2004, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93700000", "ebitda": "315400000", "netIncome": "94300000", "grossProfit": "124100000", "depreciation": "None", "totalRevenue": "987100000", "costOfRevenue": "863000000", "interestIncome": "26400000", "incomeBeforeTax": "128200000", "interestExpense": "21000000", "operatingIncome": "-300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "30700000", "reportedCurrency": "USD", "netInterestIncome": "27300000", "nonInterestIncome": "None", "operatingExpenses": "124400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "863000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221700000", "sellingGeneralAndAdministrative": "46900000", "netIncomeFromContinuingOperations": "104900000" }, "balance": { "goodwill": "2", "inventory": "266300000", "commonStock": "2732100000", "currentDebt": "None", "investments": "None", "totalAssets": "4537900000", "longTermDebt": "825800000", "shortTermDebt": "26100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "13430929", "reportedCurrency": "USD", "retainedEarnings": "-538300000", "totalLiabilities": "2273800000", "otherCurrentAssets": "52500000", "totalCurrentAssets": "753700000", "currentLongTermDebt": "5000000", "longTermInvestments": "16200000", "shortTermInvestments": "76852044", "currentNetReceivables": "67800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3784200000", "currentAccountsPayable": "317600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "952100000", "totalShareholderEquity": "2206000000", "capitalLeaseObligations": "121300000", "otherCurrentLiabilities": "40600000", "totalCurrentLiabilities": "630800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1643000000", "cashAndShortTermInvestments": "367100000", "commonStockSharesOutstanding": "484600000", "intangibleAssetsExcludingGoodwill": "13430929", "cashAndCashEquivalentsAtCarryingValue": "367100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90326652", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-78004753", "operatingCashflow": "119552976", "capitalExpenditures": "923938804", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "205398939", "cashflowFromInvestment": "-366907475", "stockBasedCompensation": "6200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "226478552", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 987100000, "cost_of_revenue": 863000000, "gross_profit": 124100000, "research_and_development": null, "selling_general_admin": 46900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93700000, "depreciation_amortisation": 221700000, "ebitda": 315400000, "interest_expense": 21000000, "interest_income": null, "other_non_operating": null, "pretax_income": 128200000, "tax_provision": 30700000, "effective_tax_rate": null, "net_income": 94300000, "net_income_continuing_ops": 104900000, "net_income_to_common": 94300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 367100000, "short_term_investments": 76852044, "net_receivables": 67800000, "inventory": 266300000, "other_current_assets": null, "total_current_assets": 753700000, "net_ppe": null, "goodwill": 2, "intangible_assets": 13430929, "goodwill_and_intangibles": 13430931, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3784200000, "total_assets": 4537900000, "short_term_debt": 26100000, "accounts_payable": 317600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 630800000, "long_term_debt": 825800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1643000000, "total_liabilities": 2273800000, "total_debt": 851900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -538300000, "total_equity": 2206000000, "shares_outstanding": 484600000, "operating_cash_flow": 119552976, "stock_based_compensation": 6200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 923938804, "acquisitions": null, "other_investing": null, "investing_cash_flow": -366907475, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 205398939, "free_cash_flow": 1043491780, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93700000", "ebitda": "315400000", "netIncome": "94300000", "grossProfit": "124100000", "depreciation": "None", "totalRevenue": "987100000", "costOfRevenue": "863000000", "interestIncome": "26400000", "incomeBeforeTax": "128200000", "interestExpense": "21000000", "operatingIncome": "-300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "30700000", "reportedCurrency": "USD", "netInterestIncome": "27300000", "nonInterestIncome": "None", "operatingExpenses": "124400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "863000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221700000", "sellingGeneralAndAdministrative": "46900000", "netIncomeFromContinuingOperations": "104900000" }, "balance": { "goodwill": "2", "inventory": "266300000", "commonStock": "2732100000", "currentDebt": "None", "investments": "None", "totalAssets": "4537900000", "longTermDebt": "825800000", "shortTermDebt": "26100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "13430929", "reportedCurrency": "USD", "retainedEarnings": "-538300000", "totalLiabilities": "2273800000", "otherCurrentAssets": "52500000", "totalCurrentAssets": "753700000", "currentLongTermDebt": "5000000", "longTermInvestments": "16200000", "shortTermInvestments": "76852044", "currentNetReceivables": "67800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3784200000", "currentAccountsPayable": "317600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "952100000", "totalShareholderEquity": "2206000000", "capitalLeaseObligations": "121300000", "otherCurrentLiabilities": "40600000", "totalCurrentLiabilities": "630800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1643000000", "cashAndShortTermInvestments": "367100000", "commonStockSharesOutstanding": "484600000", "intangibleAssetsExcludingGoodwill": "13430929", "cashAndCashEquivalentsAtCarryingValue": "367100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90326652", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-78004753", "operatingCashflow": "119552976", "capitalExpenditures": "923938804", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "205398939", "cashflowFromInvestment": "-366907475", "stockBasedCompensation": "6200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "226478552", "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": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "income_statement": { "revenue": 958800000, "cost_of_revenue": 810900000, "gross_profit": 147900000, "ebit": 31600000, "ebitda": 273600000, "pretax_income": 41700000, "tax_provision": 78100000, "net_income": -70100000, "net_income_to_common": -70100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 407800000, "total_current_assets": 1521300000, "total_assets": 4425100000, "short_term_debt": 13800000, "long_term_debt": 910000000, "total_debt": 923800000, "total_liabilities": 2218300000, "total_equity": 2130800000, "shares_outstanding": 478600000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 364271116, "capital_expenditure": 713272236, "free_cash_flow": 1077543352, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278399, "ticker_id": 2004, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31600000", "ebitda": "273600000", "netIncome": "-70100000", "grossProfit": "147900000", "depreciation": "None", "totalRevenue": "958800000", "costOfRevenue": "810900000", "interestIncome": "6600000", "incomeBeforeTax": "41700000", "interestExpense": "1500000", "operatingIncome": "41300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "78100000", "reportedCurrency": "USD", "netInterestIncome": "-100000", "nonInterestIncome": "None", "operatingExpenses": "106600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "810900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "242000000", "sellingGeneralAndAdministrative": "51100000", "netIncomeFromContinuingOperations": "-36400000" }, "balance": { "goodwill": "None", "inventory": "199900000", "commonStock": "2726300000", "currentDebt": "None", "investments": "None", "totalAssets": "4425100000", "longTermDebt": "910000000", "shortTermDebt": "13800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-632400000", "totalLiabilities": "2218300000", "otherCurrentAssets": "830600000", "totalCurrentAssets": "1521300000", "currentLongTermDebt": "8700000", "longTermInvestments": "8100000", "shortTermInvestments": "0", "currentNetReceivables": "83000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2903800000", "currentAccountsPayable": "294100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2626300000", "shortLongTermDebtTotal": "992500000", "totalShareholderEquity": "2130800000", "capitalLeaseObligations": "73800000", "otherCurrentLiabilities": "300500000", "totalCurrentLiabilities": "646200000", "otherNonCurrentLiabilities": "19600000", "totalNonCurrentLiabilities": "1572100000", "cashAndShortTermInvestments": "407800000", "commonStockSharesOutstanding": "478600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "407800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53300941", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-31308300", "operatingCashflow": "364271116", "capitalExpenditures": "713272236", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "387992436", "cashflowFromInvestment": "-828325437", "stockBasedCompensation": "5100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234428103", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 958800000, "cost_of_revenue": 810900000, "gross_profit": 147900000, "research_and_development": null, "selling_general_admin": 51100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31600000, "depreciation_amortisation": 242000000, "ebitda": 273600000, "interest_expense": 1500000, "interest_income": null, "other_non_operating": null, "pretax_income": 41700000, "tax_provision": 78100000, "effective_tax_rate": null, "net_income": -70100000, "net_income_continuing_ops": -36400000, "net_income_to_common": -70100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 407800000, "short_term_investments": 0, "net_receivables": 83000000, "inventory": 199900000, "other_current_assets": null, "total_current_assets": 1521300000, "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": 2903800000, "total_assets": 4425100000, "short_term_debt": 13800000, "accounts_payable": 294100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 646200000, "long_term_debt": 910000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1572100000, "total_liabilities": 2218300000, "total_debt": 923800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -632400000, "total_equity": 2130800000, "shares_outstanding": 478600000, "operating_cash_flow": 364271116, "stock_based_compensation": 5100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 713272236, "acquisitions": null, "other_investing": null, "investing_cash_flow": -828325437, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 387992436, "free_cash_flow": 1077543352, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31600000", "ebitda": "273600000", "netIncome": "-70100000", "grossProfit": "147900000", "depreciation": "None", "totalRevenue": "958800000", "costOfRevenue": "810900000", "interestIncome": "6600000", "incomeBeforeTax": "41700000", "interestExpense": "1500000", "operatingIncome": "41300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "78100000", "reportedCurrency": "USD", "netInterestIncome": "-100000", "nonInterestIncome": "None", "operatingExpenses": "106600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "810900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "242000000", "sellingGeneralAndAdministrative": "51100000", "netIncomeFromContinuingOperations": "-36400000" }, "balance": { "goodwill": "None", "inventory": "199900000", "commonStock": "2726300000", "currentDebt": "None", "investments": "None", "totalAssets": "4425100000", "longTermDebt": "910000000", "shortTermDebt": "13800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-632400000", "totalLiabilities": "2218300000", "otherCurrentAssets": "830600000", "totalCurrentAssets": "1521300000", "currentLongTermDebt": "8700000", "longTermInvestments": "8100000", "shortTermInvestments": "0", "currentNetReceivables": "83000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2903800000", "currentAccountsPayable": "294100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2626300000", "shortLongTermDebtTotal": "992500000", "totalShareholderEquity": "2130800000", "capitalLeaseObligations": "73800000", "otherCurrentLiabilities": "300500000", "totalCurrentLiabilities": "646200000", "otherNonCurrentLiabilities": "19600000", "totalNonCurrentLiabilities": "1572100000", "cashAndShortTermInvestments": "407800000", "commonStockSharesOutstanding": "478600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "407800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53300941", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-31308300", "operatingCashflow": "364271116", "capitalExpenditures": "713272236", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "387992436", "cashflowFromInvestment": "-828325437", "stockBasedCompensation": "5100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234428103", "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": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "income_statement": { "revenue": 875500000, "cost_of_revenue": 813300000, "gross_profit": 62200000, "ebit": -54500000, "ebitda": 219000000, "pretax_income": -54500000, "tax_provision": 33400000, "net_income": -254400000, "net_income_to_common": -254400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 544162417, "total_current_assets": 949812581, "total_assets": 4215186547, "short_term_debt": 28860880, "long_term_debt": 456900000, "total_debt": 485760880, "total_liabilities": 1901222997, "total_equity": 2236768184, "shares_outstanding": 476500000, "goodwill_and_intangibles": 12782673 }, "cash_flow": { "operating_cash_flow": 285000000, "capital_expenditure": 539300000, "free_cash_flow": 824300000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278404, "ticker_id": 2004, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-54500000", "ebitda": "219000000", "netIncome": "-254400000", "grossProfit": "62200000", "depreciation": "None", "totalRevenue": "875500000", "costOfRevenue": "813300000", "interestIncome": "16700000", "incomeBeforeTax": "-54500000", "interestExpense": "5154245", "operatingIncome": "-104600000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "33400000", "reportedCurrency": "USD", "netInterestIncome": "-1000000", "nonInterestIncome": "None", "operatingExpenses": "166800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "813300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "273500000", "sellingGeneralAndAdministrative": "39600000", "netIncomeFromContinuingOperations": "-255100000" }, "balance": { "goodwill": "None", "inventory": "301691074", "commonStock": "2715419399", "currentDebt": "None", "investments": "None", "totalAssets": "4215186547", "longTermDebt": "456900000", "shortTermDebt": "28860880", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "12782673", "reportedCurrency": "USD", "retainedEarnings": "-561439000", "totalLiabilities": "1901222997", "otherCurrentAssets": "48034891", "totalCurrentAssets": "949812581", "currentLongTermDebt": "7500000", "longTermInvestments": "45100000", "shortTermInvestments": "7589712", "currentNetReceivables": "48334485", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3265373966", "currentAccountsPayable": "303987961", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2649600000", "shortLongTermDebtTotal": "529282586", "totalShareholderEquity": "2236768184", "capitalLeaseObligations": "65600000", "otherCurrentLiabilities": "29160474", "totalCurrentLiabilities": "580912605", "otherNonCurrentLiabilities": "40300000", "totalNonCurrentLiabilities": "1320310392", "cashAndShortTermInvestments": "544162417", "commonStockSharesOutstanding": "476500000", "intangibleAssetsExcludingGoodwill": "12782673", "cashAndCashEquivalentsAtCarryingValue": "544162417", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87900000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-23100000", "operatingCashflow": "285000000", "capitalExpenditures": "539300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41200000", "cashflowFromInvestment": "-630700000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "273500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 875500000, "cost_of_revenue": 813300000, "gross_profit": 62200000, "research_and_development": null, "selling_general_admin": 39600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -54500000, "depreciation_amortisation": 273500000, "ebitda": 219000000, "interest_expense": 5154245, "interest_income": null, "other_non_operating": null, "pretax_income": -54500000, "tax_provision": 33400000, "effective_tax_rate": null, "net_income": -254400000, "net_income_continuing_ops": -255100000, "net_income_to_common": -254400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 544162417, "short_term_investments": 7589712, "net_receivables": 48334485, "inventory": 301691074, "other_current_assets": null, "total_current_assets": 949812581, "net_ppe": null, "goodwill": null, "intangible_assets": 12782673, "goodwill_and_intangibles": 12782673, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3265373966, "total_assets": 4215186547, "short_term_debt": 28860880, "accounts_payable": 303987961, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 580912605, "long_term_debt": 456900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1320310392, "total_liabilities": 1901222997, "total_debt": 485760880, "preferred_stock": null, "minority_interest": null, "retained_earnings": -561439000, "total_equity": 2236768184, "shares_outstanding": 476500000, "operating_cash_flow": 285000000, "stock_based_compensation": 6700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 539300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -630700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41200000, "free_cash_flow": 824300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-54500000", "ebitda": "219000000", "netIncome": "-254400000", "grossProfit": "62200000", "depreciation": "None", "totalRevenue": "875500000", "costOfRevenue": "813300000", "interestIncome": "16700000", "incomeBeforeTax": "-54500000", "interestExpense": "5154245", "operatingIncome": "-104600000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "33400000", "reportedCurrency": "USD", "netInterestIncome": "-1000000", "nonInterestIncome": "None", "operatingExpenses": "166800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "813300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "273500000", "sellingGeneralAndAdministrative": "39600000", "netIncomeFromContinuingOperations": "-255100000" }, "balance": { "goodwill": "None", "inventory": "301691074", "commonStock": "2715419399", "currentDebt": "None", "investments": "None", "totalAssets": "4215186547", "longTermDebt": "456900000", "shortTermDebt": "28860880", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "12782673", "reportedCurrency": "USD", "retainedEarnings": "-561439000", "totalLiabilities": "1901222997", "otherCurrentAssets": "48034891", "totalCurrentAssets": "949812581", "currentLongTermDebt": "7500000", "longTermInvestments": "45100000", "shortTermInvestments": "7589712", "currentNetReceivables": "48334485", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3265373966", "currentAccountsPayable": "303987961", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2649600000", "shortLongTermDebtTotal": "529282586", "totalShareholderEquity": "2236768184", "capitalLeaseObligations": "65600000", "otherCurrentLiabilities": "29160474", "totalCurrentLiabilities": "580912605", "otherNonCurrentLiabilities": "40300000", "totalNonCurrentLiabilities": "1320310392", "cashAndShortTermInvestments": "544162417", "commonStockSharesOutstanding": "476500000", "intangibleAssetsExcludingGoodwill": "12782673", "cashAndCashEquivalentsAtCarryingValue": "544162417", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87900000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-23100000", "operatingCashflow": "285000000", "capitalExpenditures": "539300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41200000", "cashflowFromInvestment": "-630700000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "273500000", "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": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "income_statement": { "revenue": 1241700000, "cost_of_revenue": 991400000, "gross_profit": 250300000, "ebit": 107900000, "ebitda": 375900000, "pretax_income": 98800000, "tax_provision": 44100000, "net_income": 42600000, "net_income_to_common": 42600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 941500000, "total_current_assets": 1395500000, "total_assets": 4244900000, "short_term_debt": 25900000, "long_term_debt": 458700000, "total_debt": 484600000, "total_liabilities": 1699400000, "total_equity": 2458200000, "shares_outstanding": 478000000, "goodwill_and_intangibles": 5600000 }, "cash_flow": { "operating_cash_flow": 347600000, "capital_expenditure": 317600000, "free_cash_flow": 665200000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278409, "ticker_id": 2004, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107900000", "ebitda": "375900000", "netIncome": "42600000", "grossProfit": "250300000", "depreciation": "None", "totalRevenue": "1241700000", "costOfRevenue": "991400000", "interestIncome": "8900000", "incomeBeforeTax": "98800000", "interestExpense": "14634290", "operatingIncome": "145400000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "44100000", "reportedCurrency": "USD", "netInterestIncome": "-14400000", "nonInterestIncome": "None", "operatingExpenses": "104900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "991400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268000000", "sellingGeneralAndAdministrative": "44900000", "netIncomeFromContinuingOperations": "54700000" }, "balance": { "goodwill": "None", "inventory": "327300000", "commonStock": "2710800000", "currentDebt": "None", "investments": "None", "totalAssets": "4244900000", "longTermDebt": "458700000", "shortTermDebt": "25900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "5600000", "reportedCurrency": "USD", "retainedEarnings": "-307900000", "totalLiabilities": "1699400000", "otherCurrentAssets": "40000000", "totalCurrentAssets": "1395500000", "currentLongTermDebt": "7900000", "longTermInvestments": "31600000", "shortTermInvestments": "6000000", "currentNetReceivables": "80700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2849399999", "currentAccountsPayable": "244700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2416800000", "shortLongTermDebtTotal": "533400000", "totalShareholderEquity": "2458200000", "capitalLeaseObligations": "66800000", "otherCurrentLiabilities": "34600000", "totalCurrentLiabilities": "334800000", "otherNonCurrentLiabilities": "4000000", "totalNonCurrentLiabilities": "1364600000", "cashAndShortTermInvestments": "941500000", "commonStockSharesOutstanding": "478000000", "intangibleAssetsExcludingGoodwill": "5600000", "cashAndCashEquivalentsAtCarryingValue": "941500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3400000", "operatingCashflow": "347600000", "capitalExpenditures": "317600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "800000", "cashflowFromInvestment": "-246200000", "stockBasedCompensation": "11700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "222200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1241700000, "cost_of_revenue": 991400000, "gross_profit": 250300000, "research_and_development": null, "selling_general_admin": 44900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107900000, "depreciation_amortisation": 268000000, "ebitda": 375900000, "interest_expense": 14634290, "interest_income": null, "other_non_operating": null, "pretax_income": 98800000, "tax_provision": 44100000, "effective_tax_rate": null, "net_income": 42600000, "net_income_continuing_ops": 54700000, "net_income_to_common": 42600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 941500000, "short_term_investments": 6000000, "net_receivables": 80700000, "inventory": 327300000, "other_current_assets": null, "total_current_assets": 1395500000, "net_ppe": null, "goodwill": null, "intangible_assets": 5600000, "goodwill_and_intangibles": 5600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2849399999, "total_assets": 4244900000, "short_term_debt": 25900000, "accounts_payable": 244700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 334800000, "long_term_debt": 458700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1364600000, "total_liabilities": 1699400000, "total_debt": 484600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -307900000, "total_equity": 2458200000, "shares_outstanding": 478000000, "operating_cash_flow": 347600000, "stock_based_compensation": 11700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 317600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -246200000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 800000, "free_cash_flow": 665200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "107900000", "ebitda": "375900000", "netIncome": "42600000", "grossProfit": "250300000", "depreciation": "None", "totalRevenue": "1241700000", "costOfRevenue": "991400000", "interestIncome": "8900000", "incomeBeforeTax": "98800000", "interestExpense": "14634290", "operatingIncome": "145400000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "44100000", "reportedCurrency": "USD", "netInterestIncome": "-14400000", "nonInterestIncome": "None", "operatingExpenses": "104900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "991400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268000000", "sellingGeneralAndAdministrative": "44900000", "netIncomeFromContinuingOperations": "54700000" }, "balance": { "goodwill": "None", "inventory": "327300000", "commonStock": "2710800000", "currentDebt": "None", "investments": "None", "totalAssets": "4244900000", "longTermDebt": "458700000", "shortTermDebt": "25900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "5600000", "reportedCurrency": "USD", "retainedEarnings": "-307900000", "totalLiabilities": "1699400000", "otherCurrentAssets": "40000000", "totalCurrentAssets": "1395500000", "currentLongTermDebt": "7900000", "longTermInvestments": "31600000", "shortTermInvestments": "6000000", "currentNetReceivables": "80700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2849399999", "currentAccountsPayable": "244700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2416800000", "shortLongTermDebtTotal": "533400000", "totalShareholderEquity": "2458200000", "capitalLeaseObligations": "66800000", "otherCurrentLiabilities": "34600000", "totalCurrentLiabilities": "334800000", "otherNonCurrentLiabilities": "4000000", "totalNonCurrentLiabilities": "1364600000", "cashAndShortTermInvestments": "941500000", "commonStockSharesOutstanding": "478000000", "intangibleAssetsExcludingGoodwill": "5600000", "cashAndCashEquivalentsAtCarryingValue": "941500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3400000", "operatingCashflow": "347600000", "capitalExpenditures": "317600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "800000", "cashflowFromInvestment": "-246200000", "stockBasedCompensation": "11700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "222200000", "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": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "income_statement": { "revenue": 1065300000, "cost_of_revenue": 995700000, "gross_profit": 69600000, "ebit": -320200000, "ebitda": -43600000, "pretax_income": -328300000, "tax_provision": 30400000, "net_income": -412600000, "net_income_to_common": -412600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 830600000, "total_current_assets": 1263000000, "total_assets": 3862100000, "short_term_debt": 18000000, "long_term_debt": 403900000, "total_debt": 421900000, "total_liabilities": 1443300000, "total_equity": 2346100000, "shares_outstanding": 468000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 363000000, "capital_expenditure": 276200000, "free_cash_flow": 639200000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278414, "ticker_id": 2004, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-320200000", "ebitda": "-43600000", "netIncome": "-412600000", "grossProfit": "69600000", "depreciation": "None", "totalRevenue": "1065300000", "costOfRevenue": "995700000", "interestIncome": "16800000", "incomeBeforeTax": "-328300000", "interestExpense": "14018504", "operatingIncome": "-338100000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "30400000", "reportedCurrency": "USD", "netInterestIncome": "-1800000", "nonInterestIncome": "None", "operatingExpenses": "407700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "995700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "276600000", "sellingGeneralAndAdministrative": "47100000", "netIncomeFromContinuingOperations": "-358700000" }, "balance": { "goodwill": "None", "inventory": "308500000", "commonStock": "2686800000", "currentDebt": "None", "investments": "None", "totalAssets": "3862100000", "longTermDebt": "403900000", "shortTermDebt": "18000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-350200000", "totalLiabilities": "1443300000", "otherCurrentAssets": "61900000", "totalCurrentAssets": "1263000000", "currentLongTermDebt": "4600000", "longTermInvestments": "23400000", "shortTermInvestments": "10600000", "currentNetReceivables": "51400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2599100000", "currentAccountsPayable": "211900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2281800000", "shortLongTermDebtTotal": "467300000", "totalShareholderEquity": "2346100000", "capitalLeaseObligations": "58800000", "otherCurrentLiabilities": "23300000", "totalCurrentLiabilities": "266000000", "otherNonCurrentLiabilities": "2300000", "totalNonCurrentLiabilities": "1177300000", "cashAndShortTermInvestments": "830600000", "commonStockSharesOutstanding": "468000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "830600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-412600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-22200000", "operatingCashflow": "363000000", "capitalExpenditures": "276200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "800000", "cashflowFromInvestment": "-149800000", "stockBasedCompensation": "9200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "494400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1065300000, "cost_of_revenue": 995700000, "gross_profit": 69600000, "research_and_development": 34500000, "selling_general_admin": 47100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -320200000, "depreciation_amortisation": 276600000, "ebitda": -43600000, "interest_expense": 14018504, "interest_income": null, "other_non_operating": null, "pretax_income": -328300000, "tax_provision": 30400000, "effective_tax_rate": null, "net_income": -412600000, "net_income_continuing_ops": -358700000, "net_income_to_common": -412600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 830600000, "short_term_investments": 10600000, "net_receivables": 51400000, "inventory": 308500000, "other_current_assets": null, "total_current_assets": 1263000000, "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": 2599100000, "total_assets": 3862100000, "short_term_debt": 18000000, "accounts_payable": 211900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 266000000, "long_term_debt": 403900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1177300000, "total_liabilities": 1443300000, "total_debt": 421900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -350200000, "total_equity": 2346100000, "shares_outstanding": 468000000, "operating_cash_flow": 363000000, "stock_based_compensation": 9200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 276200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -149800000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 800000, "free_cash_flow": 639200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-320200000", "ebitda": "-43600000", "netIncome": "-412600000", "grossProfit": "69600000", "depreciation": "None", "totalRevenue": "1065300000", "costOfRevenue": "995700000", "interestIncome": "16800000", "incomeBeforeTax": "-328300000", "interestExpense": "14018504", "operatingIncome": "-338100000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "30400000", "reportedCurrency": "USD", "netInterestIncome": "-1800000", "nonInterestIncome": "None", "operatingExpenses": "407700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "995700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "276600000", "sellingGeneralAndAdministrative": "47100000", "netIncomeFromContinuingOperations": "-358700000" }, "balance": { "goodwill": "None", "inventory": "308500000", "commonStock": "2686800000", "currentDebt": "None", "investments": "None", "totalAssets": "3862100000", "longTermDebt": "403900000", "shortTermDebt": "18000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-350200000", "totalLiabilities": "1443300000", "otherCurrentAssets": "61900000", "totalCurrentAssets": "1263000000", "currentLongTermDebt": "4600000", "longTermInvestments": "23400000", "shortTermInvestments": "10600000", "currentNetReceivables": "51400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2599100000", "currentAccountsPayable": "211900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2281800000", "shortLongTermDebtTotal": "467300000", "totalShareholderEquity": "2346100000", "capitalLeaseObligations": "58800000", "otherCurrentLiabilities": "23300000", "totalCurrentLiabilities": "266000000", "otherNonCurrentLiabilities": "2300000", "totalNonCurrentLiabilities": "1177300000", "cashAndShortTermInvestments": "830600000", "commonStockSharesOutstanding": "468000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "830600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-412600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-22200000", "operatingCashflow": "363000000", "capitalExpenditures": "276200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "800000", "cashflowFromInvestment": "-149800000", "stockBasedCompensation": "9200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "494400000", "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": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "income_statement": { "revenue": 1111000000, "cost_of_revenue": 974100000, "gross_profit": 136900000, "ebit": 22965866, "ebitda": 276729222, "pretax_income": 18300000, "tax_provision": 38000000, "net_income": -28200000, "net_income_to_common": -28200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 615100000, "total_current_assets": 1086900000, "total_assets": 3961000000, "short_term_debt": 2200000, "long_term_debt": 398500000, "total_debt": 400700000, "total_liabilities": 1168400000, "total_equity": 2792600000, "shares_outstanding": 466500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 191100000, "capital_expenditure": 336000000, "free_cash_flow": 527100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278419, "ticker_id": 2004, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22965866", "ebitda": "276729222", "netIncome": "-28200000", "grossProfit": "136900000", "depreciation": "None", "totalRevenue": "1111000000", "costOfRevenue": "974100000", "interestIncome": "500000", "incomeBeforeTax": "18300000", "interestExpense": "2700000", "operatingIncome": "34100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "38000000", "reportedCurrency": "USD", "netInterestIncome": "4500000", "nonInterestIncome": "None", "operatingExpenses": "94000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "974100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "253763356", "sellingGeneralAndAdministrative": "41700000", "netIncomeFromContinuingOperations": "-19700000" }, "balance": { "goodwill": "None", "inventory": "274700000", "commonStock": "2680100000", "currentDebt": "None", "investments": "None", "totalAssets": "3961000000", "longTermDebt": "398500000", "shortTermDebt": "2200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "63100000", "totalLiabilities": "1168400000", "otherCurrentAssets": "14400000", "totalCurrentAssets": "1086900000", "currentLongTermDebt": "None", "longTermInvestments": "92600000", "shortTermInvestments": "119500000", "currentNetReceivables": "63200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2874100000", "currentAccountsPayable": "196000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2483400000", "shortLongTermDebtTotal": "400700000", "totalShareholderEquity": "2792600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31200000", "totalCurrentLiabilities": "227200000", "otherNonCurrentLiabilities": "13100000", "totalNonCurrentLiabilities": "941200000", "cashAndShortTermInvestments": "615100000", "commonStockSharesOutstanding": "466500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "615100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19700000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-87800000", "operatingCashflow": "191100000", "capitalExpenditures": "336000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10500000", "cashflowFromInvestment": "-224900000", "stockBasedCompensation": "8400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "266200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1111000000, "cost_of_revenue": 974100000, "gross_profit": 136900000, "research_and_development": 39200000, "selling_general_admin": 41700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22965866, "depreciation_amortisation": 253763356, "ebitda": 276729222, "interest_expense": 2700000, "interest_income": null, "other_non_operating": null, "pretax_income": 18300000, "tax_provision": 38000000, "effective_tax_rate": null, "net_income": -28200000, "net_income_continuing_ops": -19700000, "net_income_to_common": -28200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 615100000, "short_term_investments": 119500000, "net_receivables": 63200000, "inventory": 274700000, "other_current_assets": null, "total_current_assets": 1086900000, "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": 2874100000, "total_assets": 3961000000, "short_term_debt": 2200000, "accounts_payable": 196000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 227200000, "long_term_debt": 398500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 941200000, "total_liabilities": 1168400000, "total_debt": 400700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 63100000, "total_equity": 2792600000, "shares_outstanding": 466500000, "operating_cash_flow": 191100000, "stock_based_compensation": 8400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 336000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -224900000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10500000, "free_cash_flow": 527100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22965866", "ebitda": "276729222", "netIncome": "-28200000", "grossProfit": "136900000", "depreciation": "None", "totalRevenue": "1111000000", "costOfRevenue": "974100000", "interestIncome": "500000", "incomeBeforeTax": "18300000", "interestExpense": "2700000", "operatingIncome": "34100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "38000000", "reportedCurrency": "USD", "netInterestIncome": "4500000", "nonInterestIncome": "None", "operatingExpenses": "94000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "974100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "253763356", "sellingGeneralAndAdministrative": "41700000", "netIncomeFromContinuingOperations": "-19700000" }, "balance": { "goodwill": "None", "inventory": "274700000", "commonStock": "2680100000", "currentDebt": "None", "investments": "None", "totalAssets": "3961000000", "longTermDebt": "398500000", "shortTermDebt": "2200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "63100000", "totalLiabilities": "1168400000", "otherCurrentAssets": "14400000", "totalCurrentAssets": "1086900000", "currentLongTermDebt": "None", "longTermInvestments": "92600000", "shortTermInvestments": "119500000", "currentNetReceivables": "63200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2874100000", "currentAccountsPayable": "196000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2483400000", "shortLongTermDebtTotal": "400700000", "totalShareholderEquity": "2792600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31200000", "totalCurrentLiabilities": "227200000", "otherNonCurrentLiabilities": "13100000", "totalNonCurrentLiabilities": "941200000", "cashAndShortTermInvestments": "615100000", "commonStockSharesOutstanding": "466500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "615100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19700000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-87800000", "operatingCashflow": "191100000", "capitalExpenditures": "336000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10500000", "cashflowFromInvestment": "-224900000", "stockBasedCompensation": "8400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "266200000", "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": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "income_statement": { "revenue": 1030100000, "cost_of_revenue": 459400000, "gross_profit": 570700000, "ebit": 536400000, "ebitda": 652100000, "pretax_income": 533800000, "tax_provision": 116400000, "net_income": 379700000, "net_income_to_common": 379700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 550200000, "total_current_assets": 990700000, "total_assets": 5993000000, "short_term_debt": 32500000, "long_term_debt": 548900000, "total_debt": 581400000, "total_liabilities": 1566300000, "total_equity": 4334500000, "shares_outstanding": 594000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 569900000, "capital_expenditure": 109200000, "free_cash_flow": 679100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278382, "ticker_id": 2004, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "536400000", "ebitda": "652100000", "netIncome": "379700000", "grossProfit": "570700000", "depreciation": "None", "totalRevenue": "1030100000", "costOfRevenue": "459400000", "interestIncome": "3200000", "incomeBeforeTax": "533800000", "interestExpense": "2600000", "operatingIncome": "544700000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "116400000", "reportedCurrency": "USD", "netInterestIncome": "-2800000", "nonInterestIncome": "None", "operatingExpenses": "26000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "459400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115700000", "sellingGeneralAndAdministrative": "15400000", "netIncomeFromContinuingOperations": "417400000" }, "balance": { "goodwill": "None", "inventory": "355900000", "commonStock": "3325600000", "currentDebt": "None", "investments": "None", "totalAssets": "5993000000", "longTermDebt": "548900000", "shortTermDebt": "32500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1252300000", "totalLiabilities": "1566300000", "otherCurrentAssets": "53600000", "totalCurrentAssets": "990700000", "currentLongTermDebt": "300000", "longTermInvestments": "15700000", "shortTermInvestments": "1000000", "currentNetReceivables": "30000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5002300000", "currentAccountsPayable": "293600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "651000000", "totalShareholderEquity": "4334500000", "capitalLeaseObligations": "101800000", "otherCurrentLiabilities": "48800000", "totalCurrentLiabilities": "523300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1043000000", "cashAndShortTermInvestments": "550200000", "commonStockSharesOutstanding": "594000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "550200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "417400000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-6500000", "operatingCashflow": "569900000", "capitalExpenditures": "109200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-356500000", "cashflowFromInvestment": "-81000000", "stockBasedCompensation": "1900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-260000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1030100000, "cost_of_revenue": 459400000, "gross_profit": 570700000, "research_and_development": null, "selling_general_admin": 15400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 536400000, "depreciation_amortisation": 115700000, "ebitda": 652100000, "interest_expense": 2600000, "interest_income": null, "other_non_operating": null, "pretax_income": 533800000, "tax_provision": 116400000, "effective_tax_rate": null, "net_income": 379700000, "net_income_continuing_ops": 417400000, "net_income_to_common": 379700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 550200000, "short_term_investments": 1000000, "net_receivables": 30000000, "inventory": 355900000, "other_current_assets": null, "total_current_assets": 990700000, "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": 5002300000, "total_assets": 5993000000, "short_term_debt": 32500000, "accounts_payable": 293600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 523300000, "long_term_debt": 548900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1043000000, "total_liabilities": 1566300000, "total_debt": 581400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1252300000, "total_equity": 4334500000, "shares_outstanding": 594000000, "operating_cash_flow": 569900000, "stock_based_compensation": 1900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -356500000, "free_cash_flow": 679100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "536400000", "ebitda": "652100000", "netIncome": "379700000", "grossProfit": "570700000", "depreciation": "None", "totalRevenue": "1030100000", "costOfRevenue": "459400000", "interestIncome": "3200000", "incomeBeforeTax": "533800000", "interestExpense": "2600000", "operatingIncome": "544700000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "116400000", "reportedCurrency": "USD", "netInterestIncome": "-2800000", "nonInterestIncome": "None", "operatingExpenses": "26000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "459400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115700000", "sellingGeneralAndAdministrative": "15400000", "netIncomeFromContinuingOperations": "417400000" }, "balance": { "goodwill": "None", "inventory": "355900000", "commonStock": "3325600000", "currentDebt": "None", "investments": "None", "totalAssets": "5993000000", "longTermDebt": "548900000", "shortTermDebt": "32500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1252300000", "totalLiabilities": "1566300000", "otherCurrentAssets": "53600000", "totalCurrentAssets": "990700000", "currentLongTermDebt": "300000", "longTermInvestments": "15700000", "shortTermInvestments": "1000000", "currentNetReceivables": "30000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5002300000", "currentAccountsPayable": "293600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "651000000", "totalShareholderEquity": "4334500000", "capitalLeaseObligations": "101800000", "otherCurrentLiabilities": "48800000", "totalCurrentLiabilities": "523300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1043000000", "cashAndShortTermInvestments": "550200000", "commonStockSharesOutstanding": "594000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "550200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "417400000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-6500000", "operatingCashflow": "569900000", "capitalExpenditures": "109200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-356500000", "cashflowFromInvestment": "-81000000", "stockBasedCompensation": "1900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-260000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115700000", "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": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "income_statement": { "revenue": 1104825480, "cost_of_revenue": 509107155, "gross_profit": 595718325, "ebit": 576527807, "ebitda": 716445968, "pretax_income": 527688449, "tax_provision": 76152845, "net_income": 412849959, "net_income_to_common": 412849959, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 421132205, "total_current_assets": 902055401, "total_assets": 6335848684, "short_term_debt": 33239398, "long_term_debt": 648800000, "total_debt": 682039398, "total_liabilities": 2097675585, "total_equity": 4183772280, "shares_outstanding": 580857142, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 691636659, "capital_expenditure": 88374552, "free_cash_flow": 780011211, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278383, "ticker_id": 2004, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "576527807", "ebitda": "716445968", "netIncome": "412849959", "grossProfit": "595718325", "depreciation": "None", "totalRevenue": "1104825480", "costOfRevenue": "509107155", "interestIncome": "45400000", "incomeBeforeTax": "527688449", "interestExpense": "28430395", "operatingIncome": "576527807", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "76152845", "reportedCurrency": "USD", "netInterestIncome": "-31200000", "nonInterestIncome": "None", "operatingExpenses": "19190516", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "509107155", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139918161", "sellingGeneralAndAdministrative": "14900000", "netIncomeFromContinuingOperations": "444700000" }, "balance": { "goodwill": "None", "inventory": "376313916", "commonStock": "3377641991", "currentDebt": "None", "investments": "None", "totalAssets": "6335848684", "longTermDebt": "648800000", "shortTermDebt": "33239398", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "871011998", "totalLiabilities": "2097675585", "otherCurrentAssets": "42821929", "totalCurrentAssets": "902055401", "currentLongTermDebt": "1000000", "longTermInvestments": "19400000", "shortTermInvestments": "998180", "currentNetReceivables": "60789171", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5433793282", "currentAccountsPayable": "328501087", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4558900000", "shortLongTermDebtTotal": "839968594", "totalShareholderEquity": "4183772280", "capitalLeaseObligations": "112000000", "otherCurrentLiabilities": "154418470", "totalCurrentLiabilities": "516158955", "otherNonCurrentLiabilities": "100000", "totalNonCurrentLiabilities": "1581516629", "cashAndShortTermInvestments": "421132205", "commonStockSharesOutstanding": "580857142", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "421132205", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "412849959", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-37496357", "operatingCashflow": "691636659", "capitalExpenditures": "88374552", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-427903496", "cashflowFromInvestment": "-151462481", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50875276", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139918161", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1104825480, "cost_of_revenue": 509107155, "gross_profit": 595718325, "research_and_development": null, "selling_general_admin": 14900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 576527807, "depreciation_amortisation": 139918161, "ebitda": 716445968, "interest_expense": 28430395, "interest_income": null, "other_non_operating": null, "pretax_income": 527688449, "tax_provision": 76152845, "effective_tax_rate": null, "net_income": 412849959, "net_income_continuing_ops": 444700000, "net_income_to_common": 412849959, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 421132205, "short_term_investments": 998180, "net_receivables": 60789171, "inventory": 376313916, "other_current_assets": null, "total_current_assets": 902055401, "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": 5433793282, "total_assets": 6335848684, "short_term_debt": 33239398, "accounts_payable": 328501087, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 516158955, "long_term_debt": 648800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1581516629, "total_liabilities": 2097675585, "total_debt": 682039398, "preferred_stock": null, "minority_interest": null, "retained_earnings": 871011998, "total_equity": 4183772280, "shares_outstanding": 580857142, "operating_cash_flow": 691636659, "stock_based_compensation": 2000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88374552, "acquisitions": null, "other_investing": null, "investing_cash_flow": -151462481, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -427903496, "free_cash_flow": 780011211, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "576527807", "ebitda": "716445968", "netIncome": "412849959", "grossProfit": "595718325", "depreciation": "None", "totalRevenue": "1104825480", "costOfRevenue": "509107155", "interestIncome": "45400000", "incomeBeforeTax": "527688449", "interestExpense": "28430395", "operatingIncome": "576527807", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "76152845", "reportedCurrency": "USD", "netInterestIncome": "-31200000", "nonInterestIncome": "None", "operatingExpenses": "19190516", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "509107155", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139918161", "sellingGeneralAndAdministrative": "14900000", "netIncomeFromContinuingOperations": "444700000" }, "balance": { "goodwill": "None", "inventory": "376313916", "commonStock": "3377641991", "currentDebt": "None", "investments": "None", "totalAssets": "6335848684", "longTermDebt": "648800000", "shortTermDebt": "33239398", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "871011998", "totalLiabilities": "2097675585", "otherCurrentAssets": "42821929", "totalCurrentAssets": "902055401", "currentLongTermDebt": "1000000", "longTermInvestments": "19400000", "shortTermInvestments": "998180", "currentNetReceivables": "60789171", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5433793282", "currentAccountsPayable": "328501087", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4558900000", "shortLongTermDebtTotal": "839968594", "totalShareholderEquity": "4183772280", "capitalLeaseObligations": "112000000", "otherCurrentLiabilities": "154418470", "totalCurrentLiabilities": "516158955", "otherNonCurrentLiabilities": "100000", "totalNonCurrentLiabilities": "1581516629", "cashAndShortTermInvestments": "421132205", "commonStockSharesOutstanding": "580857142", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "421132205", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "412849959", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-37496357", "operatingCashflow": "691636659", "capitalExpenditures": "88374552", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-427903496", "cashflowFromInvestment": "-151462481", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50875276", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139918161", "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": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "income_statement": { "revenue": 706700000, "cost_of_revenue": 434100000, "gross_profit": 272600000, "ebit": 218300000, "ebitda": 328200000, "pretax_income": 199600000, "tax_provision": 44400000, "net_income": 139400000, "net_income_to_common": 139400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 314300000, "total_current_assets": 688800000, "total_assets": 5376600000, "short_term_debt": 32800000, "long_term_debt": 971000000, "total_debt": 1003800000, "total_liabilities": 1794500000, "total_equity": 3565900000, "shares_outstanding": 581400000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 280800000, "capital_expenditure": 73800000, "free_cash_flow": 354600000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278385, "ticker_id": 2004, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "218300000", "ebitda": "328200000", "netIncome": "139400000", "grossProfit": "272600000", "depreciation": "None", "totalRevenue": "706700000", "costOfRevenue": "434100000", "interestIncome": "36800000", "incomeBeforeTax": "199600000", "interestExpense": "18700000", "operatingIncome": "235000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "44400000", "reportedCurrency": "USD", "netInterestIncome": "-33200000", "nonInterestIncome": "None", "operatingExpenses": "37600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "434100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109900000", "sellingGeneralAndAdministrative": "14400000", "netIncomeFromContinuingOperations": "155200000" }, "balance": { "goodwill": "None", "inventory": "300700000", "commonStock": "3087100000", "currentDebt": "None", "investments": "None", "totalAssets": "5376600000", "longTermDebt": "971000000", "shortTermDebt": "32800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "466300000", "totalLiabilities": "1794500000", "otherCurrentAssets": "71900000", "totalCurrentAssets": "688800000", "currentLongTermDebt": "1500000", "longTermInvestments": "13600000", "shortTermInvestments": "1000000", "currentNetReceivables": "900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4687800000", "currentAccountsPayable": "302600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4272500000", "shortLongTermDebtTotal": "1091400000", "totalShareholderEquity": "3565900000", "capitalLeaseObligations": "118900000", "otherCurrentLiabilities": "73700000", "totalCurrentLiabilities": "409100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1385400000", "cashAndShortTermInvestments": "314300000", "commonStockSharesOutstanding": "581400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "314300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139400000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-26900000", "operatingCashflow": "280800000", "capitalExpenditures": "73800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124900000", "cashflowFromInvestment": "-68800000", "stockBasedCompensation": "1700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 706700000, "cost_of_revenue": 434100000, "gross_profit": 272600000, "research_and_development": null, "selling_general_admin": 14400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 218300000, "depreciation_amortisation": 109900000, "ebitda": 328200000, "interest_expense": 18700000, "interest_income": null, "other_non_operating": null, "pretax_income": 199600000, "tax_provision": 44400000, "effective_tax_rate": null, "net_income": 139400000, "net_income_continuing_ops": 155200000, "net_income_to_common": 139400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 314300000, "short_term_investments": 1000000, "net_receivables": 900000, "inventory": 300700000, "other_current_assets": null, "total_current_assets": 688800000, "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": 4687800000, "total_assets": 5376600000, "short_term_debt": 32800000, "accounts_payable": 302600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 409100000, "long_term_debt": 971000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1385400000, "total_liabilities": 1794500000, "total_debt": 1003800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 466300000, "total_equity": 3565900000, "shares_outstanding": 581400000, "operating_cash_flow": 280800000, "stock_based_compensation": 1700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68800000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -124900000, "free_cash_flow": 354600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "218300000", "ebitda": "328200000", "netIncome": "139400000", "grossProfit": "272600000", "depreciation": "None", "totalRevenue": "706700000", "costOfRevenue": "434100000", "interestIncome": "36800000", "incomeBeforeTax": "199600000", "interestExpense": "18700000", "operatingIncome": "235000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "44400000", "reportedCurrency": "USD", "netInterestIncome": "-33200000", "nonInterestIncome": "None", "operatingExpenses": "37600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "434100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109900000", "sellingGeneralAndAdministrative": "14400000", "netIncomeFromContinuingOperations": "155200000" }, "balance": { "goodwill": "None", "inventory": "300700000", "commonStock": "3087100000", "currentDebt": "None", "investments": "None", "totalAssets": "5376600000", "longTermDebt": "971000000", "shortTermDebt": "32800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "466300000", "totalLiabilities": "1794500000", "otherCurrentAssets": "71900000", "totalCurrentAssets": "688800000", "currentLongTermDebt": "1500000", "longTermInvestments": "13600000", "shortTermInvestments": "1000000", "currentNetReceivables": "900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4687800000", "currentAccountsPayable": "302600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4272500000", "shortLongTermDebtTotal": "1091400000", "totalShareholderEquity": "3565900000", "capitalLeaseObligations": "118900000", "otherCurrentLiabilities": "73700000", "totalCurrentLiabilities": "409100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1385400000", "cashAndShortTermInvestments": "314300000", "commonStockSharesOutstanding": "581400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "314300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139400000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-26900000", "operatingCashflow": "280800000", "capitalExpenditures": "73800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124900000", "cashflowFromInvestment": "-68800000", "stockBasedCompensation": "1700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109900000", "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": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "income_statement": { "revenue": 580900000, "cost_of_revenue": 382100000, "gross_profit": 198800000, "ebit": 183200000, "ebitda": 278200000, "pretax_income": 164800000, "tax_provision": 78900000, "net_income": 78700000, "net_income_to_common": 78700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 223800000, "total_current_assets": 604200000, "total_assets": 5327000000, "short_term_debt": 32600000, "long_term_debt": 1060800000, "total_debt": 1093400000, "total_liabilities": 1892900000, "total_equity": 3433500000, "shares_outstanding": 580700000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 85800000, "capital_expenditure": 80200000, "free_cash_flow": 166000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278386, "ticker_id": 2004, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "183200000", "ebitda": "278200000", "netIncome": "78700000", "grossProfit": "198800000", "depreciation": "None", "totalRevenue": "580900000", "costOfRevenue": "382100000", "interestIncome": "2500000", "incomeBeforeTax": "164800000", "interestExpense": "22972389", "operatingIncome": "177600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "78900000", "reportedCurrency": "USD", "netInterestIncome": "-20100000", "nonInterestIncome": "None", "operatingExpenses": "21200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "382100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95000000", "sellingGeneralAndAdministrative": "12500000", "netIncomeFromContinuingOperations": "85900000" }, "balance": { "goodwill": "None", "inventory": "293600000", "commonStock": "3086100000", "currentDebt": "None", "investments": "None", "totalAssets": "5327000000", "longTermDebt": "1060800000", "shortTermDebt": "32600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "326900000", "totalLiabilities": "1892900000", "otherCurrentAssets": "24500000", "totalCurrentAssets": "604200000", "currentLongTermDebt": "1300000", "longTermInvestments": "13900000", "shortTermInvestments": "1000000", "currentNetReceivables": "61300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4722800000", "currentAccountsPayable": "271600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4356400000", "shortLongTermDebtTotal": "1191600000", "totalShareholderEquity": "3433500000", "capitalLeaseObligations": "129500000", "otherCurrentLiabilities": "14800000", "totalCurrentLiabilities": "409900000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1483000000", "cashAndShortTermInvestments": "223800000", "commonStockSharesOutstanding": "580700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "223800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85900000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-19600000", "operatingCashflow": "85800000", "capitalExpenditures": "80200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126100000", "cashflowFromInvestment": "-64800000", "stockBasedCompensation": "1500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 580900000, "cost_of_revenue": 382100000, "gross_profit": 198800000, "research_and_development": null, "selling_general_admin": 12500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 183200000, "depreciation_amortisation": 95000000, "ebitda": 278200000, "interest_expense": 22972389, "interest_income": null, "other_non_operating": null, "pretax_income": 164800000, "tax_provision": 78900000, "effective_tax_rate": null, "net_income": 78700000, "net_income_continuing_ops": 85900000, "net_income_to_common": 78700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 223800000, "short_term_investments": 1000000, "net_receivables": 61300000, "inventory": 293600000, "other_current_assets": null, "total_current_assets": 604200000, "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": 4722800000, "total_assets": 5327000000, "short_term_debt": 32600000, "accounts_payable": 271600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 409900000, "long_term_debt": 1060800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1483000000, "total_liabilities": 1892900000, "total_debt": 1093400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 326900000, "total_equity": 3433500000, "shares_outstanding": 580700000, "operating_cash_flow": 85800000, "stock_based_compensation": 1500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64800000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -126100000, "free_cash_flow": 166000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "183200000", "ebitda": "278200000", "netIncome": "78700000", "grossProfit": "198800000", "depreciation": "None", "totalRevenue": "580900000", "costOfRevenue": "382100000", "interestIncome": "2500000", "incomeBeforeTax": "164800000", "interestExpense": "22972389", "operatingIncome": "177600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "78900000", "reportedCurrency": "USD", "netInterestIncome": "-20100000", "nonInterestIncome": "None", "operatingExpenses": "21200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "382100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95000000", "sellingGeneralAndAdministrative": "12500000", "netIncomeFromContinuingOperations": "85900000" }, "balance": { "goodwill": "None", "inventory": "293600000", "commonStock": "3086100000", "currentDebt": "None", "investments": "None", "totalAssets": "5327000000", "longTermDebt": "1060800000", "shortTermDebt": "32600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "326900000", "totalLiabilities": "1892900000", "otherCurrentAssets": "24500000", "totalCurrentAssets": "604200000", "currentLongTermDebt": "1300000", "longTermInvestments": "13900000", "shortTermInvestments": "1000000", "currentNetReceivables": "61300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4722800000", "currentAccountsPayable": "271600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4356400000", "shortLongTermDebtTotal": "1191600000", "totalShareholderEquity": "3433500000", "capitalLeaseObligations": "129500000", "otherCurrentLiabilities": "14800000", "totalCurrentLiabilities": "409900000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1483000000", "cashAndShortTermInvestments": "223800000", "commonStockSharesOutstanding": "580700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "223800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85900000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-19600000", "operatingCashflow": "85800000", "capitalExpenditures": "80200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126100000", "cashflowFromInvestment": "-64800000", "stockBasedCompensation": "1500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95000000", "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": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "income_statement": { "revenue": 477100000, "cost_of_revenue": 335900000, "gross_profit": 141200000, "ebit": 104100000, "ebitda": 183800000, "pretax_income": 85700000, "tax_provision": 39200000, "net_income": 39700000, "net_income_to_common": 39700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 316600000, "total_current_assets": 680700000, "total_assets": 5389500000, "short_term_debt": 28000000, "long_term_debt": 1021000000, "total_debt": 1049000000, "total_liabilities": 1926300000, "total_equity": 3392400000, "shares_outstanding": 579600000, "goodwill_and_intangibles": 12700615 }, "cash_flow": { "operating_cash_flow": 74300000, "capital_expenditure": 64900000, "free_cash_flow": 139200000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278387, "ticker_id": 2004, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "104100000", "ebitda": "183800000", "netIncome": "39700000", "grossProfit": "141200000", "depreciation": "None", "totalRevenue": "477100000", "costOfRevenue": "335900000", "interestIncome": "2700000", "incomeBeforeTax": "85700000", "interestExpense": "28613282", "operatingIncome": "113100000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "39200000", "reportedCurrency": "USD", "netInterestIncome": "-26000000", "nonInterestIncome": "None", "operatingExpenses": "28100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "335900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79700000", "sellingGeneralAndAdministrative": "16400000", "netIncomeFromContinuingOperations": "46500000" }, "balance": { "goodwill": "None", "inventory": "281900000", "commonStock": "3085800000", "currentDebt": "None", "investments": "None", "totalAssets": "5389500000", "longTermDebt": "1021000000", "shortTermDebt": "28000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "12700615", "reportedCurrency": "USD", "retainedEarnings": "299100000", "totalLiabilities": "1926300000", "otherCurrentAssets": "20000000", "totalCurrentAssets": "680700000", "currentLongTermDebt": "1300000", "longTermInvestments": "12200000", "shortTermInvestments": "700000", "currentNetReceivables": "61500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4708800000", "currentAccountsPayable": "278800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4361000000", "shortLongTermDebtTotal": "1148600000", "totalShareholderEquity": "3392400000", "capitalLeaseObligations": "126300000", "otherCurrentLiabilities": "22500000", "totalCurrentLiabilities": "481900000", "otherNonCurrentLiabilities": "300000", "totalNonCurrentLiabilities": "1444400000", "cashAndShortTermInvestments": "316600000", "commonStockSharesOutstanding": "579600000", "intangibleAssetsExcludingGoodwill": "12700615", "cashAndCashEquivalentsAtCarryingValue": "316600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46500000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-22500000", "operatingCashflow": "74300000", "capitalExpenditures": "64900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25100000", "cashflowFromInvestment": "-86600000", "stockBasedCompensation": "3100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 477100000, "cost_of_revenue": 335900000, "gross_profit": 141200000, "research_and_development": null, "selling_general_admin": 16400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104100000, "depreciation_amortisation": 79700000, "ebitda": 183800000, "interest_expense": 28613282, "interest_income": null, "other_non_operating": null, "pretax_income": 85700000, "tax_provision": 39200000, "effective_tax_rate": null, "net_income": 39700000, "net_income_continuing_ops": 46500000, "net_income_to_common": 39700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 316600000, "short_term_investments": 700000, "net_receivables": 61500000, "inventory": 281900000, "other_current_assets": null, "total_current_assets": 680700000, "net_ppe": null, "goodwill": null, "intangible_assets": 12700615, "goodwill_and_intangibles": 12700615, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4708800000, "total_assets": 5389500000, "short_term_debt": 28000000, "accounts_payable": 278800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 481900000, "long_term_debt": 1021000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1444400000, "total_liabilities": 1926300000, "total_debt": 1049000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 299100000, "total_equity": 3392400000, "shares_outstanding": 579600000, "operating_cash_flow": 74300000, "stock_based_compensation": 3100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86600000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25100000, "free_cash_flow": 139200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "104100000", "ebitda": "183800000", "netIncome": "39700000", "grossProfit": "141200000", "depreciation": "None", "totalRevenue": "477100000", "costOfRevenue": "335900000", "interestIncome": "2700000", "incomeBeforeTax": "85700000", "interestExpense": "28613282", "operatingIncome": "113100000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "39200000", "reportedCurrency": "USD", "netInterestIncome": "-26000000", "nonInterestIncome": "None", "operatingExpenses": "28100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "335900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79700000", "sellingGeneralAndAdministrative": "16400000", "netIncomeFromContinuingOperations": "46500000" }, "balance": { "goodwill": "None", "inventory": "281900000", "commonStock": "3085800000", "currentDebt": "None", "investments": "None", "totalAssets": "5389500000", "longTermDebt": "1021000000", "shortTermDebt": "28000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "12700615", "reportedCurrency": "USD", "retainedEarnings": "299100000", "totalLiabilities": "1926300000", "otherCurrentAssets": "20000000", "totalCurrentAssets": "680700000", "currentLongTermDebt": "1300000", "longTermInvestments": "12200000", "shortTermInvestments": "700000", "currentNetReceivables": "61500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4708800000", "currentAccountsPayable": "278800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4361000000", "shortLongTermDebtTotal": "1148600000", "totalShareholderEquity": "3392400000", "capitalLeaseObligations": "126300000", "otherCurrentLiabilities": "22500000", "totalCurrentLiabilities": "481900000", "otherNonCurrentLiabilities": "300000", "totalNonCurrentLiabilities": "1444400000", "cashAndShortTermInvestments": "316600000", "commonStockSharesOutstanding": "579600000", "intangibleAssetsExcludingGoodwill": "12700615", "cashAndCashEquivalentsAtCarryingValue": "316600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46500000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-22500000", "operatingCashflow": "74300000", "capitalExpenditures": "64900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25100000", "cashflowFromInvestment": "-86600000", "stockBasedCompensation": "3100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79700000", "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": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "income_statement": { "revenue": 469900000, "cost_of_revenue": 339000000, "gross_profit": 130900000, "ebit": 122000000, "ebitda": 145300000, "pretax_income": 125400000, "tax_provision": 34300000, "net_income": 86200000, "net_income_to_common": 86200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 347500000, "total_current_assets": 668300000, "total_assets": 5374400000, "short_term_debt": 29800000, "long_term_debt": 1027900000, "total_debt": 1057700000, "total_liabilities": 1973700000, "total_equity": 3336700000, "shares_outstanding": 624000000, "goodwill_and_intangibles": 12792386 }, "cash_flow": { "operating_cash_flow": 102600000, "capital_expenditure": 121400000, "free_cash_flow": 224000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278388, "ticker_id": 2004, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "122000000", "ebitda": "145300000", "netIncome": "86200000", "grossProfit": "130900000", "depreciation": "None", "totalRevenue": "469900000", "costOfRevenue": "339000000", "interestIncome": "4900000", "incomeBeforeTax": "125400000", "interestExpense": "35081227", "operatingIncome": "121200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "34300000", "reportedCurrency": "USD", "netInterestIncome": "-15100000", "nonInterestIncome": "None", "operatingExpenses": "9700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "339000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23300000", "sellingGeneralAndAdministrative": "9900000", "netIncomeFromContinuingOperations": "91100000" }, "balance": { "goodwill": "None", "inventory": "271900000", "commonStock": "3070600000", "currentDebt": "None", "investments": "None", "totalAssets": "5374400000", "longTermDebt": "1027900000", "shortTermDebt": "29800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12792386", "reportedCurrency": "USD", "retainedEarnings": "259400000", "totalLiabilities": "1973700000", "otherCurrentAssets": "13200000", "totalCurrentAssets": "668300000", "currentLongTermDebt": "1000000", "longTermInvestments": "11300000", "shortTermInvestments": "1000000", "currentNetReceivables": "34700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4706100000", "currentAccountsPayable": "264800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4349000000", "shortLongTermDebtTotal": "1153100000", "totalShareholderEquity": "3336700000", "capitalLeaseObligations": "124200000", "otherCurrentLiabilities": "42200000", "totalCurrentLiabilities": "550600000", "otherNonCurrentLiabilities": "700000", "totalNonCurrentLiabilities": "1423100000", "cashAndShortTermInvestments": "347500000", "commonStockSharesOutstanding": "624000000", "intangibleAssetsExcludingGoodwill": "12792386", "cashAndCashEquivalentsAtCarryingValue": "347500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-20300000", "operatingCashflow": "102600000", "capitalExpenditures": "121400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-194900000", "cashflowFromInvestment": "-102500000", "stockBasedCompensation": "1300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "287500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 469900000, "cost_of_revenue": 339000000, "gross_profit": 130900000, "research_and_development": null, "selling_general_admin": 9900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 122000000, "depreciation_amortisation": 23300000, "ebitda": 145300000, "interest_expense": 35081227, "interest_income": null, "other_non_operating": null, "pretax_income": 125400000, "tax_provision": 34300000, "effective_tax_rate": null, "net_income": 86200000, "net_income_continuing_ops": 91100000, "net_income_to_common": 86200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 347500000, "short_term_investments": 1000000, "net_receivables": 34700000, "inventory": 271900000, "other_current_assets": null, "total_current_assets": 668300000, "net_ppe": null, "goodwill": null, "intangible_assets": 12792386, "goodwill_and_intangibles": 12792386, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4706100000, "total_assets": 5374400000, "short_term_debt": 29800000, "accounts_payable": 264800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 550600000, "long_term_debt": 1027900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1423100000, "total_liabilities": 1973700000, "total_debt": 1057700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 259400000, "total_equity": 3336700000, "shares_outstanding": 624000000, "operating_cash_flow": 102600000, "stock_based_compensation": 1300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -194900000, "free_cash_flow": 224000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "122000000", "ebitda": "145300000", "netIncome": "86200000", "grossProfit": "130900000", "depreciation": "None", "totalRevenue": "469900000", "costOfRevenue": "339000000", "interestIncome": "4900000", "incomeBeforeTax": "125400000", "interestExpense": "35081227", "operatingIncome": "121200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "34300000", "reportedCurrency": "USD", "netInterestIncome": "-15100000", "nonInterestIncome": "None", "operatingExpenses": "9700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "339000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23300000", "sellingGeneralAndAdministrative": "9900000", "netIncomeFromContinuingOperations": "91100000" }, "balance": { "goodwill": "None", "inventory": "271900000", "commonStock": "3070600000", "currentDebt": "None", "investments": "None", "totalAssets": "5374400000", "longTermDebt": "1027900000", "shortTermDebt": "29800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12792386", "reportedCurrency": "USD", "retainedEarnings": "259400000", "totalLiabilities": "1973700000", "otherCurrentAssets": "13200000", "totalCurrentAssets": "668300000", "currentLongTermDebt": "1000000", "longTermInvestments": "11300000", "shortTermInvestments": "1000000", "currentNetReceivables": "34700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4706100000", "currentAccountsPayable": "264800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4349000000", "shortLongTermDebtTotal": "1153100000", "totalShareholderEquity": "3336700000", "capitalLeaseObligations": "124200000", "otherCurrentLiabilities": "42200000", "totalCurrentLiabilities": "550600000", "otherNonCurrentLiabilities": "700000", "totalNonCurrentLiabilities": "1423100000", "cashAndShortTermInvestments": "347500000", "commonStockSharesOutstanding": "624000000", "intangibleAssetsExcludingGoodwill": "12792386", "cashAndCashEquivalentsAtCarryingValue": "347500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-20300000", "operatingCashflow": "102600000", "capitalExpenditures": "121400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-194900000", "cashflowFromInvestment": "-102500000", "stockBasedCompensation": "1300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "287500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96700000", "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": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "income_statement": { "revenue": 438900000, "cost_of_revenue": 276300000, "gross_profit": 162600000, "ebit": 657900000, "ebitda": 719600000, "pretax_income": 633700000, "tax_provision": 31200000, "net_income": 594100000, "net_income_to_common": 594100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 553400000, "total_current_assets": 913000000, "total_assets": 5564700000, "short_term_debt": 30100000, "long_term_debt": 809400000, "total_debt": 839500000, "total_liabilities": 2250900000, "total_equity": 3254700000, "shares_outstanding": 577000000, "goodwill_and_intangibles": 13278980 }, "cash_flow": { "operating_cash_flow": 146200000, "capital_expenditure": 111200000, "free_cash_flow": 257400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278390, "ticker_id": 2004, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "657900000", "ebitda": "719600000", "netIncome": "594100000", "grossProfit": "162600000", "depreciation": "None", "totalRevenue": "438900000", "costOfRevenue": "276300000", "interestIncome": "5600000", "incomeBeforeTax": "633700000", "interestExpense": "24200000", "operatingIncome": "607400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "31200000", "reportedCurrency": "USD", "netInterestIncome": "-7900000", "nonInterestIncome": "None", "operatingExpenses": "-444800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "276300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61700000", "sellingGeneralAndAdministrative": "10800000", "netIncomeFromContinuingOperations": "602500000" }, "balance": { "goodwill": "None", "inventory": "287400000", "commonStock": "3068400000", "currentDebt": "None", "investments": "None", "totalAssets": "5564700000", "longTermDebt": "809400000", "shortTermDebt": "30100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "13278980", "reportedCurrency": "USD", "retainedEarnings": "173200000", "totalLiabilities": "2250900000", "otherCurrentAssets": "48300000", "totalCurrentAssets": "913000000", "currentLongTermDebt": "1300000", "longTermInvestments": "24500000", "shortTermInvestments": "1000000", "currentNetReceivables": "22900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4651700000", "currentAccountsPayable": "270900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4314000000", "shortLongTermDebtTotal": "941600000", "totalShareholderEquity": "3254700000", "capitalLeaseObligations": "130900000", "otherCurrentLiabilities": "447100000", "totalCurrentLiabilities": "1022800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1228100000", "cashAndShortTermInvestments": "553400000", "commonStockSharesOutstanding": "577000000", "intangibleAssetsExcludingGoodwill": "13278980", "cashAndCashEquivalentsAtCarryingValue": "553400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "602500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-18100000", "operatingCashflow": "146200000", "capitalExpenditures": "111200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3500000", "cashflowFromInvestment": "-109700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9037503", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 438900000, "cost_of_revenue": 276300000, "gross_profit": 162600000, "research_and_development": null, "selling_general_admin": 10800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 657900000, "depreciation_amortisation": 61700000, "ebitda": 719600000, "interest_expense": 24200000, "interest_income": null, "other_non_operating": null, "pretax_income": 633700000, "tax_provision": 31200000, "effective_tax_rate": null, "net_income": 594100000, "net_income_continuing_ops": 602500000, "net_income_to_common": 594100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 553400000, "short_term_investments": 1000000, "net_receivables": 22900000, "inventory": 287400000, "other_current_assets": null, "total_current_assets": 913000000, "net_ppe": null, "goodwill": null, "intangible_assets": 13278980, "goodwill_and_intangibles": 13278980, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4651700000, "total_assets": 5564700000, "short_term_debt": 30100000, "accounts_payable": 270900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1022800000, "long_term_debt": 809400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1228100000, "total_liabilities": 2250900000, "total_debt": 839500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 173200000, "total_equity": 3254700000, "shares_outstanding": 577000000, "operating_cash_flow": 146200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -109700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3500000, "free_cash_flow": 257400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "657900000", "ebitda": "719600000", "netIncome": "594100000", "grossProfit": "162600000", "depreciation": "None", "totalRevenue": "438900000", "costOfRevenue": "276300000", "interestIncome": "5600000", "incomeBeforeTax": "633700000", "interestExpense": "24200000", "operatingIncome": "607400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "31200000", "reportedCurrency": "USD", "netInterestIncome": "-7900000", "nonInterestIncome": "None", "operatingExpenses": "-444800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "276300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61700000", "sellingGeneralAndAdministrative": "10800000", "netIncomeFromContinuingOperations": "602500000" }, "balance": { "goodwill": "None", "inventory": "287400000", "commonStock": "3068400000", "currentDebt": "None", "investments": "None", "totalAssets": "5564700000", "longTermDebt": "809400000", "shortTermDebt": "30100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "13278980", "reportedCurrency": "USD", "retainedEarnings": "173200000", "totalLiabilities": "2250900000", "otherCurrentAssets": "48300000", "totalCurrentAssets": "913000000", "currentLongTermDebt": "1300000", "longTermInvestments": "24500000", "shortTermInvestments": "1000000", "currentNetReceivables": "22900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4651700000", "currentAccountsPayable": "270900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4314000000", "shortLongTermDebtTotal": "941600000", "totalShareholderEquity": "3254700000", "capitalLeaseObligations": "130900000", "otherCurrentLiabilities": "447100000", "totalCurrentLiabilities": "1022800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1228100000", "cashAndShortTermInvestments": "553400000", "commonStockSharesOutstanding": "577000000", "intangibleAssetsExcludingGoodwill": "13278980", "cashAndCashEquivalentsAtCarryingValue": "553400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "602500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-18100000", "operatingCashflow": "146200000", "capitalExpenditures": "111200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3500000", "cashflowFromInvestment": "-109700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9037503", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61700000", "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": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "income_statement": { "revenue": 385300000, "cost_of_revenue": 234600000, "gross_profit": 150700000, "ebit": 116200000, "ebitda": 170700000, "pretax_income": 129400000, "tax_provision": 36900000, "net_income": 84500000, "net_income_to_common": 84500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 511400000, "total_current_assets": 876800000, "total_assets": 4991900000, "short_term_debt": 27500000, "long_term_debt": 813400000, "total_debt": 840900000, "total_liabilities": 2296700000, "total_equity": 2644500000, "shares_outstanding": 530700000, "goodwill_and_intangibles": 13398034 }, "cash_flow": { "operating_cash_flow": 160100000, "capital_expenditure": 174200000, "free_cash_flow": 334300000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278391, "ticker_id": 2004, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "116200000", "ebitda": "170700000", "netIncome": "84500000", "grossProfit": "150700000", "depreciation": "None", "totalRevenue": "385300000", "costOfRevenue": "234600000", "interestIncome": "3100000", "incomeBeforeTax": "129400000", "interestExpense": "1891512", "operatingIncome": "127900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "36900000", "reportedCurrency": "USD", "netInterestIncome": "7800000", "nonInterestIncome": "None", "operatingExpenses": "22800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "234600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54500000", "sellingGeneralAndAdministrative": "12800000", "netIncomeFromContinuingOperations": "92500000" }, "balance": { "goodwill": "None", "inventory": "287200000", "commonStock": "3063900000", "currentDebt": "None", "investments": "None", "totalAssets": "4991900000", "longTermDebt": "813400000", "shortTermDebt": "27500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "13398034", "reportedCurrency": "USD", "retainedEarnings": "-420900000", "totalLiabilities": "2296700000", "otherCurrentAssets": "34300000", "totalCurrentAssets": "876800000", "currentLongTermDebt": "1400000", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "43900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4115100000", "currentAccountsPayable": "244200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "947800000", "totalShareholderEquity": "2644500000", "capitalLeaseObligations": "133000000", "otherCurrentLiabilities": "65600000", "totalCurrentLiabilities": "655500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1641200000", "cashAndShortTermInvestments": "511400000", "commonStockSharesOutstanding": "530700000", "intangibleAssetsExcludingGoodwill": "13398034", "cashAndCashEquivalentsAtCarryingValue": "511400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92500000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-12200000", "operatingCashflow": "160100000", "capitalExpenditures": "174200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "267500000", "cashflowFromInvestment": "-205800000", "stockBasedCompensation": "1800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8438106", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 385300000, "cost_of_revenue": 234600000, "gross_profit": 150700000, "research_and_development": null, "selling_general_admin": 12800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 116200000, "depreciation_amortisation": 54500000, "ebitda": 170700000, "interest_expense": 1891512, "interest_income": null, "other_non_operating": null, "pretax_income": 129400000, "tax_provision": 36900000, "effective_tax_rate": null, "net_income": 84500000, "net_income_continuing_ops": 92500000, "net_income_to_common": 84500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 511400000, "short_term_investments": 300000, "net_receivables": 43900000, "inventory": 287200000, "other_current_assets": null, "total_current_assets": 876800000, "net_ppe": null, "goodwill": null, "intangible_assets": 13398034, "goodwill_and_intangibles": 13398034, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4115100000, "total_assets": 4991900000, "short_term_debt": 27500000, "accounts_payable": 244200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 655500000, "long_term_debt": 813400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1641200000, "total_liabilities": 2296700000, "total_debt": 840900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -420900000, "total_equity": 2644500000, "shares_outstanding": 530700000, "operating_cash_flow": 160100000, "stock_based_compensation": 1800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 174200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -205800000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 267500000, "free_cash_flow": 334300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "116200000", "ebitda": "170700000", "netIncome": "84500000", "grossProfit": "150700000", "depreciation": "None", "totalRevenue": "385300000", "costOfRevenue": "234600000", "interestIncome": "3100000", "incomeBeforeTax": "129400000", "interestExpense": "1891512", "operatingIncome": "127900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "36900000", "reportedCurrency": "USD", "netInterestIncome": "7800000", "nonInterestIncome": "None", "operatingExpenses": "22800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "234600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54500000", "sellingGeneralAndAdministrative": "12800000", "netIncomeFromContinuingOperations": "92500000" }, "balance": { "goodwill": "None", "inventory": "287200000", "commonStock": "3063900000", "currentDebt": "None", "investments": "None", "totalAssets": "4991900000", "longTermDebt": "813400000", "shortTermDebt": "27500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "13398034", "reportedCurrency": "USD", "retainedEarnings": "-420900000", "totalLiabilities": "2296700000", "otherCurrentAssets": "34300000", "totalCurrentAssets": "876800000", "currentLongTermDebt": "1400000", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "43900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4115100000", "currentAccountsPayable": "244200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "947800000", "totalShareholderEquity": "2644500000", "capitalLeaseObligations": "133000000", "otherCurrentLiabilities": "65600000", "totalCurrentLiabilities": "655500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1641200000", "cashAndShortTermInvestments": "511400000", "commonStockSharesOutstanding": "530700000", "intangibleAssetsExcludingGoodwill": "13398034", "cashAndCashEquivalentsAtCarryingValue": "511400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92500000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-12200000", "operatingCashflow": "160100000", "capitalExpenditures": "174200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "267500000", "cashflowFromInvestment": "-205800000", "stockBasedCompensation": "1800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8438106", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54500000", "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": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "income_statement": { "revenue": 337386135, "cost_of_revenue": 242412286, "gross_profit": 94973849, "ebit": 147992480, "ebitda": 148035756, "pretax_income": 88303777, "tax_provision": 26879391, "net_income": 54800000, "net_income_to_common": 54800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 290899816, "total_current_assets": 635843863, "total_assets": 4665985105, "short_term_debt": 26472682, "long_term_debt": 817900000, "total_debt": 844372682, "total_liabilities": 2337188223, "total_equity": 2266860795, "shares_outstanding": 493000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 65107858, "capital_expenditure": 152216996, "free_cash_flow": 217324854, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278392, "ticker_id": 2004, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "147992480", "ebitda": "148035756", "netIncome": "54800000", "grossProfit": "94973849", "depreciation": "None", "totalRevenue": "337386135", "costOfRevenue": "242412286", "interestIncome": "3300000", "incomeBeforeTax": "88303777", "interestExpense": "11600000", "operatingIncome": "84819408", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "26879391", "reportedCurrency": "USD", "netInterestIncome": "10200000", "nonInterestIncome": "None", "operatingExpenses": "10154438", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242412286", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43276", "sellingGeneralAndAdministrative": "10000000", "netIncomeFromContinuingOperations": "61700000" }, "balance": { "goodwill": "None", "inventory": "248543524", "commonStock": "2766545164", "currentDebt": "None", "investments": "None", "totalAssets": "4665985105", "longTermDebt": "817900000", "shortTermDebt": "26472682", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-504879008", "totalLiabilities": "2337188223", "otherCurrentAssets": "59638458", "totalCurrentAssets": "635843863", "currentLongTermDebt": "3000000", "longTermInvestments": "19400000", "shortTermInvestments": "299690", "currentNetReceivables": "36462373", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4030141241", "currentAccountsPayable": "320968787", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "949420280", "totalShareholderEquity": "2266860795", "capitalLeaseObligations": "129500000", "otherCurrentLiabilities": "90806298", "totalCurrentLiabilities": "699178508", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1638009715", "cashAndShortTermInvestments": "290899816", "commonStockSharesOutstanding": "493000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "290899816", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54555208", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-796426", "operatingCashflow": "65107858", "capitalExpenditures": "152216996", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14136568", "cashflowFromInvestment": "None", "stockBasedCompensation": "700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63216345", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 337386135, "cost_of_revenue": 242412286, "gross_profit": 94973849, "research_and_development": null, "selling_general_admin": 10000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 147992480, "depreciation_amortisation": 43276, "ebitda": 148035756, "interest_expense": 11600000, "interest_income": null, "other_non_operating": null, "pretax_income": 88303777, "tax_provision": 26879391, "effective_tax_rate": null, "net_income": 54800000, "net_income_continuing_ops": 61700000, "net_income_to_common": 54800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 290899816, "short_term_investments": 299690, "net_receivables": 36462373, "inventory": 248543524, "other_current_assets": null, "total_current_assets": 635843863, "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": 4030141241, "total_assets": 4665985105, "short_term_debt": 26472682, "accounts_payable": 320968787, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 699178508, "long_term_debt": 817900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1638009715, "total_liabilities": 2337188223, "total_debt": 844372682, "preferred_stock": null, "minority_interest": null, "retained_earnings": -504879008, "total_equity": 2266860795, "shares_outstanding": 493000000, "operating_cash_flow": 65107858, "stock_based_compensation": 700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152216996, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14136568, "free_cash_flow": 217324854, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "147992480", "ebitda": "148035756", "netIncome": "54800000", "grossProfit": "94973849", "depreciation": "None", "totalRevenue": "337386135", "costOfRevenue": "242412286", "interestIncome": "3300000", "incomeBeforeTax": "88303777", "interestExpense": "11600000", "operatingIncome": "84819408", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "26879391", "reportedCurrency": "USD", "netInterestIncome": "10200000", "nonInterestIncome": "None", "operatingExpenses": "10154438", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242412286", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43276", "sellingGeneralAndAdministrative": "10000000", "netIncomeFromContinuingOperations": "61700000" }, "balance": { "goodwill": "None", "inventory": "248543524", "commonStock": "2766545164", "currentDebt": "None", "investments": "None", "totalAssets": "4665985105", "longTermDebt": "817900000", "shortTermDebt": "26472682", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-504879008", "totalLiabilities": "2337188223", "otherCurrentAssets": "59638458", "totalCurrentAssets": "635843863", "currentLongTermDebt": "3000000", "longTermInvestments": "19400000", "shortTermInvestments": "299690", "currentNetReceivables": "36462373", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4030141241", "currentAccountsPayable": "320968787", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "949420280", "totalShareholderEquity": "2266860795", "capitalLeaseObligations": "129500000", "otherCurrentLiabilities": "90806298", "totalCurrentLiabilities": "699178508", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1638009715", "cashAndShortTermInvestments": "290899816", "commonStockSharesOutstanding": "493000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "290899816", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54555208", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-796426", "operatingCashflow": "65107858", "capitalExpenditures": "152216996", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14136568", "cashflowFromInvestment": "None", "stockBasedCompensation": "700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63216345", "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": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "income_statement": { "revenue": 297600000, "cost_of_revenue": 247800000, "gross_profit": 49800000, "ebit": -25300000, "ebitda": 50400000, "pretax_income": -6500000, "tax_provision": 1100000, "net_income": -9400000, "net_income_to_common": -9400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 367100000, "total_current_assets": 753700000, "total_assets": 4537900000, "short_term_debt": 26100000, "long_term_debt": 825800000, "total_debt": 851900000, "total_liabilities": 2273800000, "total_equity": 2206000000, "shares_outstanding": 488800000, "goodwill_and_intangibles": 67453114 }, "cash_flow": { "operating_cash_flow": 69900000, "capital_expenditure": 280000000, "free_cash_flow": 349900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278393, "ticker_id": 2004, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25300000", "ebitda": "50400000", "netIncome": "-9400000", "grossProfit": "49800000", "depreciation": "None", "totalRevenue": "297600000", "costOfRevenue": "247800000", "interestIncome": "5500000", "incomeBeforeTax": "-6500000", "interestExpense": "4316081", "operatingIncome": "-3800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1100000", "reportedCurrency": "USD", "netInterestIncome": "15100000", "nonInterestIncome": "None", "operatingExpenses": "53600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "247800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75700000", "sellingGeneralAndAdministrative": "9500000", "netIncomeFromContinuingOperations": "-7600000" }, "balance": { "goodwill": "None", "inventory": "266300000", "commonStock": "2732100000", "currentDebt": "None", "investments": "None", "totalAssets": "4537900000", "longTermDebt": "825800000", "shortTermDebt": "26100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "67453114", "reportedCurrency": "USD", "retainedEarnings": "-538300000", "totalLiabilities": "2273800000", "otherCurrentAssets": "52500000", "totalCurrentAssets": "753700000", "currentLongTermDebt": "5000000", "longTermInvestments": "16200000", "shortTermInvestments": "0", "currentNetReceivables": "67800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3784200000", "currentAccountsPayable": "317600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "952100000", "totalShareholderEquity": "2206000000", "capitalLeaseObligations": "121300000", "otherCurrentLiabilities": "40600000", "totalCurrentLiabilities": "630800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1643000000", "cashAndShortTermInvestments": "367100000", "commonStockSharesOutstanding": "488800000", "intangibleAssetsExcludingGoodwill": "67453114", "cashAndCashEquivalentsAtCarryingValue": "367100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10900000", "operatingCashflow": "69900000", "capitalExpenditures": "280000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16900000", "cashflowFromInvestment": "-272200000", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 297600000, "cost_of_revenue": 247800000, "gross_profit": 49800000, "research_and_development": null, "selling_general_admin": 9500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25300000, "depreciation_amortisation": 75700000, "ebitda": 50400000, "interest_expense": 4316081, "interest_income": null, "other_non_operating": null, "pretax_income": -6500000, "tax_provision": 1100000, "effective_tax_rate": null, "net_income": -9400000, "net_income_continuing_ops": -7600000, "net_income_to_common": -9400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 367100000, "short_term_investments": 0, "net_receivables": 67800000, "inventory": 266300000, "other_current_assets": null, "total_current_assets": 753700000, "net_ppe": null, "goodwill": null, "intangible_assets": 67453114, "goodwill_and_intangibles": 67453114, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3784200000, "total_assets": 4537900000, "short_term_debt": 26100000, "accounts_payable": 317600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 630800000, "long_term_debt": 825800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1643000000, "total_liabilities": 2273800000, "total_debt": 851900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -538300000, "total_equity": 2206000000, "shares_outstanding": 488800000, "operating_cash_flow": 69900000, "stock_based_compensation": 1400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 280000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -272200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16900000, "free_cash_flow": 349900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25300000", "ebitda": "50400000", "netIncome": "-9400000", "grossProfit": "49800000", "depreciation": "None", "totalRevenue": "297600000", "costOfRevenue": "247800000", "interestIncome": "5500000", "incomeBeforeTax": "-6500000", "interestExpense": "4316081", "operatingIncome": "-3800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1100000", "reportedCurrency": "USD", "netInterestIncome": "15100000", "nonInterestIncome": "None", "operatingExpenses": "53600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "247800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75700000", "sellingGeneralAndAdministrative": "9500000", "netIncomeFromContinuingOperations": "-7600000" }, "balance": { "goodwill": "None", "inventory": "266300000", "commonStock": "2732100000", "currentDebt": "None", "investments": "None", "totalAssets": "4537900000", "longTermDebt": "825800000", "shortTermDebt": "26100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "67453114", "reportedCurrency": "USD", "retainedEarnings": "-538300000", "totalLiabilities": "2273800000", "otherCurrentAssets": "52500000", "totalCurrentAssets": "753700000", "currentLongTermDebt": "5000000", "longTermInvestments": "16200000", "shortTermInvestments": "0", "currentNetReceivables": "67800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3784200000", "currentAccountsPayable": "317600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "952100000", "totalShareholderEquity": "2206000000", "capitalLeaseObligations": "121300000", "otherCurrentLiabilities": "40600000", "totalCurrentLiabilities": "630800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1643000000", "cashAndShortTermInvestments": "367100000", "commonStockSharesOutstanding": "488800000", "intangibleAssetsExcludingGoodwill": "67453114", "cashAndCashEquivalentsAtCarryingValue": "367100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10900000", "operatingCashflow": "69900000", "capitalExpenditures": "280000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16900000", "cashflowFromInvestment": "-272200000", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "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": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "income_statement": { "revenue": 224500000, "cost_of_revenue": 219900000, "gross_profit": 4600000, "ebit": -3600000, "ebitda": 50700000, "pretax_income": 3300000, "tax_provision": 4100000, "net_income": -800000, "net_income_to_common": -800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 548900000, "total_current_assets": 939400000, "total_assets": 4497200000, "short_term_debt": 27400000, "long_term_debt": 828300000, "total_debt": 855700000, "total_liabilities": 2218800000, "total_equity": 2222100000, "shares_outstanding": 481100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 37500000, "capital_expenditure": 245400000, "free_cash_flow": 282900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278395, "ticker_id": 2004, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3600000", "ebitda": "50700000", "netIncome": "-800000", "grossProfit": "4600000", "depreciation": "None", "totalRevenue": "224500000", "costOfRevenue": "219900000", "interestIncome": "23500000", "incomeBeforeTax": "3300000", "interestExpense": "2468253", "operatingIncome": "-15300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4100000", "reportedCurrency": "USD", "netInterestIncome": "13000000", "nonInterestIncome": "None", "operatingExpenses": "19900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "219900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54300000", "sellingGeneralAndAdministrative": "12900000", "netIncomeFromContinuingOperations": "-800000" }, "balance": { "goodwill": "None", "inventory": "252500000", "commonStock": "2731700000", "currentDebt": "None", "investments": "None", "totalAssets": "4497200000", "longTermDebt": "828300000", "shortTermDebt": "27400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-528700000", "totalLiabilities": "2218800000", "otherCurrentAssets": "91400000", "totalCurrentAssets": "939400000", "currentLongTermDebt": "7700000", "longTermInvestments": "12800000", "shortTermInvestments": "None", "currentNetReceivables": "46600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3557800000", "currentAccountsPayable": "311200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3282700000", "shortLongTermDebtTotal": "965400000", "totalShareholderEquity": "2222100000", "capitalLeaseObligations": "129400000", "otherCurrentLiabilities": "45500000", "totalCurrentLiabilities": "586000000", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "1632800000", "cashAndShortTermInvestments": "548900000", "commonStockSharesOutstanding": "481100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "548900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-27900000", "operatingCashflow": "37500000", "capitalExpenditures": "245400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5000000", "cashflowFromInvestment": "-236800000", "stockBasedCompensation": "1900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 224500000, "cost_of_revenue": 219900000, "gross_profit": 4600000, "research_and_development": null, "selling_general_admin": 12900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3600000, "depreciation_amortisation": 54300000, "ebitda": 50700000, "interest_expense": 2468253, "interest_income": null, "other_non_operating": null, "pretax_income": 3300000, "tax_provision": 4100000, "effective_tax_rate": null, "net_income": -800000, "net_income_continuing_ops": -800000, "net_income_to_common": -800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 548900000, "short_term_investments": null, "net_receivables": 46600000, "inventory": 252500000, "other_current_assets": null, "total_current_assets": 939400000, "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": 3557800000, "total_assets": 4497200000, "short_term_debt": 27400000, "accounts_payable": 311200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 586000000, "long_term_debt": 828300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1632800000, "total_liabilities": 2218800000, "total_debt": 855700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -528700000, "total_equity": 2222100000, "shares_outstanding": 481100000, "operating_cash_flow": 37500000, "stock_based_compensation": 1900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 245400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -236800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5000000, "free_cash_flow": 282900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3600000", "ebitda": "50700000", "netIncome": "-800000", "grossProfit": "4600000", "depreciation": "None", "totalRevenue": "224500000", "costOfRevenue": "219900000", "interestIncome": "23500000", "incomeBeforeTax": "3300000", "interestExpense": "2468253", "operatingIncome": "-15300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4100000", "reportedCurrency": "USD", "netInterestIncome": "13000000", "nonInterestIncome": "None", "operatingExpenses": "19900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "219900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54300000", "sellingGeneralAndAdministrative": "12900000", "netIncomeFromContinuingOperations": "-800000" }, "balance": { "goodwill": "None", "inventory": "252500000", "commonStock": "2731700000", "currentDebt": "None", "investments": "None", "totalAssets": "4497200000", "longTermDebt": "828300000", "shortTermDebt": "27400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-528700000", "totalLiabilities": "2218800000", "otherCurrentAssets": "91400000", "totalCurrentAssets": "939400000", "currentLongTermDebt": "7700000", "longTermInvestments": "12800000", "shortTermInvestments": "None", "currentNetReceivables": "46600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3557800000", "currentAccountsPayable": "311200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3282700000", "shortLongTermDebtTotal": "965400000", "totalShareholderEquity": "2222100000", "capitalLeaseObligations": "129400000", "otherCurrentLiabilities": "45500000", "totalCurrentLiabilities": "586000000", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "1632800000", "cashAndShortTermInvestments": "548900000", "commonStockSharesOutstanding": "481100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "548900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-27900000", "operatingCashflow": "37500000", "capitalExpenditures": "245400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5000000", "cashflowFromInvestment": "-236800000", "stockBasedCompensation": "1900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57200000", "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": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "income_statement": { "revenue": 238800000, "cost_of_revenue": 212200000, "gross_profit": 26600000, "ebit": 118900000, "ebitda": 166200000, "pretax_income": 112100000, "tax_provision": 16900000, "net_income": 92600000, "net_income_to_common": 92600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 747700000, "total_current_assets": 1160600000, "total_assets": 4445400000, "short_term_debt": 22300000, "long_term_debt": 828600000, "total_debt": 850900000, "total_liabilities": 2168700000, "total_equity": 2220400000, "shares_outstanding": 484200000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23200000, "capital_expenditure": 228200000, "free_cash_flow": 251400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278396, "ticker_id": 2004, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:19.058922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "118900000", "ebitda": "166200000", "netIncome": "92600000", "grossProfit": "26600000", "depreciation": "None", "totalRevenue": "238800000", "costOfRevenue": "212200000", "interestIncome": "7600000", "incomeBeforeTax": "112100000", "interestExpense": "6800000", "operatingIncome": "1400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "16900000", "reportedCurrency": "USD", "netInterestIncome": "8000000", "nonInterestIncome": "None", "operatingExpenses": "25200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "212200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47300000", "sellingGeneralAndAdministrative": "13300000", "netIncomeFromContinuingOperations": "95200000" }, "balance": { "goodwill": "None", "inventory": "249900000", "commonStock": "2731500000", "currentDebt": "None", "investments": "None", "totalAssets": "4445400000", "longTermDebt": "828600000", "shortTermDebt": "22300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-527900000", "totalLiabilities": "2168700000", "otherCurrentAssets": "102200000", "totalCurrentAssets": "1160600000", "currentLongTermDebt": "8700000", "longTermInvestments": "7900000", "shortTermInvestments": "None", "currentNetReceivables": "60800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3284800000", "currentAccountsPayable": "257800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3044700000", "shortLongTermDebtTotal": "965800000", "totalShareholderEquity": "2220400000", "capitalLeaseObligations": "128500000", "otherCurrentLiabilities": "15200000", "totalCurrentLiabilities": "487500000", "otherNonCurrentLiabilities": "5200000", "totalNonCurrentLiabilities": "1681200000", "cashAndShortTermInvestments": "747700000", "commonStockSharesOutstanding": "484200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "747700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-23000000", "operatingCashflow": "23200000", "capitalExpenditures": "228200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "246200000", "cashflowFromInvestment": "-53900000", "stockBasedCompensation": "2100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 238800000, "cost_of_revenue": 212200000, "gross_profit": 26600000, "research_and_development": null, "selling_general_admin": 13300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118900000, "depreciation_amortisation": 47300000, "ebitda": 166200000, "interest_expense": 6800000, "interest_income": null, "other_non_operating": null, "pretax_income": 112100000, "tax_provision": 16900000, "effective_tax_rate": null, "net_income": 92600000, "net_income_continuing_ops": 95200000, "net_income_to_common": 92600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 747700000, "short_term_investments": null, "net_receivables": 60800000, "inventory": 249900000, "other_current_assets": null, "total_current_assets": 1160600000, "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": 3284800000, "total_assets": 4445400000, "short_term_debt": 22300000, "accounts_payable": 257800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 487500000, "long_term_debt": 828600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1681200000, "total_liabilities": 2168700000, "total_debt": 850900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -527900000, "total_equity": 2220400000, "shares_outstanding": 484200000, "operating_cash_flow": 23200000, "stock_based_compensation": 2100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 228200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 246200000, "free_cash_flow": 251400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "118900000", "ebitda": "166200000", "netIncome": "92600000", "grossProfit": "26600000", "depreciation": "None", "totalRevenue": "238800000", "costOfRevenue": "212200000", "interestIncome": "7600000", "incomeBeforeTax": "112100000", "interestExpense": "6800000", "operatingIncome": "1400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "16900000", "reportedCurrency": "USD", "netInterestIncome": "8000000", "nonInterestIncome": "None", "operatingExpenses": "25200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "212200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47300000", "sellingGeneralAndAdministrative": "13300000", "netIncomeFromContinuingOperations": "95200000" }, "balance": { "goodwill": "None", "inventory": "249900000", "commonStock": "2731500000", "currentDebt": "None", "investments": "None", "totalAssets": "4445400000", "longTermDebt": "828600000", "shortTermDebt": "22300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-527900000", "totalLiabilities": "2168700000", "otherCurrentAssets": "102200000", "totalCurrentAssets": "1160600000", "currentLongTermDebt": "8700000", "longTermInvestments": "7900000", "shortTermInvestments": "None", "currentNetReceivables": "60800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3284800000", "currentAccountsPayable": "257800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3044700000", "shortLongTermDebtTotal": "965800000", "totalShareholderEquity": "2220400000", "capitalLeaseObligations": "128500000", "otherCurrentLiabilities": "15200000", "totalCurrentLiabilities": "487500000", "otherNonCurrentLiabilities": "5200000", "totalNonCurrentLiabilities": "1681200000", "cashAndShortTermInvestments": "747700000", "commonStockSharesOutstanding": "484200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "747700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-23000000", "operatingCashflow": "23200000", "capitalExpenditures": "228200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "246200000", "cashflowFromInvestment": "-53900000", "stockBasedCompensation": "2100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47300000", "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": "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": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/", "rank_field": "-roe" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }