{ "ticker": { "uuid": "42f290b5-733e-4675-bac1-c93781d2e17f", "symbol": "BEPC", "name": "Brookfield Renewable Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Renewable", "page_url": "https://sharemaestro.com/factors/ticker/42f290b5-733e-4675-bac1-c93781d2e17f/", "api_url": "https://sharemaestro.com/factors/api/tickers/42f290b5-733e-4675-bac1-c93781d2e17f/" }, "ticker_metadata": { "id": 409, "uuid": "42f290b5-733e-4675-bac1-c93781d2e17f", "symbol": "BEPC", "name": "Brookfield Renewable Corp", "asset_type": "equity", "market_cap": 7269730000, "stock_exchange_id": 3, "industry": "Utilities - Renewable", "sector": "Utilities", "description": "Brookfield Renewable Corporation owns and operates a portfolio of renewable energy power generation facilities primarily in North America, Europe, Colombia, and Brazil. The company is headquartered in New York, New York.", "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": "42f290b5-733e-4675-bac1-c93781d2e17f", "symbol": "BEPC", "name": "Brookfield Renewable Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Renewable", "page_url": "https://sharemaestro.com/factors/ticker/42f290b5-733e-4675-bac1-c93781d2e17f/", "api_url": "https://sharemaestro.com/factors/api/tickers/42f290b5-733e-4675-bac1-c93781d2e17f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.82, "value": 0.65, "quality": 0.65, "momentum": 0.66, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 38.72, "market_cap": 7063505680, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0255, "shareholder_yield": 0.0007, "roe": 1.4559, "piotroski_f_score": 4, "momentum_12_1": 0.2753, "volatility_252d": 0.3096 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:20.881908+00:00", "batch_id": "" }, "size": { "price_close": 38.72, "market_cap": 7063505680, "market_cap_usd": 7063505680, "enterprise_value": 22051909680, "shares_outstanding": 182425250, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.7518, "pcf_ratio": 11.2176, "pfcf_ratio": 3.5389, "ev_ebitda": 39.1663, "ev_ebit": -28.5185, "ev_sales": 5.4689, "ev_fcf": 11.0483, "earnings_yield": null, "fcf_yield": 0.0905, "price_to_sales": 1.7518, "price_to_book": null, "price_to_cashflow": 11.2176, "ebitda_to_ev": 0.0255, "sales_yield": 0.1829 }, "yield": { "dividend_yield": 0.0007, "buyback_yield": 0, "shareholder_yield": 0.0007, "debt_paydown_yield": null, "total_yield": 0.0007 }, "quality": { "gross_margin": 0.4793, "operating_margin": -0.1918, "net_margin": -1.3262, "ebitda_margin": 0.1396, "fcf_margin": 0.495, "roe": 1.4559, "roa": -0.0815, "roic": -0.0513, "roc_greenblatt": null, "asset_turnover": 0.0615, "cash_conversion": -0.3732, "accruals_ratio": -0.0911, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.5993, "revenue_stability_5y": 0.1021, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0295, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -15.2017, "net_debt_to_ebitda": 26.6208, "debt_to_assets": 0.2433, "interest_coverage": -0.371, "current_ratio": 0.3331, "quick_ratio": 0.3313, "net_debt": 14988404000, "local_beta": -0.0001, "volatility_252d": 0.3096, "volatility_60d": 0.6852, "max_drawdown_12m": -0.1933, "risk_adjusted_momentum": 0.8892 }, "growth": { "revenue_growth_1y": 0.0276, "revenue_growth_3y_cagr": -0.0044, "revenue_growth_5y_cagr": 0.0319, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2626, "book_value_growth_1y": -1.3348, "revenue_growth": 0.0276, "earnings_growth": null }, "momentum": { "price_return_1m": 0.066, "price_return_3m": -0.0249, "price_return_6m": -0.0063, "price_return_9m": 0.1988, "price_return_12m": 0.3595, "price_return_12m_ex1m": 0.2753, "momentum_6m": -0.0063, "momentum_12m": 0.3595, "momentum_12_1": 0.2753, "distance_from_52w_high": -0.1039, "distance_from_52w_low": 0.2812, "relative_strength": 0.2595 }, "raw_ttm": { "revenue_ttm": 4032218107, "gross_profit_ttm": 1932677180, "ebit_ttm": -773249051, "ebitda_ttm": 563033082, "net_income_ttm": -5347553549, "eps_diluted_ttm": -29.3137, "operating_cash_flow_ttm": 629679717, "capital_expenditure_ttm": 1366282787, "fcf_ttm": 1995962504, "dividends_paid_ttm": 5000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2083978394, "cash_and_equivalents": 967116000, "total_current_assets": 8338411000, "total_current_liabilities": 25033376000, "net_ppe": null, "total_assets": 65582477000, "total_debt": 15955520000, "total_equity": -3673088000, "net_working_capital": -14375561000, "book_value_per_share": -20.1348, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4824417000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 35, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 34, "svqf_composite": 26, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 18, "quality_value_composite": 0.65, "os_score": 0.82, "value_percentile": 0.65, "quality_percentile": 0.65, "momentum_percentile": 0.66, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3710, "ticker_id": 409, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:20.881908+00:00", "batch_id": "", "os_score_delta": null, "price_close": 38.72, "market_cap": 7063505680, "market_cap_usd": 7063505680, "enterprise_value": 22051909680, "shares_outstanding": 182425250, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.75176677, "pcf_ratio": 11.21761665, "pfcf_ratio": 3.53889698, "ev_ebitda": 39.16627705, "ev_ebit": -28.51850856, "ev_sales": 5.46892779, "ev_fcf": 11.04825849, "earnings_yield": null, "fcf_yield": 0.090512, "dividend_yield": 0.00070786, "buyback_yield": 0, "shareholder_yield": 0.00070786, "debt_paydown_yield": null, "total_yield": 0.00070786, "gross_margin": 0.47930869, "operating_margin": -0.19176766, "net_margin": -1.32620642, "ebitda_margin": 0.13963359, "fcf_margin": 0.49500361, "roe": 1.45587406, "roa": -0.08153937, "roic": -0.05125237, "roc_greenblatt": null, "asset_turnover": 0.06148316, "cash_conversion": -0.37324778, "accruals_ratio": -0.09114071, "sbc_to_revenue": null, "debt_to_equity": -15.20174605, "net_debt_to_ebitda": 26.62082297, "debt_to_assets": 0.24328938, "interest_coverage": -0.37104466, "current_ratio": 0.33309175, "quick_ratio": 0.33125209, "net_debt": 14988404000, "revenue_growth_1y": 0.02757852, "revenue_growth_3y_cagr": -0.00443111, "revenue_growth_5y_cagr": 0.03191999, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2625573, "book_value_growth_1y": -1.33478296, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.599346, "revenue_stability_5y": 0.102067, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06596777, "price_return_3m": -0.02494548, "price_return_6m": -0.00633615, "price_return_9m": 0.19882842, "price_return_12m": 0.35946464, "price_return_12m_ex1m": 0.27533372, "distance_from_52w_high": -0.10391528, "distance_from_52w_low": 0.28115198, "relative_strength": 0.25950106, "local_beta": -0.0001, "volatility_252d": 0.30964, "volatility_60d": 0.685241, "max_drawdown_12m": -0.1932877, "revenue_ttm": 4032218107, "gross_profit_ttm": 1932677180, "ebit_ttm": -773249051, "ebitda_ttm": 563033082, "net_income_ttm": -5347553549, "eps_diluted_ttm": -29.31366984, "operating_cash_flow_ttm": 629679717, "capital_expenditure_ttm": 1366282787, "fcf_ttm": 1995962504, "dividends_paid_ttm": 5000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2083978394, "cash_and_equivalents": 967116000, "total_current_assets": 8338411000, "total_current_liabilities": 25033376000, "net_ppe": null, "total_assets": 65582477000, "total_debt": 15955520000, "total_equity": -3673088000, "net_working_capital": -14375561000, "book_value_per_share": -20.13475656, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4824417000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Utilities", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 35, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 34, "svqf_composite": 26, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 18, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 38.72, "os": 0.82, "value": 0.65, "quality": 0.65, "momentum": 0.66, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0007, "roe": 1.4559, "momentum_12_1": 0.2753, "complete_fields": { "id": 3710, "ticker_id": 409, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:20.881908+00:00", "batch_id": "", "os_score_delta": null, "price_close": 38.72, "market_cap": 7063505680, "market_cap_usd": 7063505680, "enterprise_value": 22051909680, "shares_outstanding": 182425250, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.75176677, "pcf_ratio": 11.21761665, "pfcf_ratio": 3.53889698, "ev_ebitda": 39.16627705, "ev_ebit": -28.51850856, "ev_sales": 5.46892779, "ev_fcf": 11.04825849, "earnings_yield": null, "fcf_yield": 0.090512, "dividend_yield": 0.00070786, "buyback_yield": 0, "shareholder_yield": 0.00070786, "debt_paydown_yield": null, "total_yield": 0.00070786, "gross_margin": 0.47930869, "operating_margin": -0.19176766, "net_margin": -1.32620642, "ebitda_margin": 0.13963359, "fcf_margin": 0.49500361, "roe": 1.45587406, "roa": -0.08153937, "roic": -0.05125237, "roc_greenblatt": null, "asset_turnover": 0.06148316, "cash_conversion": -0.37324778, "accruals_ratio": -0.09114071, "sbc_to_revenue": null, "debt_to_equity": -15.20174605, "net_debt_to_ebitda": 26.62082297, "debt_to_assets": 0.24328938, "interest_coverage": -0.37104466, "current_ratio": 0.33309175, "quick_ratio": 0.33125209, "net_debt": 14988404000, "revenue_growth_1y": 0.02757852, "revenue_growth_3y_cagr": -0.00443111, "revenue_growth_5y_cagr": 0.03191999, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2625573, "book_value_growth_1y": -1.33478296, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.599346, "revenue_stability_5y": 0.102067, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06596777, "price_return_3m": -0.02494548, "price_return_6m": -0.00633615, "price_return_9m": 0.19882842, "price_return_12m": 0.35946464, "price_return_12m_ex1m": 0.27533372, "distance_from_52w_high": -0.10391528, "distance_from_52w_low": 0.28115198, "relative_strength": 0.25950106, "local_beta": -0.0001, "volatility_252d": 0.30964, "volatility_60d": 0.685241, "max_drawdown_12m": -0.1932877, "revenue_ttm": 4032218107, "gross_profit_ttm": 1932677180, "ebit_ttm": -773249051, "ebitda_ttm": 563033082, "net_income_ttm": -5347553549, "eps_diluted_ttm": -29.31366984, "operating_cash_flow_ttm": 629679717, "capital_expenditure_ttm": 1366282787, "fcf_ttm": 1995962504, "dividends_paid_ttm": 5000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2083978394, "cash_and_equivalents": 967116000, "total_current_assets": 8338411000, "total_current_liabilities": 25033376000, "net_ppe": null, "total_assets": 65582477000, "total_debt": 15955520000, "total_equity": -3673088000, "net_working_capital": -14375561000, "book_value_per_share": -20.13475656, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4824417000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Utilities", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 35, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 34, "svqf_composite": 26, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 18, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "income_statement": { "revenue": 3728000000, "cost_of_revenue": 1495000000, "gross_profit": 2233000000, "ebit": -684000000, "ebitda": 556000000, "pretax_income": -2356000000, "tax_provision": -13000000, "net_income": -2344000000, "net_income_to_common": -2344000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 963637250, "total_current_assets": 5404867250, "total_assets": 63420490250, "short_term_debt": 3839470750, "long_term_debt": 12492000000, "total_debt": 16331470750, "total_liabilities": 50765726250, "total_equity": -556524500, "shares_outstanding": 179648454, "goodwill_and_intangibles": 1108936750 }, "cash_flow": { "operating_cash_flow": 507000000, "capital_expenditure": 1140000000, "free_cash_flow": 1647000000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225256, "ticker_id": 409, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-684000000", "ebitda": "556000000", "netIncome": "-2344000000", "grossProfit": "2233000000", "depreciation": "None", "totalRevenue": "3728000000", "costOfRevenue": "1495000000", "interestIncome": "137000000", "incomeBeforeTax": "-2356000000", "interestExpense": "1672000000", "operatingIncome": "2123000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-13000000", "reportedCurrency": "USD", "netInterestIncome": "-1535000000", "nonInterestIncome": "None", "operatingExpenses": "110000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1495000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1240000000", "sellingGeneralAndAdministrative": "110000000", "netIncomeFromContinuingOperations": "-2343000000" }, "balance": { "goodwill": "1108936750", "inventory": "43864000", "commonStock": "-406000000", "currentDebt": "None", "investments": "None", "totalAssets": "63420490250", "longTermDebt": "12492000000", "shortTermDebt": "3839470750", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "50765726250", "otherCurrentAssets": "1218596750", "totalCurrentAssets": "5404867250", "currentLongTermDebt": "2772000000", "longTermInvestments": "1014000000", "shortTermInvestments": "None", "currentNetReceivables": "3178769250", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "58015623000", "currentAccountsPayable": "463313500", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21334353000", "totalShareholderEquity": "-556524500", "capitalLeaseObligations": "300000000", "otherCurrentLiabilities": "16879415500", "totalCurrentLiabilities": "21182199750", "otherNonCurrentLiabilities": "120000000", "totalNonCurrentLiabilities": "29583526500", "cashAndShortTermInvestments": "963637250", "commonStockSharesOutstanding": "179648454", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "963637250", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2344000000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "507000000", "capitalExpenditures": "1140000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "93000000", "cashflowFromInvestment": "-578000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1240000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3728000000, "cost_of_revenue": 1495000000, "gross_profit": 2233000000, "research_and_development": null, "selling_general_admin": 110000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -684000000, "depreciation_amortisation": 1240000000, "ebitda": 556000000, "interest_expense": 1672000000, "interest_income": null, "other_non_operating": null, "pretax_income": -2356000000, "tax_provision": -13000000, "effective_tax_rate": null, "net_income": -2344000000, "net_income_continuing_ops": -2343000000, "net_income_to_common": -2344000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 963637250, "short_term_investments": null, "net_receivables": 3178769250, "inventory": 43864000, "other_current_assets": null, "total_current_assets": 5404867250, "net_ppe": null, "goodwill": 1108936750, "intangible_assets": null, "goodwill_and_intangibles": 1108936750, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 58015623000, "total_assets": 63420490250, "short_term_debt": 3839470750, "accounts_payable": 463313500, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21182199750, "long_term_debt": 12492000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29583526500, "total_liabilities": 50765726250, "total_debt": 16331470750, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -556524500, "shares_outstanding": 179648454, "operating_cash_flow": 507000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1140000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -578000000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 93000000, "free_cash_flow": 1647000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-684000000", "ebitda": "556000000", "netIncome": "-2344000000", "grossProfit": "2233000000", "depreciation": "None", "totalRevenue": "3728000000", "costOfRevenue": "1495000000", "interestIncome": "137000000", "incomeBeforeTax": "-2356000000", "interestExpense": "1672000000", "operatingIncome": "2123000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-13000000", "reportedCurrency": "USD", "netInterestIncome": "-1535000000", "nonInterestIncome": "None", "operatingExpenses": "110000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1495000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1240000000", "sellingGeneralAndAdministrative": "110000000", "netIncomeFromContinuingOperations": "-2343000000" }, "balance": { "goodwill": "1108936750", "inventory": "43864000", "commonStock": "-406000000", "currentDebt": "None", "investments": "None", "totalAssets": "63420490250", "longTermDebt": "12492000000", "shortTermDebt": "3839470750", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "50765726250", "otherCurrentAssets": "1218596750", "totalCurrentAssets": "5404867250", "currentLongTermDebt": "2772000000", "longTermInvestments": "1014000000", "shortTermInvestments": "None", "currentNetReceivables": "3178769250", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "58015623000", "currentAccountsPayable": "463313500", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21334353000", "totalShareholderEquity": "-556524500", "capitalLeaseObligations": "300000000", "otherCurrentLiabilities": "16879415500", "totalCurrentLiabilities": "21182199750", "otherNonCurrentLiabilities": "120000000", "totalNonCurrentLiabilities": "29583526500", "cashAndShortTermInvestments": "963637250", "commonStockSharesOutstanding": "179648454", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "963637250", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2344000000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "507000000", "capitalExpenditures": "1140000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "93000000", "cashflowFromInvestment": "-578000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1240000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "income_statement": { "revenue": 4142000000, "cost_of_revenue": 1767000000, "gross_profit": 2375000000, "ebit": 2267000000, "ebitda": 3529000000, "pretax_income": 600000000, "tax_provision": 167000000, "net_income": 236000000, "net_income_to_common": 236000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 392000000, "total_current_assets": 3114000000, "total_assets": 44129000000, "short_term_debt": 1307000000, "long_term_debt": 12493000000, "total_debt": 13800000000, "total_liabilities": 32021000000, "total_equity": 1341000000, "shares_outstanding": 144921000, "goodwill_and_intangibles": 697000000 }, "cash_flow": { "operating_cash_flow": 752108909, "capital_expenditure": 2087821449, "free_cash_flow": 2839930358, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225261, "ticker_id": 409, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2267000000", "ebitda": "3529000000", "netIncome": "236000000", "grossProfit": "2375000000", "depreciation": "None", "totalRevenue": "4142000000", "costOfRevenue": "1767000000", "interestIncome": "101000000", "incomeBeforeTax": "600000000", "interestExpense": "1667000000", "operatingIncome": "1007000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "167000000", "reportedCurrency": "USD", "netInterestIncome": "-1566000000", "nonInterestIncome": "None", "operatingExpenses": "1368000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1767000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1262000000", "sellingGeneralAndAdministrative": "106000000", "netIncomeFromContinuingOperations": "433000000" }, "balance": { "goodwill": "692000000", "inventory": "35000000", "commonStock": "-7825000000", "currentDebt": "None", "investments": "None", "totalAssets": "44129000000", "longTermDebt": "12493000000", "shortTermDebt": "1307000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "32021000000", "otherCurrentAssets": "719000000", "totalCurrentAssets": "3114000000", "currentLongTermDebt": "1282000000", "longTermInvestments": "753000000", "shortTermInvestments": "None", "currentNetReceivables": "1968000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41015000000", "currentAccountsPayable": "172000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14093000000", "totalShareholderEquity": "1341000000", "capitalLeaseObligations": "318000000", "otherCurrentLiabilities": "9766000000", "totalCurrentLiabilities": "11254000000", "otherNonCurrentLiabilities": "77000000", "totalNonCurrentLiabilities": "20767000000", "cashAndShortTermInvestments": "392000000", "commonStockSharesOutstanding": "144921000", "intangibleAssetsExcludingGoodwill": "5000000", "cashAndCashEquivalentsAtCarryingValue": "392000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "323310933", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "752108909", "capitalExpenditures": "2087821449", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78087810", "cashflowFromInvestment": "-726079638", "stockBasedCompensation": "None", "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": "1728891517", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4142000000, "cost_of_revenue": 1767000000, "gross_profit": 2375000000, "research_and_development": null, "selling_general_admin": 106000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2267000000, "depreciation_amortisation": 1262000000, "ebitda": 3529000000, "interest_expense": 1667000000, "interest_income": null, "other_non_operating": null, "pretax_income": 600000000, "tax_provision": 167000000, "effective_tax_rate": null, "net_income": 236000000, "net_income_continuing_ops": 433000000, "net_income_to_common": 236000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 392000000, "short_term_investments": null, "net_receivables": 1968000000, "inventory": 35000000, "other_current_assets": null, "total_current_assets": 3114000000, "net_ppe": null, "goodwill": 692000000, "intangible_assets": 5000000, "goodwill_and_intangibles": 697000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41015000000, "total_assets": 44129000000, "short_term_debt": 1307000000, "accounts_payable": 172000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11254000000, "long_term_debt": 12493000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20767000000, "total_liabilities": 32021000000, "total_debt": 13800000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1341000000, "shares_outstanding": 144921000, "operating_cash_flow": 752108909, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2087821449, "acquisitions": null, "other_investing": null, "investing_cash_flow": -726079638, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 78087810, "free_cash_flow": 2839930358, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2267000000", "ebitda": "3529000000", "netIncome": "236000000", "grossProfit": "2375000000", "depreciation": "None", "totalRevenue": "4142000000", "costOfRevenue": "1767000000", "interestIncome": "101000000", "incomeBeforeTax": "600000000", "interestExpense": "1667000000", "operatingIncome": "1007000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "167000000", "reportedCurrency": "USD", "netInterestIncome": "-1566000000", "nonInterestIncome": "None", "operatingExpenses": "1368000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1767000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1262000000", "sellingGeneralAndAdministrative": "106000000", "netIncomeFromContinuingOperations": "433000000" }, "balance": { "goodwill": "692000000", "inventory": "35000000", "commonStock": "-7825000000", "currentDebt": "None", "investments": "None", "totalAssets": "44129000000", "longTermDebt": "12493000000", "shortTermDebt": "1307000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "32021000000", "otherCurrentAssets": "719000000", "totalCurrentAssets": "3114000000", "currentLongTermDebt": "1282000000", "longTermInvestments": "753000000", "shortTermInvestments": "None", "currentNetReceivables": "1968000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41015000000", "currentAccountsPayable": "172000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14093000000", "totalShareholderEquity": "1341000000", "capitalLeaseObligations": "318000000", "otherCurrentLiabilities": "9766000000", "totalCurrentLiabilities": "11254000000", "otherNonCurrentLiabilities": "77000000", "totalNonCurrentLiabilities": "20767000000", "cashAndShortTermInvestments": "392000000", "commonStockSharesOutstanding": "144921000", "intangibleAssetsExcludingGoodwill": "5000000", "cashAndCashEquivalentsAtCarryingValue": "392000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "323310933", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "752108909", "capitalExpenditures": "2087821449", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78087810", "cashflowFromInvestment": "-726079638", "stockBasedCompensation": "None", "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": "1728891517", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "income_statement": { "revenue": 3967000000, "cost_of_revenue": 1466000000, "gross_profit": 2501000000, "ebit": 1639000000, "ebitda": 2992000000, "pretax_income": 381000000, "tax_provision": 73000000, "net_income": -181000000, "net_income_to_common": -181000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 441000000, "total_current_assets": 3298000000, "total_assets": 49421000000, "short_term_debt": 1922000000, "long_term_debt": 14181000000, "total_debt": 16103000000, "total_liabilities": 32292000000, "total_equity": 5787000000, "shares_outstanding": 179651526, "goodwill_and_intangibles": 861000000 }, "cash_flow": { "operating_cash_flow": 1603000000, "capital_expenditure": 1028000000, "free_cash_flow": 2631000000, "dividends_paid": 78000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225266, "ticker_id": 409, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1639000000", "ebitda": "2992000000", "netIncome": "-181000000", "grossProfit": "2501000000", "depreciation": "None", "totalRevenue": "3967000000", "costOfRevenue": "1466000000", "interestIncome": "87000000", "incomeBeforeTax": "381000000", "interestExpense": "1258000000", "operatingIncome": "1060000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "73000000", "reportedCurrency": "USD", "netInterestIncome": "-1214000000", "nonInterestIncome": "None", "operatingExpenses": "1441000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1466000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1353000000", "sellingGeneralAndAdministrative": "88000000", "netIncomeFromContinuingOperations": "1888000000" }, "balance": { "goodwill": "854000000", "inventory": "65000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "49421000000", "longTermDebt": "14181000000", "shortTermDebt": "1922000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "7000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "32292000000", "otherCurrentAssets": "722000000", "totalCurrentAssets": "3298000000", "currentLongTermDebt": "1891000000", "longTermInvestments": "644000000", "shortTermInvestments": "186000000", "currentNetReceivables": "2070000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46123000000", "currentAccountsPayable": "184000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16573000000", "totalShareholderEquity": "5787000000", "capitalLeaseObligations": "501000000", "otherCurrentLiabilities": "6194000000", "totalCurrentLiabilities": "8335000000", "otherNonCurrentLiabilities": "94000000", "totalNonCurrentLiabilities": "23957000000", "cashAndShortTermInvestments": "441000000", "commonStockSharesOutstanding": "179651526", "intangibleAssetsExcludingGoodwill": "7000000", "cashAndCashEquivalentsAtCarryingValue": "441000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "308000000", "profitLoss": "None", "dividendPayout": "78000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1603000000", "capitalExpenditures": "1028000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-636000000", "cashflowFromInvestment": "-1018000000", "stockBasedCompensation": "-2684000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1342000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3967000000, "cost_of_revenue": 1466000000, "gross_profit": 2501000000, "research_and_development": null, "selling_general_admin": 88000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1639000000, "depreciation_amortisation": 1353000000, "ebitda": 2992000000, "interest_expense": 1258000000, "interest_income": null, "other_non_operating": null, "pretax_income": 381000000, "tax_provision": 73000000, "effective_tax_rate": null, "net_income": -181000000, "net_income_continuing_ops": 1888000000, "net_income_to_common": -181000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 441000000, "short_term_investments": 186000000, "net_receivables": 2070000000, "inventory": 65000000, "other_current_assets": null, "total_current_assets": 3298000000, "net_ppe": null, "goodwill": 854000000, "intangible_assets": 7000000, "goodwill_and_intangibles": 861000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 46123000000, "total_assets": 49421000000, "short_term_debt": 1922000000, "accounts_payable": 184000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8335000000, "long_term_debt": 14181000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23957000000, "total_liabilities": 32292000000, "total_debt": 16103000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5787000000, "shares_outstanding": 179651526, "operating_cash_flow": 1603000000, "stock_based_compensation": -2684000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1028000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1018000000, "dividends_paid": 78000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -636000000, "free_cash_flow": 2631000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1639000000", "ebitda": "2992000000", "netIncome": "-181000000", "grossProfit": "2501000000", "depreciation": "None", "totalRevenue": "3967000000", "costOfRevenue": "1466000000", "interestIncome": "87000000", "incomeBeforeTax": "381000000", "interestExpense": "1258000000", "operatingIncome": "1060000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "73000000", "reportedCurrency": "USD", "netInterestIncome": "-1214000000", "nonInterestIncome": "None", "operatingExpenses": "1441000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1466000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1353000000", "sellingGeneralAndAdministrative": "88000000", "netIncomeFromContinuingOperations": "1888000000" }, "balance": { "goodwill": "854000000", "inventory": "65000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "49421000000", "longTermDebt": "14181000000", "shortTermDebt": "1922000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "7000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "32292000000", "otherCurrentAssets": "722000000", "totalCurrentAssets": "3298000000", "currentLongTermDebt": "1891000000", "longTermInvestments": "644000000", "shortTermInvestments": "186000000", "currentNetReceivables": "2070000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46123000000", "currentAccountsPayable": "184000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16573000000", "totalShareholderEquity": "5787000000", "capitalLeaseObligations": "501000000", "otherCurrentLiabilities": "6194000000", "totalCurrentLiabilities": "8335000000", "otherNonCurrentLiabilities": "94000000", "totalNonCurrentLiabilities": "23957000000", "cashAndShortTermInvestments": "441000000", "commonStockSharesOutstanding": "179651526", "intangibleAssetsExcludingGoodwill": "7000000", "cashAndCashEquivalentsAtCarryingValue": "441000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "308000000", "profitLoss": "None", "dividendPayout": "78000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1603000000", "capitalExpenditures": "1028000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-636000000", "cashflowFromInvestment": "-1018000000", "stockBasedCompensation": "-2684000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1342000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "income_statement": { "revenue": 3778000000, "cost_of_revenue": 1174000000, "gross_profit": 2604000000, "ebit": 3000000000, "ebitda": 4189000000, "pretax_income": 1968000000, "tax_provision": 118000000, "net_income": 1503000000, "net_income_to_common": 1503000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 435000000, "total_current_assets": 3426000000, "total_assets": 43288000000, "short_term_debt": 1325000000, "long_term_debt": 13815000000, "total_debt": 15140000000, "total_liabilities": 26464000000, "total_equity": 5873000000, "shares_outstanding": 172218098, "goodwill_and_intangibles": 931000000 }, "cash_flow": { "operating_cash_flow": 1284000000, "capital_expenditure": 847000000, "free_cash_flow": 2131000000, "dividends_paid": 78000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225271, "ticker_id": 409, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3000000000", "ebitda": "4189000000", "netIncome": "1503000000", "grossProfit": "2604000000", "depreciation": "None", "totalRevenue": "3778000000", "costOfRevenue": "1174000000", "interestIncome": "32000000", "incomeBeforeTax": "1968000000", "interestExpense": "1032000000", "operatingIncome": "1246000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "118000000", "reportedCurrency": "USD", "netInterestIncome": "-1032000000", "nonInterestIncome": "None", "operatingExpenses": "1358000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1174000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1189000000", "sellingGeneralAndAdministrative": "169000000", "netIncomeFromContinuingOperations": "1850000000" }, "balance": { "goodwill": "723000000", "inventory": "18000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "43288000000", "longTermDebt": "13815000000", "shortTermDebt": "1325000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "208000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "26464000000", "otherCurrentAssets": "1711000000", "totalCurrentAssets": "3426000000", "currentLongTermDebt": "1299000000", "longTermInvestments": "451000000", "shortTermInvestments": "None", "currentNetReceivables": "1262000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39862000000", "currentAccountsPayable": "154000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "37828000000", "shortLongTermDebtTotal": "14079000000", "totalShareholderEquity": "5873000000", "capitalLeaseObligations": "364000000", "otherCurrentLiabilities": "5698000000", "totalCurrentLiabilities": "7251000000", "otherNonCurrentLiabilities": "4364000000", "totalNonCurrentLiabilities": "19213000000", "cashAndShortTermInvestments": "435000000", "commonStockSharesOutstanding": "172218098", "intangibleAssetsExcludingGoodwill": "208000000", "cashAndCashEquivalentsAtCarryingValue": "435000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1850000000", "profitLoss": "None", "dividendPayout": "78000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "95000000", "operatingCashflow": "1284000000", "capitalExpenditures": "847000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-402000000", "cashflowFromInvestment": "-738000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1179000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3778000000, "cost_of_revenue": 1174000000, "gross_profit": 2604000000, "research_and_development": null, "selling_general_admin": 169000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3000000000, "depreciation_amortisation": 1189000000, "ebitda": 4189000000, "interest_expense": 1032000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1968000000, "tax_provision": 118000000, "effective_tax_rate": null, "net_income": 1503000000, "net_income_continuing_ops": 1850000000, "net_income_to_common": 1503000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 435000000, "short_term_investments": null, "net_receivables": 1262000000, "inventory": 18000000, "other_current_assets": null, "total_current_assets": 3426000000, "net_ppe": null, "goodwill": 723000000, "intangible_assets": 208000000, "goodwill_and_intangibles": 931000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39862000000, "total_assets": 43288000000, "short_term_debt": 1325000000, "accounts_payable": 154000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7251000000, "long_term_debt": 13815000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19213000000, "total_liabilities": 26464000000, "total_debt": 15140000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5873000000, "shares_outstanding": 172218098, "operating_cash_flow": 1284000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 847000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -738000000, "dividends_paid": 78000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -402000000, "free_cash_flow": 2131000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3000000000", "ebitda": "4189000000", "netIncome": "1503000000", "grossProfit": "2604000000", "depreciation": "None", "totalRevenue": "3778000000", "costOfRevenue": "1174000000", "interestIncome": "32000000", "incomeBeforeTax": "1968000000", "interestExpense": "1032000000", "operatingIncome": "1246000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "118000000", "reportedCurrency": "USD", "netInterestIncome": "-1032000000", "nonInterestIncome": "None", "operatingExpenses": "1358000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1174000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1189000000", "sellingGeneralAndAdministrative": "169000000", "netIncomeFromContinuingOperations": "1850000000" }, "balance": { "goodwill": "723000000", "inventory": "18000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "43288000000", "longTermDebt": "13815000000", "shortTermDebt": "1325000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "208000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "26464000000", "otherCurrentAssets": "1711000000", "totalCurrentAssets": "3426000000", "currentLongTermDebt": "1299000000", "longTermInvestments": "451000000", "shortTermInvestments": "None", "currentNetReceivables": "1262000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39862000000", "currentAccountsPayable": "154000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "37828000000", "shortLongTermDebtTotal": "14079000000", "totalShareholderEquity": "5873000000", "capitalLeaseObligations": "364000000", "otherCurrentLiabilities": "5698000000", "totalCurrentLiabilities": "7251000000", "otherNonCurrentLiabilities": "4364000000", "totalNonCurrentLiabilities": "19213000000", "cashAndShortTermInvestments": "435000000", "commonStockSharesOutstanding": "172218098", "intangibleAssetsExcludingGoodwill": "208000000", "cashAndCashEquivalentsAtCarryingValue": "435000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1850000000", "profitLoss": "None", "dividendPayout": "78000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "95000000", "operatingCashflow": "1284000000", "capitalExpenditures": "847000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-402000000", "cashflowFromInvestment": "-738000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1179000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "income_statement": { "revenue": 3427000000, "cost_of_revenue": 1185000000, "gross_profit": 2242000000, "ebit": 952000000, "ebitda": 2067000000, "pretax_income": 1017000000, "tax_provision": 87000000, "net_income": 946000000, "net_income_to_common": 946000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 410000000, "total_current_assets": 2336000000, "total_assets": 41986000000, "short_term_debt": 1477000000, "long_term_debt": 13512000000, "total_debt": 14989000000, "total_liabilities": 27761000000, "total_equity": 3667000000, "shares_outstanding": 172203342, "goodwill_and_intangibles": 1067000000 }, "cash_flow": { "operating_cash_flow": 395000000, "capital_expenditure": 1354000000, "free_cash_flow": 1749000000, "dividends_paid": 78000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225276, "ticker_id": 409, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "952000000", "ebitda": "2067000000", "netIncome": "946000000", "grossProfit": "2242000000", "depreciation": "None", "totalRevenue": "3427000000", "costOfRevenue": "1185000000", "interestIncome": "20000000", "incomeBeforeTax": "1017000000", "interestExpense": "900000000", "operatingIncome": "2067000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "87000000", "reportedCurrency": "USD", "netInterestIncome": "-900000000", "nonInterestIncome": "None", "operatingExpenses": "175000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1185000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1115000000", "sellingGeneralAndAdministrative": "175000000", "netIncomeFromContinuingOperations": "930000000" }, "balance": { "goodwill": "849000000", "inventory": "20000000", "commonStock": "3667000000", "currentDebt": "None", "investments": "None", "totalAssets": "41986000000", "longTermDebt": "13512000000", "shortTermDebt": "1477000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "218000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "27761000000", "otherCurrentAssets": "749000000", "totalCurrentAssets": "2336000000", "currentLongTermDebt": "1452000000", "longTermInvestments": "455000000", "shortTermInvestments": "None", "currentNetReceivables": "1157000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39650000000", "currentAccountsPayable": "118000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "37915000000", "shortLongTermDebtTotal": "13883000000", "totalShareholderEquity": "3667000000", "capitalLeaseObligations": "371000000", "otherCurrentLiabilities": "7377000000", "totalCurrentLiabilities": "8975000000", "otherNonCurrentLiabilities": "6163000000", "totalNonCurrentLiabilities": "18786000000", "cashAndShortTermInvestments": "410000000", "commonStockSharesOutstanding": "172203342", "intangibleAssetsExcludingGoodwill": "218000000", "cashAndCashEquivalentsAtCarryingValue": "410000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "930000000", "profitLoss": "None", "dividendPayout": "78000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "726000000", "operatingCashflow": "395000000", "capitalExpenditures": "1354000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "678000000", "cashflowFromInvestment": "-1027000000", "stockBasedCompensation": "-1167000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1115000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3427000000, "cost_of_revenue": 1185000000, "gross_profit": 2242000000, "research_and_development": null, "selling_general_admin": 175000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 952000000, "depreciation_amortisation": 1115000000, "ebitda": 2067000000, "interest_expense": 900000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1017000000, "tax_provision": 87000000, "effective_tax_rate": null, "net_income": 946000000, "net_income_continuing_ops": 930000000, "net_income_to_common": 946000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 410000000, "short_term_investments": null, "net_receivables": 1157000000, "inventory": 20000000, "other_current_assets": null, "total_current_assets": 2336000000, "net_ppe": null, "goodwill": 849000000, "intangible_assets": 218000000, "goodwill_and_intangibles": 1067000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39650000000, "total_assets": 41986000000, "short_term_debt": 1477000000, "accounts_payable": 118000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8975000000, "long_term_debt": 13512000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18786000000, "total_liabilities": 27761000000, "total_debt": 14989000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3667000000, "shares_outstanding": 172203342, "operating_cash_flow": 395000000, "stock_based_compensation": -1167000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1354000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1027000000, "dividends_paid": 78000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 678000000, "free_cash_flow": 1749000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "952000000", "ebitda": "2067000000", "netIncome": "946000000", "grossProfit": "2242000000", "depreciation": "None", "totalRevenue": "3427000000", "costOfRevenue": "1185000000", "interestIncome": "20000000", "incomeBeforeTax": "1017000000", "interestExpense": "900000000", "operatingIncome": "2067000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "87000000", "reportedCurrency": "USD", "netInterestIncome": "-900000000", "nonInterestIncome": "None", "operatingExpenses": "175000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1185000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1115000000", "sellingGeneralAndAdministrative": "175000000", "netIncomeFromContinuingOperations": "930000000" }, "balance": { "goodwill": "849000000", "inventory": "20000000", "commonStock": "3667000000", "currentDebt": "None", "investments": "None", "totalAssets": "41986000000", "longTermDebt": "13512000000", "shortTermDebt": "1477000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "218000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "27761000000", "otherCurrentAssets": "749000000", "totalCurrentAssets": "2336000000", "currentLongTermDebt": "1452000000", "longTermInvestments": "455000000", "shortTermInvestments": "None", "currentNetReceivables": "1157000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39650000000", "currentAccountsPayable": "118000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "37915000000", "shortLongTermDebtTotal": "13883000000", "totalShareholderEquity": "3667000000", "capitalLeaseObligations": "371000000", "otherCurrentLiabilities": "7377000000", "totalCurrentLiabilities": "8975000000", "otherNonCurrentLiabilities": "6163000000", "totalNonCurrentLiabilities": "18786000000", "cashAndShortTermInvestments": "410000000", "commonStockSharesOutstanding": "172203342", "intangibleAssetsExcludingGoodwill": "218000000", "cashAndCashEquivalentsAtCarryingValue": "410000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "930000000", "profitLoss": "None", "dividendPayout": "78000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "726000000", "operatingCashflow": "395000000", "capitalExpenditures": "1354000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "678000000", "cashflowFromInvestment": "-1027000000", "stockBasedCompensation": "-1167000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1115000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "income_statement": { "revenue": 3186000000, "cost_of_revenue": 1061000000, "gross_profit": 2125000000, "ebit": 908000000, "ebitda": 1973000000, "pretax_income": -2746000001, "tax_provision": 72999999, "net_income": -2738000000, "net_income_to_common": -2738000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 355000000, "total_current_assets": 1584000000, "total_assets": 39473000000, "short_term_debt": 805000000, "long_term_debt": 12822000000, "total_debt": 13627000000, "total_liabilities": 27748000000, "total_equity": 1177000000, "shares_outstanding": 172180417, "goodwill_and_intangibles": 1203000000 }, "cash_flow": { "operating_cash_flow": 992000000, "capital_expenditure": 373000000, "free_cash_flow": 1365000000, "dividends_paid": 235000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225281, "ticker_id": 409, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "908000000", "ebitda": "1973000000", "netIncome": "-2738000000", "grossProfit": "2125000000", "depreciation": "None", "totalRevenue": "3186000000", "costOfRevenue": "1061000000", "interestIncome": "None", "incomeBeforeTax": "-2746000001", "interestExpense": "816000000", "operatingIncome": "1973000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "72999999", "reportedCurrency": "USD", "netInterestIncome": "-816000000", "nonInterestIncome": "None", "operatingExpenses": "152000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1061000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1065000000", "sellingGeneralAndAdministrative": "152000000", "netIncomeFromContinuingOperations": "-2819000000" }, "balance": { "goodwill": "970000000", "inventory": "22000000", "commonStock": "-5826000000", "currentDebt": "None", "investments": "None", "totalAssets": "39473000000", "longTermDebt": "12822000000", "shortTermDebt": "805000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "233000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "27748000000", "otherCurrentAssets": "324000000", "totalCurrentAssets": "1584000000", "currentLongTermDebt": "886000000", "longTermInvestments": "372000000", "shortTermInvestments": "None", "currentNetReceivables": "883000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37889000000", "currentAccountsPayable": "650000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "36097000000", "shortLongTermDebtTotal": "13214000000", "totalShareholderEquity": "1177000000", "capitalLeaseObligations": "392000000", "otherCurrentLiabilities": "8384000000", "totalCurrentLiabilities": "9839000000", "otherNonCurrentLiabilities": "7430000000", "totalNonCurrentLiabilities": "17909000000", "cashAndShortTermInvestments": "355000000", "commonStockSharesOutstanding": "172180417", "intangibleAssetsExcludingGoodwill": "233000000", "cashAndCashEquivalentsAtCarryingValue": "355000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2819000000", "profitLoss": "None", "dividendPayout": "235000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-50000000", "operatingCashflow": "992000000", "capitalExpenditures": "373000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-475000000", "cashflowFromInvestment": "-478000000", "stockBasedCompensation": "2487000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "235000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1065000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3186000000, "cost_of_revenue": 1061000000, "gross_profit": 2125000000, "research_and_development": null, "selling_general_admin": 152000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 908000000, "depreciation_amortisation": 1065000000, "ebitda": 1973000000, "interest_expense": 816000000, "interest_income": null, "other_non_operating": null, "pretax_income": -2746000001, "tax_provision": 72999999, "effective_tax_rate": null, "net_income": -2738000000, "net_income_continuing_ops": -2819000000, "net_income_to_common": -2738000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 355000000, "short_term_investments": null, "net_receivables": 883000000, "inventory": 22000000, "other_current_assets": null, "total_current_assets": 1584000000, "net_ppe": null, "goodwill": 970000000, "intangible_assets": 233000000, "goodwill_and_intangibles": 1203000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 37889000000, "total_assets": 39473000000, "short_term_debt": 805000000, "accounts_payable": 650000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9839000000, "long_term_debt": 12822000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17909000000, "total_liabilities": 27748000000, "total_debt": 13627000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1177000000, "shares_outstanding": 172180417, "operating_cash_flow": 992000000, "stock_based_compensation": 2487000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 373000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -478000000, "dividends_paid": 235000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -475000000, "free_cash_flow": 1365000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "908000000", "ebitda": "1973000000", "netIncome": "-2738000000", "grossProfit": "2125000000", "depreciation": "None", "totalRevenue": "3186000000", "costOfRevenue": "1061000000", "interestIncome": "None", "incomeBeforeTax": "-2746000001", "interestExpense": "816000000", "operatingIncome": "1973000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "72999999", "reportedCurrency": "USD", "netInterestIncome": "-816000000", "nonInterestIncome": "None", "operatingExpenses": "152000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1061000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1065000000", "sellingGeneralAndAdministrative": "152000000", "netIncomeFromContinuingOperations": "-2819000000" }, "balance": { "goodwill": "970000000", "inventory": "22000000", "commonStock": "-5826000000", "currentDebt": "None", "investments": "None", "totalAssets": "39473000000", "longTermDebt": "12822000000", "shortTermDebt": "805000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "233000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "27748000000", "otherCurrentAssets": "324000000", "totalCurrentAssets": "1584000000", "currentLongTermDebt": "886000000", "longTermInvestments": "372000000", "shortTermInvestments": "None", "currentNetReceivables": "883000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37889000000", "currentAccountsPayable": "650000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "36097000000", "shortLongTermDebtTotal": "13214000000", "totalShareholderEquity": "1177000000", "capitalLeaseObligations": "392000000", "otherCurrentLiabilities": "8384000000", "totalCurrentLiabilities": "9839000000", "otherNonCurrentLiabilities": "7430000000", "totalNonCurrentLiabilities": "17909000000", "cashAndShortTermInvestments": "355000000", "commonStockSharesOutstanding": "172180417", "intangibleAssetsExcludingGoodwill": "233000000", "cashAndCashEquivalentsAtCarryingValue": "355000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2819000000", "profitLoss": "None", "dividendPayout": "235000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-50000000", "operatingCashflow": "992000000", "capitalExpenditures": "373000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-475000000", "cashflowFromInvestment": "-478000000", "stockBasedCompensation": "2487000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "235000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1065000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "income_statement": { "revenue": 4280571272, "cost_of_revenue": 2495894161, "gross_profit": 1784677111, "ebit": 1284436763, "ebitda": 2588776986, "pretax_income": 370204396, "tax_provision": 88902131, "net_income": 218938084, "net_income_to_common": 218938084, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 304000000, "total_current_assets": 1363000000, "total_assets": 35757000000, "short_term_debt": 623000000, "long_term_debt": 5505000000, "total_debt": 6128000000, "total_liabilities": 17883000000, "total_equity": 7348000000, "shares_outstanding": 306300165, "goodwill_and_intangibles": 1190000000 }, "cash_flow": { "operating_cash_flow": 1356000000, "capital_expenditure": 406000000, "free_cash_flow": 1762000000, "dividends_paid": 628000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225286, "ticker_id": 409, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1284436763", "ebitda": "2588776986", "netIncome": "218938084", "grossProfit": "1784677111", "depreciation": "None", "totalRevenue": "4280571272", "costOfRevenue": "2495894161", "interestIncome": "None", "incomeBeforeTax": "370204396", "interestExpense": "701000000", "operatingIncome": "1434376176", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "88902131", "reportedCurrency": "USD", "netInterestIncome": "-381000000", "nonInterestIncome": "None", "operatingExpenses": "350300934", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2495894161", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1304340223", "sellingGeneralAndAdministrative": "109000000", "netIncomeFromContinuingOperations": "425000000" }, "balance": { "goodwill": "949000000", "inventory": "37000000", "commonStock": "1452000000", "currentDebt": "None", "investments": "None", "totalAssets": "35757000000", "longTermDebt": "5505000000", "shortTermDebt": "623000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "241000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "17883000000", "otherCurrentAssets": "387000000", "totalCurrentAssets": "1363000000", "currentLongTermDebt": "156000000", "longTermInvestments": "348000000", "shortTermInvestments": "41000000", "currentNetReceivables": "635000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34394000000", "currentAccountsPayable": "319000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32647000000", "shortLongTermDebtTotal": "12303000000", "totalShareholderEquity": "7348000000", "capitalLeaseObligations": "66000000", "otherCurrentLiabilities": "482000000", "totalCurrentLiabilities": "1424000000", "otherNonCurrentLiabilities": "44000000", "totalNonCurrentLiabilities": "16459000000", "cashAndShortTermInvestments": "304000000", "commonStockSharesOutstanding": "306300165", "intangibleAssetsExcludingGoodwill": "241000000", "cashAndCashEquivalentsAtCarryingValue": "304000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212000000", "profitLoss": "None", "dividendPayout": "628000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "50000000", "operatingCashflow": "1356000000", "capitalExpenditures": "406000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-288000000", "cashflowFromInvestment": "-1102000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "628000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "983000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4280571272, "cost_of_revenue": 2495894161, "gross_profit": 1784677111, "research_and_development": null, "selling_general_admin": 109000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1284436763, "depreciation_amortisation": 1304340223, "ebitda": 2588776986, "interest_expense": 701000000, "interest_income": null, "other_non_operating": null, "pretax_income": 370204396, "tax_provision": 88902131, "effective_tax_rate": null, "net_income": 218938084, "net_income_continuing_ops": 425000000, "net_income_to_common": 218938084, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 304000000, "short_term_investments": 41000000, "net_receivables": 635000000, "inventory": 37000000, "other_current_assets": null, "total_current_assets": 1363000000, "net_ppe": null, "goodwill": 949000000, "intangible_assets": 241000000, "goodwill_and_intangibles": 1190000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34394000000, "total_assets": 35757000000, "short_term_debt": 623000000, "accounts_payable": 319000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1424000000, "long_term_debt": 5505000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16459000000, "total_liabilities": 17883000000, "total_debt": 6128000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 7348000000, "shares_outstanding": 306300165, "operating_cash_flow": 1356000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 406000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1102000000, "dividends_paid": 628000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -288000000, "free_cash_flow": 1762000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1284436763", "ebitda": "2588776986", "netIncome": "218938084", "grossProfit": "1784677111", "depreciation": "None", "totalRevenue": "4280571272", "costOfRevenue": "2495894161", "interestIncome": "None", "incomeBeforeTax": "370204396", "interestExpense": "701000000", "operatingIncome": "1434376176", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "88902131", "reportedCurrency": "USD", "netInterestIncome": "-381000000", "nonInterestIncome": "None", "operatingExpenses": "350300934", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2495894161", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1304340223", "sellingGeneralAndAdministrative": "109000000", "netIncomeFromContinuingOperations": "425000000" }, "balance": { "goodwill": "949000000", "inventory": "37000000", "commonStock": "1452000000", "currentDebt": "None", "investments": "None", "totalAssets": "35757000000", "longTermDebt": "5505000000", "shortTermDebt": "623000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "241000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "17883000000", "otherCurrentAssets": "387000000", "totalCurrentAssets": "1363000000", "currentLongTermDebt": "156000000", "longTermInvestments": "348000000", "shortTermInvestments": "41000000", "currentNetReceivables": "635000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34394000000", "currentAccountsPayable": "319000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32647000000", "shortLongTermDebtTotal": "12303000000", "totalShareholderEquity": "7348000000", "capitalLeaseObligations": "66000000", "otherCurrentLiabilities": "482000000", "totalCurrentLiabilities": "1424000000", "otherNonCurrentLiabilities": "44000000", "totalNonCurrentLiabilities": "16459000000", "cashAndShortTermInvestments": "304000000", "commonStockSharesOutstanding": "306300165", "intangibleAssetsExcludingGoodwill": "241000000", "cashAndCashEquivalentsAtCarryingValue": "304000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212000000", "profitLoss": "None", "dividendPayout": "628000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "50000000", "operatingCashflow": "1356000000", "capitalExpenditures": "406000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-288000000", "cashflowFromInvestment": "-1102000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "628000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "983000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "income_statement": { "revenue": 2979000000, "cost_of_revenue": 1053000000, "gross_profit": 1926000000, "ebit": 948780380, "ebitda": 1637035000, "pretax_income": 266000000, "tax_provision": -312000000, "net_income": 72000000, "net_income_to_common": 72000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94000000, "total_current_assets": 889000000, "total_assets": 23368000000, "short_term_debt": 364000000, "long_term_debt": 5179000000, "total_debt": 5543000000, "total_liabilities": 9072000000, "total_equity": 7683000000, "shares_outstanding": 306300165, "goodwill_and_intangibles": 828000000 }, "cash_flow": { "operating_cash_flow": 1193000000, "capital_expenditure": 207000000, "free_cash_flow": 1400000000, "dividends_paid": 495000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225291, "ticker_id": 409, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "948780380", "ebitda": "1637035000", "netIncome": "72000000", "grossProfit": "1926000000", "depreciation": "None", "totalRevenue": "2979000000", "costOfRevenue": "1053000000", "interestIncome": "None", "incomeBeforeTax": "266000000", "interestExpense": "670000000", "operatingIncome": "430000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-312000000", "reportedCurrency": "USD", "netInterestIncome": "-402000000", "nonInterestIncome": "None", "operatingExpenses": "933000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1053000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "688254620", "sellingGeneralAndAdministrative": "71000000", "netIncomeFromContinuingOperations": "362000000" }, "balance": { "goodwill": "828000000", "inventory": "105000000", "commonStock": "2006000000", "currentDebt": "None", "investments": "None", "totalAssets": "23368000000", "longTermDebt": "5179000000", "shortTermDebt": "364000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "9072000000", "otherCurrentAssets": "232000000", "totalCurrentAssets": "889000000", "currentLongTermDebt": "364000000", "longTermInvestments": "291000000", "shortTermInvestments": "None", "currentNetReceivables": "307000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22479000000", "currentAccountsPayable": "60000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8513000000", "shortLongTermDebtTotal": "5543000000", "totalShareholderEquity": "7683000000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "386000000", "totalCurrentLiabilities": "810000000", "otherNonCurrentLiabilities": "50000000", "totalNonCurrentLiabilities": "8262000000", "cashAndShortTermInvestments": "94000000", "commonStockSharesOutstanding": "306300165", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "94000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "578000000", "profitLoss": "None", "dividendPayout": "495000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1193000000", "capitalExpenditures": "207000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60000000", "cashflowFromInvestment": "-1042000000", "stockBasedCompensation": "-80000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "495000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "862000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2979000000, "cost_of_revenue": 1053000000, "gross_profit": 1926000000, "research_and_development": null, "selling_general_admin": 71000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 948780380, "depreciation_amortisation": 688254620, "ebitda": 1637035000, "interest_expense": 670000000, "interest_income": null, "other_non_operating": null, "pretax_income": 266000000, "tax_provision": -312000000, "effective_tax_rate": null, "net_income": 72000000, "net_income_continuing_ops": 362000000, "net_income_to_common": 72000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94000000, "short_term_investments": null, "net_receivables": 307000000, "inventory": 105000000, "other_current_assets": null, "total_current_assets": 889000000, "net_ppe": null, "goodwill": 828000000, "intangible_assets": null, "goodwill_and_intangibles": 828000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22479000000, "total_assets": 23368000000, "short_term_debt": 364000000, "accounts_payable": 60000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 810000000, "long_term_debt": 5179000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8262000000, "total_liabilities": 9072000000, "total_debt": 5543000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 7683000000, "shares_outstanding": 306300165, "operating_cash_flow": 1193000000, "stock_based_compensation": -80000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 207000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1042000000, "dividends_paid": 495000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60000000, "free_cash_flow": 1400000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "948780380", "ebitda": "1637035000", "netIncome": "72000000", "grossProfit": "1926000000", "depreciation": "None", "totalRevenue": "2979000000", "costOfRevenue": "1053000000", "interestIncome": "None", "incomeBeforeTax": "266000000", "interestExpense": "670000000", "operatingIncome": "430000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-312000000", "reportedCurrency": "USD", "netInterestIncome": "-402000000", "nonInterestIncome": "None", "operatingExpenses": "933000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1053000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "688254620", "sellingGeneralAndAdministrative": "71000000", "netIncomeFromContinuingOperations": "362000000" }, "balance": { "goodwill": "828000000", "inventory": "105000000", "commonStock": "2006000000", "currentDebt": "None", "investments": "None", "totalAssets": "23368000000", "longTermDebt": "5179000000", "shortTermDebt": "364000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "9072000000", "otherCurrentAssets": "232000000", "totalCurrentAssets": "889000000", "currentLongTermDebt": "364000000", "longTermInvestments": "291000000", "shortTermInvestments": "None", "currentNetReceivables": "307000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22479000000", "currentAccountsPayable": "60000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8513000000", "shortLongTermDebtTotal": "5543000000", "totalShareholderEquity": "7683000000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "386000000", "totalCurrentLiabilities": "810000000", "otherNonCurrentLiabilities": "50000000", "totalNonCurrentLiabilities": "8262000000", "cashAndShortTermInvestments": "94000000", "commonStockSharesOutstanding": "306300165", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "94000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "578000000", "profitLoss": "None", "dividendPayout": "495000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1193000000", "capitalExpenditures": "207000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60000000", "cashflowFromInvestment": "-1042000000", "stockBasedCompensation": "-80000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "495000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "862000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "income_statement": { "revenue": 1211218107, "cost_of_revenue": 972540926, "gross_profit": 238677180, "ebit": 175578615, "ebitda": 578860748, "pretax_income": -3186477535, "tax_provision": -28805866, "net_income": -2998553549, "net_income_to_common": -2998553549, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 967116000, "total_current_assets": 8338411000, "total_assets": 65582477000, "short_term_debt": 3286520000, "long_term_debt": 12669000000, "total_debt": 15955520000, "total_liabilities": 55837351000, "total_equity": -3673088000, "shares_outstanding": 182425250, "goodwill_and_intangibles": 1151329000 }, "cash_flow": { "operating_cash_flow": 78187352, "capital_expenditure": 267483052, "free_cash_flow": 345670404, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225254, "ticker_id": 409, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "175578615", "ebitda": "578860748", "netIncome": "-2998553549", "grossProfit": "238677180", "depreciation": "None", "totalRevenue": "1211218107", "costOfRevenue": "972540926", "interestIncome": "None", "incomeBeforeTax": "-3186477535", "interestExpense": "511647060", "operatingIncome": "175578615", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-28805866", "reportedCurrency": "USD", "netInterestIncome": "-373000000", "nonInterestIncome": "None", "operatingExpenses": "63098565", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "972540926", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "403282133", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-2302000000" }, "balance": { "goodwill": "1151329000", "inventory": "46053000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "65582477000", "longTermDebt": "12669000000", "shortTermDebt": "3286520000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "55837351000", "otherCurrentAssets": "3544697000", "totalCurrentAssets": "8338411000", "currentLongTermDebt": "2326000000", "longTermInvestments": "948000000", "shortTermInvestments": "None", "currentNetReceivables": "3780545000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57244065000", "currentAccountsPayable": "344701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20966743000", "totalShareholderEquity": "-3673088000", "capitalLeaseObligations": "29000000", "otherCurrentLiabilities": "21402155000", "totalCurrentLiabilities": "25033376000", "otherNonCurrentLiabilities": "451000000", "totalNonCurrentLiabilities": "30803975000", "cashAndShortTermInvestments": "967116000", "commonStockSharesOutstanding": "182425250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "967116000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2998553549", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "78187352", "capitalExpenditures": "267483052", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175578615", "cashflowFromInvestment": "74072228", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "403282133", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1211218107, "cost_of_revenue": 972540926, "gross_profit": 238677180, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 175578615, "depreciation_amortisation": 403282133, "ebitda": 578860748, "interest_expense": 511647060, "interest_income": null, "other_non_operating": null, "pretax_income": -3186477535, "tax_provision": -28805866, "effective_tax_rate": null, "net_income": -2998553549, "net_income_continuing_ops": -2302000000, "net_income_to_common": -2998553549, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 967116000, "short_term_investments": null, "net_receivables": 3780545000, "inventory": 46053000, "other_current_assets": null, "total_current_assets": 8338411000, "net_ppe": null, "goodwill": 1151329000, "intangible_assets": null, "goodwill_and_intangibles": 1151329000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 57244065000, "total_assets": 65582477000, "short_term_debt": 3286520000, "accounts_payable": 344701000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25033376000, "long_term_debt": 12669000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30803975000, "total_liabilities": 55837351000, "total_debt": 15955520000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -3673088000, "shares_outstanding": 182425250, "operating_cash_flow": 78187352, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 267483052, "acquisitions": null, "other_investing": null, "investing_cash_flow": 74072228, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -175578615, "free_cash_flow": 345670404, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "175578615", "ebitda": "578860748", "netIncome": "-2998553549", "grossProfit": "238677180", "depreciation": "None", "totalRevenue": "1211218107", "costOfRevenue": "972540926", "interestIncome": "None", "incomeBeforeTax": "-3186477535", "interestExpense": "511647060", "operatingIncome": "175578615", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-28805866", "reportedCurrency": "USD", "netInterestIncome": "-373000000", "nonInterestIncome": "None", "operatingExpenses": "63098565", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "972540926", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "403282133", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-2302000000" }, "balance": { "goodwill": "1151329000", "inventory": "46053000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "65582477000", "longTermDebt": "12669000000", "shortTermDebt": "3286520000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "55837351000", "otherCurrentAssets": "3544697000", "totalCurrentAssets": "8338411000", "currentLongTermDebt": "2326000000", "longTermInvestments": "948000000", "shortTermInvestments": "None", "currentNetReceivables": "3780545000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57244065000", "currentAccountsPayable": "344701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20966743000", "totalShareholderEquity": "-3673088000", "capitalLeaseObligations": "29000000", "otherCurrentLiabilities": "21402155000", "totalCurrentLiabilities": "25033376000", "otherNonCurrentLiabilities": "451000000", "totalNonCurrentLiabilities": "30803975000", "cashAndShortTermInvestments": "967116000", "commonStockSharesOutstanding": "182425250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "967116000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2998553549", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "78187352", "capitalExpenditures": "267483052", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175578615", "cashflowFromInvestment": "74072228", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "403282133", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "income_statement": { "revenue": 938000000, "cost_of_revenue": 404000000, "gross_profit": 534000000, "ebit": -240000000, "ebitda": 61000000, "pretax_income": -676000000, "tax_provision": -10000000, "net_income": -706000000, "net_income_to_common": -706000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 963637000, "total_current_assets": 5404867000, "total_assets": 63420490000, "short_term_debt": 3839471000, "long_term_debt": 12492000000, "total_debt": 16331471000, "total_liabilities": 50765726000, "total_equity": -556524000, "shares_outstanding": 179648454, "goodwill_and_intangibles": 1108937000 }, "cash_flow": { "operating_cash_flow": -1000000, "capital_expenditure": 350000000, "free_cash_flow": 349000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225255, "ticker_id": 409, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-240000000", "ebitda": "61000000", "netIncome": "-706000000", "grossProfit": "534000000", "depreciation": "None", "totalRevenue": "938000000", "costOfRevenue": "404000000", "interestIncome": "None", "incomeBeforeTax": "-676000000", "interestExpense": "436000000", "operatingIncome": "1438000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-10000000", "reportedCurrency": "USD", "netInterestIncome": "-299000000", "nonInterestIncome": "None", "operatingExpenses": "-904000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "404000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "301000000", "sellingGeneralAndAdministrative": "35000000", "netIncomeFromContinuingOperations": "-666000000" }, "balance": { "goodwill": "1108937000", "inventory": "43864000", "commonStock": "-406000000", "currentDebt": "None", "investments": "None", "totalAssets": "63420490000", "longTermDebt": "12492000000", "shortTermDebt": "3839471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "50765726000", "otherCurrentAssets": "1218597000", "totalCurrentAssets": "5404867000", "currentLongTermDebt": "2772000000", "longTermInvestments": "1014000000", "shortTermInvestments": "None", "currentNetReceivables": "3178769000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "58015623000", "currentAccountsPayable": "463314000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21334353000", "totalShareholderEquity": "-556524000", "capitalLeaseObligations": "300000000", "otherCurrentLiabilities": "16879415000", "totalCurrentLiabilities": "21182200000", "otherNonCurrentLiabilities": "120000000", "totalNonCurrentLiabilities": "29583527000", "cashAndShortTermInvestments": "963637000", "commonStockSharesOutstanding": "179648454", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "963637000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-706000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1000000", "capitalExpenditures": "350000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "59000000", "cashflowFromInvestment": "54000000", "stockBasedCompensation": "None", "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": "301000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 938000000, "cost_of_revenue": 404000000, "gross_profit": 534000000, "research_and_development": null, "selling_general_admin": 35000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -240000000, "depreciation_amortisation": 301000000, "ebitda": 61000000, "interest_expense": 436000000, "interest_income": null, "other_non_operating": null, "pretax_income": -676000000, "tax_provision": -10000000, "effective_tax_rate": null, "net_income": -706000000, "net_income_continuing_ops": -666000000, "net_income_to_common": -706000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 963637000, "short_term_investments": null, "net_receivables": 3178769000, "inventory": 43864000, "other_current_assets": null, "total_current_assets": 5404867000, "net_ppe": null, "goodwill": 1108937000, "intangible_assets": null, "goodwill_and_intangibles": 1108937000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 58015623000, "total_assets": 63420490000, "short_term_debt": 3839471000, "accounts_payable": 463314000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21182200000, "long_term_debt": 12492000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29583527000, "total_liabilities": 50765726000, "total_debt": 16331471000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -556524000, "shares_outstanding": 179648454, "operating_cash_flow": -1000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 350000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 54000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 59000000, "free_cash_flow": 349000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-240000000", "ebitda": "61000000", "netIncome": "-706000000", "grossProfit": "534000000", "depreciation": "None", "totalRevenue": "938000000", "costOfRevenue": "404000000", "interestIncome": "None", "incomeBeforeTax": "-676000000", "interestExpense": "436000000", "operatingIncome": "1438000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-10000000", "reportedCurrency": "USD", "netInterestIncome": "-299000000", "nonInterestIncome": "None", "operatingExpenses": "-904000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "404000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "301000000", "sellingGeneralAndAdministrative": "35000000", "netIncomeFromContinuingOperations": "-666000000" }, "balance": { "goodwill": "1108937000", "inventory": "43864000", "commonStock": "-406000000", "currentDebt": "None", "investments": "None", "totalAssets": "63420490000", "longTermDebt": "12492000000", "shortTermDebt": "3839471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "50765726000", "otherCurrentAssets": "1218597000", "totalCurrentAssets": "5404867000", "currentLongTermDebt": "2772000000", "longTermInvestments": "1014000000", "shortTermInvestments": "None", "currentNetReceivables": "3178769000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "58015623000", "currentAccountsPayable": "463314000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21334353000", "totalShareholderEquity": "-556524000", "capitalLeaseObligations": "300000000", "otherCurrentLiabilities": "16879415000", "totalCurrentLiabilities": "21182200000", "otherNonCurrentLiabilities": "120000000", "totalNonCurrentLiabilities": "29583527000", "cashAndShortTermInvestments": "963637000", "commonStockSharesOutstanding": "179648454", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "963637000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-706000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1000000", "capitalExpenditures": "350000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "59000000", "cashflowFromInvestment": "54000000", "stockBasedCompensation": "None", "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": "301000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "income_statement": { "revenue": 931000000, "cost_of_revenue": 370000000, "gross_profit": 561000000, "ebit": 314172334, "ebitda": 627172334, "pretax_income": -234000000, "tax_provision": -9000000, "net_income": -233000000, "net_income_to_common": -233000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 522000000, "total_current_assets": 5919000000, "total_assets": 47315000000, "short_term_debt": 1926000000, "long_term_debt": 12771000000, "total_debt": 14697000000, "total_liabilities": 36780000000, "total_equity": -212000000, "shares_outstanding": 179648454, "goodwill_and_intangibles": 783000000 }, "cash_flow": { "operating_cash_flow": 359441365, "capital_expenditure": 329595735, "free_cash_flow": 689037100, "dividends_paid": 6991378, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225257, "ticker_id": 409, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "314172334", "ebitda": "627172334", "netIncome": "-233000000", "grossProfit": "561000000", "depreciation": "None", "totalRevenue": "931000000", "costOfRevenue": "370000000", "interestIncome": "None", "incomeBeforeTax": "-234000000", "interestExpense": "548172334", "operatingIncome": "222000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-9000000", "reportedCurrency": "USD", "netInterestIncome": "-398000000", "nonInterestIncome": "None", "operatingExpenses": "339000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "370000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "313000000", "sellingGeneralAndAdministrative": "26000000", "netIncomeFromContinuingOperations": "-225000000" }, "balance": { "goodwill": "783000000", "inventory": "51000000", "commonStock": "-9475000000", "currentDebt": "None", "investments": "None", "totalAssets": "47315000000", "longTermDebt": "12771000000", "shortTermDebt": "1926000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "36780000000", "otherCurrentAssets": "1825000000", "totalCurrentAssets": "5919000000", "currentLongTermDebt": "1904000000", "longTermInvestments": "966000000", "shortTermInvestments": "None", "currentNetReceivables": "3521000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41396000000", "currentAccountsPayable": "359000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14697000000", "totalShareholderEquity": "-212000000", "capitalLeaseObligations": "22000000", "otherCurrentLiabilities": "12807000000", "totalCurrentLiabilities": "15104000000", "otherNonCurrentLiabilities": "432000000", "totalNonCurrentLiabilities": "21676000000", "cashAndShortTermInvestments": "522000000", "commonStockSharesOutstanding": "179648454", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "522000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-320914959", "profitLoss": "None", "dividendPayout": "6991378", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "359441365", "capitalExpenditures": "329595735", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "59856170", "cashflowFromInvestment": "-384497269", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6991378", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "431100353", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 931000000, "cost_of_revenue": 370000000, "gross_profit": 561000000, "research_and_development": null, "selling_general_admin": 26000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 314172334, "depreciation_amortisation": 313000000, "ebitda": 627172334, "interest_expense": 548172334, "interest_income": null, "other_non_operating": null, "pretax_income": -234000000, "tax_provision": -9000000, "effective_tax_rate": null, "net_income": -233000000, "net_income_continuing_ops": -225000000, "net_income_to_common": -233000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 522000000, "short_term_investments": null, "net_receivables": 3521000000, "inventory": 51000000, "other_current_assets": null, "total_current_assets": 5919000000, "net_ppe": null, "goodwill": 783000000, "intangible_assets": null, "goodwill_and_intangibles": 783000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41396000000, "total_assets": 47315000000, "short_term_debt": 1926000000, "accounts_payable": 359000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15104000000, "long_term_debt": 12771000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21676000000, "total_liabilities": 36780000000, "total_debt": 14697000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -212000000, "shares_outstanding": 179648454, "operating_cash_flow": 359441365, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 329595735, "acquisitions": null, "other_investing": null, "investing_cash_flow": -384497269, "dividends_paid": 6991378, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 59856170, "free_cash_flow": 689037100, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "314172334", "ebitda": "627172334", "netIncome": "-233000000", "grossProfit": "561000000", "depreciation": "None", "totalRevenue": "931000000", "costOfRevenue": "370000000", "interestIncome": "None", "incomeBeforeTax": "-234000000", "interestExpense": "548172334", "operatingIncome": "222000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-9000000", "reportedCurrency": "USD", "netInterestIncome": "-398000000", "nonInterestIncome": "None", "operatingExpenses": "339000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "370000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "313000000", "sellingGeneralAndAdministrative": "26000000", "netIncomeFromContinuingOperations": "-225000000" }, "balance": { "goodwill": "783000000", "inventory": "51000000", "commonStock": "-9475000000", "currentDebt": "None", "investments": "None", "totalAssets": "47315000000", "longTermDebt": "12771000000", "shortTermDebt": "1926000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "36780000000", "otherCurrentAssets": "1825000000", "totalCurrentAssets": "5919000000", "currentLongTermDebt": "1904000000", "longTermInvestments": "966000000", "shortTermInvestments": "None", "currentNetReceivables": "3521000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41396000000", "currentAccountsPayable": "359000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14697000000", "totalShareholderEquity": "-212000000", "capitalLeaseObligations": "22000000", "otherCurrentLiabilities": "12807000000", "totalCurrentLiabilities": "15104000000", "otherNonCurrentLiabilities": "432000000", "totalNonCurrentLiabilities": "21676000000", "cashAndShortTermInvestments": "522000000", "commonStockSharesOutstanding": "179648454", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "522000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-320914959", "profitLoss": "None", "dividendPayout": "6991378", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "359441365", "capitalExpenditures": "329595735", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "59856170", "cashflowFromInvestment": "-384497269", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6991378", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "431100353", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "income_statement": { "revenue": 952000000, "cost_of_revenue": 353000000, "gross_profit": 599000000, "ebit": -1023000000, "ebitda": -704000000, "pretax_income": -1448000000, "tax_provision": -1000000, "net_income": -1410000000, "net_income_to_common": -1410000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 523000000, "total_current_assets": 3703000000, "total_assets": 46034000000, "short_term_debt": 1592000000, "long_term_debt": 12797000000, "total_debt": 14389000000, "total_liabilities": 35280000000, "total_equity": 116000000, "shares_outstanding": 179649000, "goodwill_and_intangibles": 755000000 }, "cash_flow": { "operating_cash_flow": 193051000, "capital_expenditure": 419204000, "free_cash_flow": 612255000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225258, "ticker_id": 409, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1023000000", "ebitda": "-704000000", "netIncome": "-1410000000", "grossProfit": "599000000", "depreciation": "None", "totalRevenue": "952000000", "costOfRevenue": "353000000", "interestIncome": "None", "incomeBeforeTax": "-1448000000", "interestExpense": "588159000", "operatingIncome": "254000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1000000", "reportedCurrency": "USD", "netInterestIncome": "-425000000", "nonInterestIncome": "None", "operatingExpenses": "345000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "353000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-1447000000" }, "balance": { "goodwill": "755000000", "inventory": "49000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "46034000000", "longTermDebt": "12797000000", "shortTermDebt": "1592000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "35280000000", "otherCurrentAssets": "445000000", "totalCurrentAssets": "3703000000", "currentLongTermDebt": "1565000000", "longTermInvestments": "816000000", "shortTermInvestments": "None", "currentNetReceivables": "2686000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42331000000", "currentAccountsPayable": "134000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14389000000", "totalShareholderEquity": "116000000", "capitalLeaseObligations": "27000000", "otherCurrentLiabilities": "11977000000", "totalCurrentLiabilities": "13714000000", "otherNonCurrentLiabilities": "469000000", "totalNonCurrentLiabilities": "21566000000", "cashAndShortTermInvestments": "523000000", "commonStockSharesOutstanding": "179649000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "523000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1951305000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "193051000", "capitalExpenditures": "419204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-331231000", "cashflowFromInvestment": "32059000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "441465000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 952000000, "cost_of_revenue": 353000000, "gross_profit": 599000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1023000000, "depreciation_amortisation": 319000000, "ebitda": -704000000, "interest_expense": 588159000, "interest_income": null, "other_non_operating": null, "pretax_income": -1448000000, "tax_provision": -1000000, "effective_tax_rate": null, "net_income": -1410000000, "net_income_continuing_ops": -1447000000, "net_income_to_common": -1410000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 523000000, "short_term_investments": null, "net_receivables": 2686000000, "inventory": 49000000, "other_current_assets": null, "total_current_assets": 3703000000, "net_ppe": null, "goodwill": 755000000, "intangible_assets": null, "goodwill_and_intangibles": 755000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 42331000000, "total_assets": 46034000000, "short_term_debt": 1592000000, "accounts_payable": 134000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13714000000, "long_term_debt": 12797000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21566000000, "total_liabilities": 35280000000, "total_debt": 14389000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 116000000, "shares_outstanding": 179649000, "operating_cash_flow": 193051000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 419204000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 32059000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -331231000, "free_cash_flow": 612255000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1023000000", "ebitda": "-704000000", "netIncome": "-1410000000", "grossProfit": "599000000", "depreciation": "None", "totalRevenue": "952000000", "costOfRevenue": "353000000", "interestIncome": "None", "incomeBeforeTax": "-1448000000", "interestExpense": "588159000", "operatingIncome": "254000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1000000", "reportedCurrency": "USD", "netInterestIncome": "-425000000", "nonInterestIncome": "None", "operatingExpenses": "345000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "353000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-1447000000" }, "balance": { "goodwill": "755000000", "inventory": "49000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "46034000000", "longTermDebt": "12797000000", "shortTermDebt": "1592000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "35280000000", "otherCurrentAssets": "445000000", "totalCurrentAssets": "3703000000", "currentLongTermDebt": "1565000000", "longTermInvestments": "816000000", "shortTermInvestments": "None", "currentNetReceivables": "2686000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42331000000", "currentAccountsPayable": "134000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14389000000", "totalShareholderEquity": "116000000", "capitalLeaseObligations": "27000000", "otherCurrentLiabilities": "11977000000", "totalCurrentLiabilities": "13714000000", "otherNonCurrentLiabilities": "469000000", "totalNonCurrentLiabilities": "21566000000", "cashAndShortTermInvestments": "523000000", "commonStockSharesOutstanding": "179649000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "523000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1951305000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "193051000", "capitalExpenditures": "419204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-331231000", "cashflowFromInvestment": "32059000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "441465000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "income_statement": { "revenue": 907000000, "cost_of_revenue": 368000000, "gross_profit": 539000000, "ebit": 415000000, "ebitda": 722000000, "pretax_income": 2000000, "tax_provision": 7000000, "net_income": 5000000, "net_income_to_common": 5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 376000000, "total_current_assets": 2803000000, "total_assets": 44964000000, "short_term_debt": 1358000000, "long_term_debt": 14111000000, "total_debt": 15469000000, "total_liabilities": 32522000000, "total_equity": 1436000000, "shares_outstanding": 144921000, "goodwill_and_intangibles": 727000000 }, "cash_flow": { "operating_cash_flow": 157831492, "capital_expenditure": 355838272, "free_cash_flow": 513669764, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225259, "ticker_id": 409, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "415000000", "ebitda": "722000000", "netIncome": "5000000", "grossProfit": "539000000", "depreciation": "None", "totalRevenue": "907000000", "costOfRevenue": "368000000", "interestIncome": "None", "incomeBeforeTax": "2000000", "interestExpense": "413000000", "operatingIncome": "209000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-413000000", "nonInterestIncome": "None", "operatingExpenses": "330000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "368000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "307000000", "sellingGeneralAndAdministrative": "23000000", "netIncomeFromContinuingOperations": "-5000000" }, "balance": { "goodwill": "727000000", "inventory": "38000000", "commonStock": "-7834000000", "currentDebt": "None", "investments": "None", "totalAssets": "44964000000", "longTermDebt": "14111000000", "shortTermDebt": "1358000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "32522000000", "otherCurrentAssets": "488000000", "totalCurrentAssets": "2803000000", "currentLongTermDebt": "1331000000", "longTermInvestments": "774000000", "shortTermInvestments": "107000000", "currentNetReceivables": "1794000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42161000000", "currentAccountsPayable": "137000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14138000000", "totalShareholderEquity": "1436000000", "capitalLeaseObligations": "27000000", "otherCurrentLiabilities": "9719000000", "totalCurrentLiabilities": "11237000000", "otherNonCurrentLiabilities": "840000000", "totalNonCurrentLiabilities": "21285000000", "cashAndShortTermInvestments": "376000000", "commonStockSharesOutstanding": "144921000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "376000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7174158", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "157831492", "capitalExpenditures": "355838272", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4304495", "cashflowFromInvestment": "-216659593", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "440493346", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 907000000, "cost_of_revenue": 368000000, "gross_profit": 539000000, "research_and_development": null, "selling_general_admin": 23000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 415000000, "depreciation_amortisation": 307000000, "ebitda": 722000000, "interest_expense": 413000000, "interest_income": null, "other_non_operating": null, "pretax_income": 2000000, "tax_provision": 7000000, "effective_tax_rate": null, "net_income": 5000000, "net_income_continuing_ops": -5000000, "net_income_to_common": 5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 376000000, "short_term_investments": 107000000, "net_receivables": 1794000000, "inventory": 38000000, "other_current_assets": null, "total_current_assets": 2803000000, "net_ppe": null, "goodwill": 727000000, "intangible_assets": null, "goodwill_and_intangibles": 727000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 42161000000, "total_assets": 44964000000, "short_term_debt": 1358000000, "accounts_payable": 137000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11237000000, "long_term_debt": 14111000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21285000000, "total_liabilities": 32522000000, "total_debt": 15469000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1436000000, "shares_outstanding": 144921000, "operating_cash_flow": 157831492, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 355838272, "acquisitions": null, "other_investing": null, "investing_cash_flow": -216659593, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4304495, "free_cash_flow": 513669764, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "415000000", "ebitda": "722000000", "netIncome": "5000000", "grossProfit": "539000000", "depreciation": "None", "totalRevenue": "907000000", "costOfRevenue": "368000000", "interestIncome": "None", "incomeBeforeTax": "2000000", "interestExpense": "413000000", "operatingIncome": "209000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-413000000", "nonInterestIncome": "None", "operatingExpenses": "330000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "368000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "307000000", "sellingGeneralAndAdministrative": "23000000", "netIncomeFromContinuingOperations": "-5000000" }, "balance": { "goodwill": "727000000", "inventory": "38000000", "commonStock": "-7834000000", "currentDebt": "None", "investments": "None", "totalAssets": "44964000000", "longTermDebt": "14111000000", "shortTermDebt": "1358000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "32522000000", "otherCurrentAssets": "488000000", "totalCurrentAssets": "2803000000", "currentLongTermDebt": "1331000000", "longTermInvestments": "774000000", "shortTermInvestments": "107000000", "currentNetReceivables": "1794000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42161000000", "currentAccountsPayable": "137000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14138000000", "totalShareholderEquity": "1436000000", "capitalLeaseObligations": "27000000", "otherCurrentLiabilities": "9719000000", "totalCurrentLiabilities": "11237000000", "otherNonCurrentLiabilities": "840000000", "totalNonCurrentLiabilities": "21285000000", "cashAndShortTermInvestments": "376000000", "commonStockSharesOutstanding": "144921000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "376000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7174158", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "157831492", "capitalExpenditures": "355838272", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4304495", "cashflowFromInvestment": "-216659593", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "440493346", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "income_statement": { "revenue": 987000000, "cost_of_revenue": 457000000, "gross_profit": 530000000, "ebit": 1681000000, "ebitda": 1973000000, "pretax_income": 1046000000, "tax_provision": 101000000, "net_income": 761000000, "net_income_to_common": 761000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 392000000, "total_current_assets": 3114000000, "total_assets": 44129000000, "short_term_debt": 1307000000, "long_term_debt": 12493000000, "total_debt": 13800000000, "total_liabilities": 32021000000, "total_equity": 1341000000, "shares_outstanding": 179641000, "goodwill_and_intangibles": 697000000 }, "cash_flow": { "operating_cash_flow": -205745106, "capital_expenditure": 1220997533, "free_cash_flow": 1015252427, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225260, "ticker_id": 409, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1681000000", "ebitda": "1973000000", "netIncome": "761000000", "grossProfit": "530000000", "depreciation": "None", "totalRevenue": "987000000", "costOfRevenue": "457000000", "interestIncome": "None", "incomeBeforeTax": "1046000000", "interestExpense": "635000000", "operatingIncome": "203000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "101000000", "reportedCurrency": "USD", "netInterestIncome": "-534000000", "nonInterestIncome": "None", "operatingExpenses": "327000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "457000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "292000000", "sellingGeneralAndAdministrative": "35000000", "netIncomeFromContinuingOperations": "945000000" }, "balance": { "goodwill": "692000000", "inventory": "35000000", "commonStock": "-7825000000", "currentDebt": "None", "investments": "None", "totalAssets": "44129000000", "longTermDebt": "12493000000", "shortTermDebt": "1307000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "32021000000", "otherCurrentAssets": "719000000", "totalCurrentAssets": "3114000000", "currentLongTermDebt": "1282000000", "longTermInvestments": "753000000", "shortTermInvestments": "None", "currentNetReceivables": "1968000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41015000000", "currentAccountsPayable": "172000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14093000000", "totalShareholderEquity": "1341000000", "capitalLeaseObligations": "318000000", "otherCurrentLiabilities": "9766000000", "totalCurrentLiabilities": "11254000000", "otherNonCurrentLiabilities": "77000000", "totalNonCurrentLiabilities": "20767000000", "cashAndShortTermInvestments": "392000000", "commonStockSharesOutstanding": "179641000", "intangibleAssetsExcludingGoodwill": "5000000", "cashAndCashEquivalentsAtCarryingValue": "392000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1064216352", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-205745106", "capitalExpenditures": "1220997533", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "527803667", "cashflowFromInvestment": "-291309022", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "408345827", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 987000000, "cost_of_revenue": 457000000, "gross_profit": 530000000, "research_and_development": null, "selling_general_admin": 35000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1681000000, "depreciation_amortisation": 292000000, "ebitda": 1973000000, "interest_expense": 635000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1046000000, "tax_provision": 101000000, "effective_tax_rate": null, "net_income": 761000000, "net_income_continuing_ops": 945000000, "net_income_to_common": 761000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 392000000, "short_term_investments": null, "net_receivables": 1968000000, "inventory": 35000000, "other_current_assets": null, "total_current_assets": 3114000000, "net_ppe": null, "goodwill": 692000000, "intangible_assets": 5000000, "goodwill_and_intangibles": 697000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41015000000, "total_assets": 44129000000, "short_term_debt": 1307000000, "accounts_payable": 172000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11254000000, "long_term_debt": 12493000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20767000000, "total_liabilities": 32021000000, "total_debt": 13800000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1341000000, "shares_outstanding": 179641000, "operating_cash_flow": -205745106, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1220997533, "acquisitions": null, "other_investing": null, "investing_cash_flow": -291309022, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 527803667, "free_cash_flow": 1015252427, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1681000000", "ebitda": "1973000000", "netIncome": "761000000", "grossProfit": "530000000", "depreciation": "None", "totalRevenue": "987000000", "costOfRevenue": "457000000", "interestIncome": "None", "incomeBeforeTax": "1046000000", "interestExpense": "635000000", "operatingIncome": "203000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "101000000", "reportedCurrency": "USD", "netInterestIncome": "-534000000", "nonInterestIncome": "None", "operatingExpenses": "327000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "457000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "292000000", "sellingGeneralAndAdministrative": "35000000", "netIncomeFromContinuingOperations": "945000000" }, "balance": { "goodwill": "692000000", "inventory": "35000000", "commonStock": "-7825000000", "currentDebt": "None", "investments": "None", "totalAssets": "44129000000", "longTermDebt": "12493000000", "shortTermDebt": "1307000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "32021000000", "otherCurrentAssets": "719000000", "totalCurrentAssets": "3114000000", "currentLongTermDebt": "1282000000", "longTermInvestments": "753000000", "shortTermInvestments": "None", "currentNetReceivables": "1968000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41015000000", "currentAccountsPayable": "172000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14093000000", "totalShareholderEquity": "1341000000", "capitalLeaseObligations": "318000000", "otherCurrentLiabilities": "9766000000", "totalCurrentLiabilities": "11254000000", "otherNonCurrentLiabilities": "77000000", "totalNonCurrentLiabilities": "20767000000", "cashAndShortTermInvestments": "392000000", "commonStockSharesOutstanding": "179641000", "intangibleAssetsExcludingGoodwill": "5000000", "cashAndCashEquivalentsAtCarryingValue": "392000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1064216352", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-205745106", "capitalExpenditures": "1220997533", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "527803667", "cashflowFromInvestment": "-291309022", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "408345827", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "income_statement": { "revenue": 1041000000, "cost_of_revenue": 407000000, "gross_profit": 634000000, "ebit": -309000000, "ebitda": 4000000, "pretax_income": -637000000, "tax_provision": 27000000, "net_income": -674000000, "net_income_to_common": -674000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 330000000, "total_current_assets": 4446000000, "total_assets": 42875000000, "short_term_debt": 1191000000, "long_term_debt": 13772000000, "total_debt": 14963000000, "total_liabilities": 28689000000, "total_equity": 4876000000, "shares_outstanding": 179641000, "goodwill_and_intangibles": 734000000 }, "cash_flow": { "operating_cash_flow": 560854015, "capital_expenditure": 382823915, "free_cash_flow": 943677930, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225262, "ticker_id": 409, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-309000000", "ebitda": "4000000", "netIncome": "-674000000", "grossProfit": "634000000", "depreciation": "None", "totalRevenue": "1041000000", "costOfRevenue": "407000000", "interestIncome": "None", "incomeBeforeTax": "-637000000", "interestExpense": "328000000", "operatingIncome": "293000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "27000000", "reportedCurrency": "USD", "netInterestIncome": "-328000000", "nonInterestIncome": "None", "operatingExpenses": "341000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "407000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "313000000", "sellingGeneralAndAdministrative": "28000000", "netIncomeFromContinuingOperations": "-664000000" }, "balance": { "goodwill": "734000000", "inventory": "30000000", "commonStock": "-3859000000", "currentDebt": "None", "investments": "None", "totalAssets": "42875000000", "longTermDebt": "13772000000", "shortTermDebt": "1191000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "28689000000", "otherCurrentAssets": "1944000000", "totalCurrentAssets": "4446000000", "currentLongTermDebt": "1166000000", "longTermInvestments": "631000000", "shortTermInvestments": "165000000", "currentNetReceivables": "1977000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38429000000", "currentAccountsPayable": "215000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13797000000", "totalShareholderEquity": "4876000000", "capitalLeaseObligations": "25000000", "otherCurrentLiabilities": "7277000000", "totalCurrentLiabilities": "8691000000", "otherNonCurrentLiabilities": "811000000", "totalNonCurrentLiabilities": "19998000000", "cashAndShortTermInvestments": "330000000", "commonStockSharesOutstanding": "179641000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "330000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-919317618", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "560854015", "capitalExpenditures": "382823915", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-379715856", "cashflowFromInvestment": "-137770616", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "426923463", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1041000000, "cost_of_revenue": 407000000, "gross_profit": 634000000, "research_and_development": null, "selling_general_admin": 28000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -309000000, "depreciation_amortisation": 313000000, "ebitda": 4000000, "interest_expense": 328000000, "interest_income": null, "other_non_operating": null, "pretax_income": -637000000, "tax_provision": 27000000, "effective_tax_rate": null, "net_income": -674000000, "net_income_continuing_ops": -664000000, "net_income_to_common": -674000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 330000000, "short_term_investments": 165000000, "net_receivables": 1977000000, "inventory": 30000000, "other_current_assets": null, "total_current_assets": 4446000000, "net_ppe": null, "goodwill": 734000000, "intangible_assets": null, "goodwill_and_intangibles": 734000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38429000000, "total_assets": 42875000000, "short_term_debt": 1191000000, "accounts_payable": 215000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8691000000, "long_term_debt": 13772000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19998000000, "total_liabilities": 28689000000, "total_debt": 14963000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4876000000, "shares_outstanding": 179641000, "operating_cash_flow": 560854015, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 382823915, "acquisitions": null, "other_investing": null, "investing_cash_flow": -137770616, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -379715856, "free_cash_flow": 943677930, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-309000000", "ebitda": "4000000", "netIncome": "-674000000", "grossProfit": "634000000", "depreciation": "None", "totalRevenue": "1041000000", "costOfRevenue": "407000000", "interestIncome": "None", "incomeBeforeTax": "-637000000", "interestExpense": "328000000", "operatingIncome": "293000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "27000000", "reportedCurrency": "USD", "netInterestIncome": "-328000000", "nonInterestIncome": "None", "operatingExpenses": "341000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "407000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "313000000", "sellingGeneralAndAdministrative": "28000000", "netIncomeFromContinuingOperations": "-664000000" }, "balance": { "goodwill": "734000000", "inventory": "30000000", "commonStock": "-3859000000", "currentDebt": "None", "investments": "None", "totalAssets": "42875000000", "longTermDebt": "13772000000", "shortTermDebt": "1191000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "28689000000", "otherCurrentAssets": "1944000000", "totalCurrentAssets": "4446000000", "currentLongTermDebt": "1166000000", "longTermInvestments": "631000000", "shortTermInvestments": "165000000", "currentNetReceivables": "1977000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38429000000", "currentAccountsPayable": "215000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13797000000", "totalShareholderEquity": "4876000000", "capitalLeaseObligations": "25000000", "otherCurrentLiabilities": "7277000000", "totalCurrentLiabilities": "8691000000", "otherNonCurrentLiabilities": "811000000", "totalNonCurrentLiabilities": "19998000000", "cashAndShortTermInvestments": "330000000", "commonStockSharesOutstanding": "179641000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "330000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-919317618", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "560854015", "capitalExpenditures": "382823915", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-379715856", "cashflowFromInvestment": "-137770616", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "426923463", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "income_statement": { "revenue": 989000000, "cost_of_revenue": 419000000, "gross_profit": 570000000, "ebit": 8000000, "ebitda": 320000000, "pretax_income": -333000000, "tax_provision": 6000000, "net_income": -342000000, "net_income_to_common": -342000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 389000000, "total_current_assets": 2948000000, "total_assets": 42613000000, "short_term_debt": 1360000000, "long_term_debt": 14174000000, "total_debt": 15534000000, "total_liabilities": 27774000000, "total_equity": 5528000000, "shares_outstanding": 179641384, "goodwill_and_intangibles": 794000000 }, "cash_flow": { "operating_cash_flow": 140000000, "capital_expenditure": 94000000, "free_cash_flow": 234000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225263, "ticker_id": 409, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8000000", "ebitda": "320000000", "netIncome": "-342000000", "grossProfit": "570000000", "depreciation": "None", "totalRevenue": "989000000", "costOfRevenue": "419000000", "interestIncome": "None", "incomeBeforeTax": "-333000000", "interestExpense": "341000000", "operatingIncome": "236000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-341000000", "nonInterestIncome": "None", "operatingExpenses": "334000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "419000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "312000000", "sellingGeneralAndAdministrative": "22000000", "netIncomeFromContinuingOperations": "-339000000" }, "balance": { "goodwill": "794000000", "inventory": "24000000", "commonStock": "-3190000000", "currentDebt": "None", "investments": "None", "totalAssets": "42613000000", "longTermDebt": "14174000000", "shortTermDebt": "1360000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "27774000000", "otherCurrentAssets": "786000000", "totalCurrentAssets": "2948000000", "currentLongTermDebt": "1334000000", "longTermInvestments": "637000000", "shortTermInvestments": "244000000", "currentNetReceivables": "1749000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39665000000", "currentAccountsPayable": "125000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14200000000", "totalShareholderEquity": "5528000000", "capitalLeaseObligations": "26000000", "otherCurrentLiabilities": "5843000000", "totalCurrentLiabilities": "7335000000", "otherNonCurrentLiabilities": "4450000000", "totalNonCurrentLiabilities": "20439000000", "cashAndShortTermInvestments": "389000000", "commonStockSharesOutstanding": "179641384", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "389000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-342000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "140000000", "capitalExpenditures": "94000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125000000", "cashflowFromInvestment": "-8000000", "stockBasedCompensation": "None", "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": "312000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 989000000, "cost_of_revenue": 419000000, "gross_profit": 570000000, "research_and_development": null, "selling_general_admin": 22000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8000000, "depreciation_amortisation": 312000000, "ebitda": 320000000, "interest_expense": 341000000, "interest_income": null, "other_non_operating": null, "pretax_income": -333000000, "tax_provision": 6000000, "effective_tax_rate": null, "net_income": -342000000, "net_income_continuing_ops": -339000000, "net_income_to_common": -342000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 389000000, "short_term_investments": 244000000, "net_receivables": 1749000000, "inventory": 24000000, "other_current_assets": null, "total_current_assets": 2948000000, "net_ppe": null, "goodwill": 794000000, "intangible_assets": null, "goodwill_and_intangibles": 794000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39665000000, "total_assets": 42613000000, "short_term_debt": 1360000000, "accounts_payable": 125000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7335000000, "long_term_debt": 14174000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20439000000, "total_liabilities": 27774000000, "total_debt": 15534000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5528000000, "shares_outstanding": 179641384, "operating_cash_flow": 140000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -125000000, "free_cash_flow": 234000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8000000", "ebitda": "320000000", "netIncome": "-342000000", "grossProfit": "570000000", "depreciation": "None", "totalRevenue": "989000000", "costOfRevenue": "419000000", "interestIncome": "None", "incomeBeforeTax": "-333000000", "interestExpense": "341000000", "operatingIncome": "236000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-341000000", "nonInterestIncome": "None", "operatingExpenses": "334000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "419000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "312000000", "sellingGeneralAndAdministrative": "22000000", "netIncomeFromContinuingOperations": "-339000000" }, "balance": { "goodwill": "794000000", "inventory": "24000000", "commonStock": "-3190000000", "currentDebt": "None", "investments": "None", "totalAssets": "42613000000", "longTermDebt": "14174000000", "shortTermDebt": "1360000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "27774000000", "otherCurrentAssets": "786000000", "totalCurrentAssets": "2948000000", "currentLongTermDebt": "1334000000", "longTermInvestments": "637000000", "shortTermInvestments": "244000000", "currentNetReceivables": "1749000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39665000000", "currentAccountsPayable": "125000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14200000000", "totalShareholderEquity": "5528000000", "capitalLeaseObligations": "26000000", "otherCurrentLiabilities": "5843000000", "totalCurrentLiabilities": "7335000000", "otherNonCurrentLiabilities": "4450000000", "totalNonCurrentLiabilities": "20439000000", "cashAndShortTermInvestments": "389000000", "commonStockSharesOutstanding": "179641384", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "389000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-342000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "140000000", "capitalExpenditures": "94000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125000000", "cashflowFromInvestment": "-8000000", "stockBasedCompensation": "None", "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": "312000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "income_statement": { "revenue": 1125000000, "cost_of_revenue": 829000000, "gross_profit": 296000000, "ebit": 616000000, "ebitda": 961000000, "pretax_income": 524000000, "tax_provision": 33000000, "net_income": 491000000, "net_income_to_common": 491000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 384000000, "total_current_assets": 2769000000, "total_assets": 44240000000, "short_term_debt": 1424000000, "long_term_debt": 13095000000, "total_debt": 14519000000, "total_liabilities": 28224000000, "total_equity": 6095000000, "shares_outstanding": 179648843, "goodwill_and_intangibles": 847000000 }, "cash_flow": { "operating_cash_flow": 257000000, "capital_expenditure": 390000000, "free_cash_flow": 647000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225264, "ticker_id": 409, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "616000000", "ebitda": "961000000", "netIncome": "491000000", "grossProfit": "296000000", "depreciation": "None", "totalRevenue": "1125000000", "costOfRevenue": "829000000", "interestIncome": "None", "incomeBeforeTax": "524000000", "interestExpense": "363000000", "operatingIncome": "275000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "33000000", "reportedCurrency": "USD", "netInterestIncome": "-363000000", "nonInterestIncome": "None", "operatingExpenses": "21000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "829000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "345000000", "sellingGeneralAndAdministrative": "21000000", "netIncomeFromContinuingOperations": "491000000" }, "balance": { "goodwill": "847000000", "inventory": "27000000", "commonStock": "-3086000000", "currentDebt": "None", "investments": "None", "totalAssets": "44240000000", "longTermDebt": "13095000000", "shortTermDebt": "1424000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "28224000000", "otherCurrentAssets": "558000000", "totalCurrentAssets": "2769000000", "currentLongTermDebt": "1396000000", "longTermInvestments": "911000000", "shortTermInvestments": "129000000", "currentNetReceivables": "1671000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41471000000", "currentAccountsPayable": "132000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14519000000", "totalShareholderEquity": "6095000000", "capitalLeaseObligations": "28000000", "otherCurrentLiabilities": "5535000000", "totalCurrentLiabilities": "7112000000", "otherNonCurrentLiabilities": "1051000000", "totalNonCurrentLiabilities": "21112000000", "cashAndShortTermInvestments": "384000000", "commonStockSharesOutstanding": "179648843", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "384000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "491000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "257000000", "capitalExpenditures": "390000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55000000", "cashflowFromInvestment": "-289000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "345000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1125000000, "cost_of_revenue": 829000000, "gross_profit": 296000000, "research_and_development": null, "selling_general_admin": 21000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 616000000, "depreciation_amortisation": 345000000, "ebitda": 961000000, "interest_expense": 363000000, "interest_income": null, "other_non_operating": null, "pretax_income": 524000000, "tax_provision": 33000000, "effective_tax_rate": null, "net_income": 491000000, "net_income_continuing_ops": 491000000, "net_income_to_common": 491000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 384000000, "short_term_investments": 129000000, "net_receivables": 1671000000, "inventory": 27000000, "other_current_assets": null, "total_current_assets": 2769000000, "net_ppe": null, "goodwill": 847000000, "intangible_assets": null, "goodwill_and_intangibles": 847000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41471000000, "total_assets": 44240000000, "short_term_debt": 1424000000, "accounts_payable": 132000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7112000000, "long_term_debt": 13095000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21112000000, "total_liabilities": 28224000000, "total_debt": 14519000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6095000000, "shares_outstanding": 179648843, "operating_cash_flow": 257000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 390000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -289000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 55000000, "free_cash_flow": 647000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "616000000", "ebitda": "961000000", "netIncome": "491000000", "grossProfit": "296000000", "depreciation": "None", "totalRevenue": "1125000000", "costOfRevenue": "829000000", "interestIncome": "None", "incomeBeforeTax": "524000000", "interestExpense": "363000000", "operatingIncome": "275000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "33000000", "reportedCurrency": "USD", "netInterestIncome": "-363000000", "nonInterestIncome": "None", "operatingExpenses": "21000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "829000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "345000000", "sellingGeneralAndAdministrative": "21000000", "netIncomeFromContinuingOperations": "491000000" }, "balance": { "goodwill": "847000000", "inventory": "27000000", "commonStock": "-3086000000", "currentDebt": "None", "investments": "None", "totalAssets": "44240000000", "longTermDebt": "13095000000", "shortTermDebt": "1424000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "28224000000", "otherCurrentAssets": "558000000", "totalCurrentAssets": "2769000000", "currentLongTermDebt": "1396000000", "longTermInvestments": "911000000", "shortTermInvestments": "129000000", "currentNetReceivables": "1671000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41471000000", "currentAccountsPayable": "132000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14519000000", "totalShareholderEquity": "6095000000", "capitalLeaseObligations": "28000000", "otherCurrentLiabilities": "5535000000", "totalCurrentLiabilities": "7112000000", "otherNonCurrentLiabilities": "1051000000", "totalNonCurrentLiabilities": "21112000000", "cashAndShortTermInvestments": "384000000", "commonStockSharesOutstanding": "179648843", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "384000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "491000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "257000000", "capitalExpenditures": "390000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55000000", "cashflowFromInvestment": "-289000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "345000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "income_statement": { "revenue": 919000000, "cost_of_revenue": 466000000, "gross_profit": 453000000, "ebit": 70000000, "ebitda": 459000000, "pretax_income": -467000001, "tax_provision": 34999999, "net_income": -747000000, "net_income_to_common": -747000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 627000000, "total_current_assets": 3298000000, "total_assets": 49421000000, "short_term_debt": 1922000000, "long_term_debt": 14181000000, "total_debt": 16103000000, "total_liabilities": 32292000000, "total_equity": 5787000000, "shares_outstanding": 179651526, "goodwill_and_intangibles": 861000000 }, "cash_flow": { "operating_cash_flow": 672529387, "capital_expenditure": 707293467, "free_cash_flow": 1379822854, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225265, "ticker_id": 409, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70000000", "ebitda": "459000000", "netIncome": "-747000000", "grossProfit": "453000000", "depreciation": "None", "totalRevenue": "919000000", "costOfRevenue": "466000000", "interestIncome": "None", "incomeBeforeTax": "-467000001", "interestExpense": "329000000", "operatingIncome": "447000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "34999999", "reportedCurrency": "USD", "netInterestIncome": "-242000000", "nonInterestIncome": "None", "operatingExpenses": "6000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "466000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "389000000", "sellingGeneralAndAdministrative": "6000000", "netIncomeFromContinuingOperations": "-502000000" }, "balance": { "goodwill": "854000000", "inventory": "65000000", "commonStock": "-3477000000", "currentDebt": "None", "investments": "None", "totalAssets": "49421000000", "longTermDebt": "14181000000", "shortTermDebt": "1922000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "7000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "32292000000", "otherCurrentAssets": "674000000", "totalCurrentAssets": "3298000000", "currentLongTermDebt": "1891000000", "longTermInvestments": "644000000", "shortTermInvestments": "2000000", "currentNetReceivables": "1930000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46123000000", "currentAccountsPayable": "640000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16573000000", "totalShareholderEquity": "5787000000", "capitalLeaseObligations": "501000000", "otherCurrentLiabilities": "5773000000", "totalCurrentLiabilities": "8335000000", "otherNonCurrentLiabilities": "94000000", "totalNonCurrentLiabilities": "23957000000", "cashAndShortTermInvestments": "627000000", "commonStockSharesOutstanding": "179651526", "intangibleAssetsExcludingGoodwill": "7000000", "cashAndCashEquivalentsAtCarryingValue": "627000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1017423337", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "672529387", "capitalExpenditures": "707293467", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "472281022", "cashflowFromInvestment": "-1016996976", "stockBasedCompensation": "-778000000", "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": "529822862", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 919000000, "cost_of_revenue": 466000000, "gross_profit": 453000000, "research_and_development": null, "selling_general_admin": 6000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70000000, "depreciation_amortisation": 389000000, "ebitda": 459000000, "interest_expense": 329000000, "interest_income": null, "other_non_operating": null, "pretax_income": -467000001, "tax_provision": 34999999, "effective_tax_rate": null, "net_income": -747000000, "net_income_continuing_ops": -502000000, "net_income_to_common": -747000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 627000000, "short_term_investments": 2000000, "net_receivables": 1930000000, "inventory": 65000000, "other_current_assets": null, "total_current_assets": 3298000000, "net_ppe": null, "goodwill": 854000000, "intangible_assets": 7000000, "goodwill_and_intangibles": 861000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 46123000000, "total_assets": 49421000000, "short_term_debt": 1922000000, "accounts_payable": 640000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8335000000, "long_term_debt": 14181000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23957000000, "total_liabilities": 32292000000, "total_debt": 16103000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5787000000, "shares_outstanding": 179651526, "operating_cash_flow": 672529387, "stock_based_compensation": -778000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 707293467, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1016996976, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 472281022, "free_cash_flow": 1379822854, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70000000", "ebitda": "459000000", "netIncome": "-747000000", "grossProfit": "453000000", "depreciation": "None", "totalRevenue": "919000000", "costOfRevenue": "466000000", "interestIncome": "None", "incomeBeforeTax": "-467000001", "interestExpense": "329000000", "operatingIncome": "447000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "34999999", "reportedCurrency": "USD", "netInterestIncome": "-242000000", "nonInterestIncome": "None", "operatingExpenses": "6000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "466000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "389000000", "sellingGeneralAndAdministrative": "6000000", "netIncomeFromContinuingOperations": "-502000000" }, "balance": { "goodwill": "854000000", "inventory": "65000000", "commonStock": "-3477000000", "currentDebt": "None", "investments": "None", "totalAssets": "49421000000", "longTermDebt": "14181000000", "shortTermDebt": "1922000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "7000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "32292000000", "otherCurrentAssets": "674000000", "totalCurrentAssets": "3298000000", "currentLongTermDebt": "1891000000", "longTermInvestments": "644000000", "shortTermInvestments": "2000000", "currentNetReceivables": "1930000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46123000000", "currentAccountsPayable": "640000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16573000000", "totalShareholderEquity": "5787000000", "capitalLeaseObligations": "501000000", "otherCurrentLiabilities": "5773000000", "totalCurrentLiabilities": "8335000000", "otherNonCurrentLiabilities": "94000000", "totalNonCurrentLiabilities": "23957000000", "cashAndShortTermInvestments": "627000000", "commonStockSharesOutstanding": "179651526", "intangibleAssetsExcludingGoodwill": "7000000", "cashAndCashEquivalentsAtCarryingValue": "627000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1017423337", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "672529387", "capitalExpenditures": "707293467", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "472281022", "cashflowFromInvestment": "-1016996976", "stockBasedCompensation": "-778000000", "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": "529822862", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "income_statement": { "revenue": 1029000000, "cost_of_revenue": 388000000, "gross_profit": 641000000, "ebit": 295000000, "ebitda": 615000000, "pretax_income": 1397000000, "tax_provision": 27000000, "net_income": 1340000000, "net_income_to_common": 1340000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 513000000, "total_current_assets": 2716000000, "total_assets": 43801000000, "short_term_debt": 1052000000, "long_term_debt": 12743000000, "total_debt": 13795000000, "total_liabilities": 26043000000, "total_equity": 6676000000, "shares_outstanding": 179652266, "goodwill_and_intangibles": 814000000 }, "cash_flow": { "operating_cash_flow": 353472650, "capital_expenditure": 248887610, "free_cash_flow": 602360260, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225267, "ticker_id": 409, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "295000000", "ebitda": "615000000", "netIncome": "1340000000", "grossProfit": "641000000", "depreciation": "None", "totalRevenue": "1029000000", "costOfRevenue": "388000000", "interestIncome": "None", "incomeBeforeTax": "1397000000", "interestExpense": "308000000", "operatingIncome": "615000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "27000000", "reportedCurrency": "USD", "netInterestIncome": "-308000000", "nonInterestIncome": "None", "operatingExpenses": "26000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "388000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "320000000", "sellingGeneralAndAdministrative": "26000000", "netIncomeFromContinuingOperations": "1370000000" }, "balance": { "goodwill": "807000000", "inventory": "23000000", "commonStock": "-2589000000", "currentDebt": "None", "investments": "None", "totalAssets": "43801000000", "longTermDebt": "12743000000", "shortTermDebt": "1052000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "7000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "26043000000", "otherCurrentAssets": "626000000", "totalCurrentAssets": "2716000000", "currentLongTermDebt": "1027000000", "longTermInvestments": "554000000", "shortTermInvestments": "111000000", "currentNetReceivables": "1443000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41085000000", "currentAccountsPayable": "470000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "39205000000", "shortLongTermDebtTotal": "13795000000", "totalShareholderEquity": "6676000000", "capitalLeaseObligations": "25000000", "otherCurrentLiabilities": "4563000000", "totalCurrentLiabilities": "6085000000", "otherNonCurrentLiabilities": "608000000", "totalNonCurrentLiabilities": "19958000000", "cashAndShortTermInvestments": "513000000", "commonStockSharesOutstanding": "179652266", "intangibleAssetsExcludingGoodwill": "7000000", "cashAndCashEquivalentsAtCarryingValue": "513000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1797288400", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "353472650", "capitalExpenditures": "248887610", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-419604424", "cashflowFromInvestment": "-67168928", "stockBasedCompensation": "-16000000", "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": "429203200", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1029000000, "cost_of_revenue": 388000000, "gross_profit": 641000000, "research_and_development": null, "selling_general_admin": 26000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 295000000, "depreciation_amortisation": 320000000, "ebitda": 615000000, "interest_expense": 308000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1397000000, "tax_provision": 27000000, "effective_tax_rate": null, "net_income": 1340000000, "net_income_continuing_ops": 1370000000, "net_income_to_common": 1340000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 513000000, "short_term_investments": 111000000, "net_receivables": 1443000000, "inventory": 23000000, "other_current_assets": null, "total_current_assets": 2716000000, "net_ppe": null, "goodwill": 807000000, "intangible_assets": 7000000, "goodwill_and_intangibles": 814000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41085000000, "total_assets": 43801000000, "short_term_debt": 1052000000, "accounts_payable": 470000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6085000000, "long_term_debt": 12743000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19958000000, "total_liabilities": 26043000000, "total_debt": 13795000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6676000000, "shares_outstanding": 179652266, "operating_cash_flow": 353472650, "stock_based_compensation": -16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 248887610, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67168928, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -419604424, "free_cash_flow": 602360260, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "295000000", "ebitda": "615000000", "netIncome": "1340000000", "grossProfit": "641000000", "depreciation": "None", "totalRevenue": "1029000000", "costOfRevenue": "388000000", "interestIncome": "None", "incomeBeforeTax": "1397000000", "interestExpense": "308000000", "operatingIncome": "615000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "27000000", "reportedCurrency": "USD", "netInterestIncome": "-308000000", "nonInterestIncome": "None", "operatingExpenses": "26000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "388000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "320000000", "sellingGeneralAndAdministrative": "26000000", "netIncomeFromContinuingOperations": "1370000000" }, "balance": { "goodwill": "807000000", "inventory": "23000000", "commonStock": "-2589000000", "currentDebt": "None", "investments": "None", "totalAssets": "43801000000", "longTermDebt": "12743000000", "shortTermDebt": "1052000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "7000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "26043000000", "otherCurrentAssets": "626000000", "totalCurrentAssets": "2716000000", "currentLongTermDebt": "1027000000", "longTermInvestments": "554000000", "shortTermInvestments": "111000000", "currentNetReceivables": "1443000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41085000000", "currentAccountsPayable": "470000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "39205000000", "shortLongTermDebtTotal": "13795000000", "totalShareholderEquity": "6676000000", "capitalLeaseObligations": "25000000", "otherCurrentLiabilities": "4563000000", "totalCurrentLiabilities": "6085000000", "otherNonCurrentLiabilities": "608000000", "totalNonCurrentLiabilities": "19958000000", "cashAndShortTermInvestments": "513000000", "commonStockSharesOutstanding": "179652266", "intangibleAssetsExcludingGoodwill": "7000000", "cashAndCashEquivalentsAtCarryingValue": "513000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1797288400", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "353472650", "capitalExpenditures": "248887610", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-419604424", "cashflowFromInvestment": "-67168928", "stockBasedCompensation": "-16000000", "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": "429203200", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "income_statement": { "revenue": 940000000, "cost_of_revenue": 308000000, "gross_profit": 632000000, "ebit": 273000000, "ebitda": 600000000, "pretax_income": 378000000, "tax_provision": 18000000, "net_income": 291000000, "net_income_to_common": 291000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 852173000, "total_current_assets": 4039882250, "total_assets": 58495589500, "short_term_debt": 1356331250, "long_term_debt": 12771000000, "total_debt": 14127331250, "total_liabilities": 36669904000, "total_equity": 7124378000, "shares_outstanding": 179657416, "goodwill_and_intangibles": 1054630249 }, "cash_flow": { "operating_cash_flow": 336836104, "capital_expenditure": 212183894, "free_cash_flow": 549019998, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225268, "ticker_id": 409, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:39.738256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "273000000", "ebitda": "600000000", "netIncome": "291000000", "grossProfit": "632000000", "depreciation": "None", "totalRevenue": "940000000", "costOfRevenue": "308000000", "interestIncome": "None", "incomeBeforeTax": "378000000", "interestExpense": "315000000", "operatingIncome": "600000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "18000000", "reportedCurrency": "USD", "netInterestIncome": "-315000000", "nonInterestIncome": "None", "operatingExpenses": "32000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "308000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "327000000", "sellingGeneralAndAdministrative": "32000000", "netIncomeFromContinuingOperations": "391000000" }, "balance": { "goodwill": "1045367500", "inventory": "30434750", "commonStock": "5384000000", "currentDebt": "None", "investments": "None", "totalAssets": "58495589500", "longTermDebt": "12771000000", "shortTermDebt": "1356331250", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "9262749", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "36669904000", "otherCurrentAssets": "1003023500", "totalCurrentAssets": "4039882250", "currentLongTermDebt": "999000000", "longTermInvestments": "561000000", "shortTermInvestments": "117000000", "currentNetReceivables": "2154251000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54455707250", "currentAccountsPayable": "183931750", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "39241000000", "shortLongTermDebtTotal": "18255557000", "totalShareholderEquity": "7124378000", "capitalLeaseObligations": "26000000", "otherCurrentLiabilities": "8800935750", "totalCurrentLiabilities": "10396775250", "otherNonCurrentLiabilities": "618000000", "totalNonCurrentLiabilities": "26273128750", "cashAndShortTermInvestments": "852173000", "commonStockSharesOutstanding": "179657416", "intangibleAssetsExcludingGoodwill": "9262749", "cashAndCashEquivalentsAtCarryingValue": "852173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "390829368", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "336836104", "capitalExpenditures": "212183894", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-378115223", "cashflowFromInvestment": "-26125298", "stockBasedCompensation": "20000000", "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": "439179393", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 940000000, "cost_of_revenue": 308000000, "gross_profit": 632000000, "research_and_development": null, "selling_general_admin": 32000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 273000000, "depreciation_amortisation": 327000000, "ebitda": 600000000, "interest_expense": 315000000, "interest_income": null, "other_non_operating": null, "pretax_income": 378000000, "tax_provision": 18000000, "effective_tax_rate": null, "net_income": 291000000, "net_income_continuing_ops": 391000000, "net_income_to_common": 291000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 852173000, "short_term_investments": 117000000, "net_receivables": 2154251000, "inventory": 30434750, "other_current_assets": null, "total_current_assets": 4039882250, "net_ppe": null, "goodwill": 1045367500, "intangible_assets": 9262749, "goodwill_and_intangibles": 1054630249, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 54455707250, "total_assets": 58495589500, "short_term_debt": 1356331250, "accounts_payable": 183931750, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10396775250, "long_term_debt": 12771000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26273128750, "total_liabilities": 36669904000, "total_debt": 14127331250, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 7124378000, "shares_outstanding": 179657416, "operating_cash_flow": 336836104, "stock_based_compensation": 20000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 212183894, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26125298, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -378115223, "free_cash_flow": 549019998, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "273000000", "ebitda": "600000000", "netIncome": "291000000", "grossProfit": "632000000", "depreciation": "None", "totalRevenue": "940000000", "costOfRevenue": "308000000", "interestIncome": "None", "incomeBeforeTax": "378000000", "interestExpense": "315000000", "operatingIncome": "600000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "18000000", "reportedCurrency": "USD", "netInterestIncome": "-315000000", "nonInterestIncome": "None", "operatingExpenses": "32000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "308000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "327000000", "sellingGeneralAndAdministrative": "32000000", "netIncomeFromContinuingOperations": "391000000" }, "balance": { "goodwill": "1045367500", "inventory": "30434750", "commonStock": "5384000000", "currentDebt": "None", "investments": "None", "totalAssets": "58495589500", "longTermDebt": "12771000000", "shortTermDebt": "1356331250", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "9262749", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "36669904000", "otherCurrentAssets": "1003023500", "totalCurrentAssets": "4039882250", "currentLongTermDebt": "999000000", "longTermInvestments": "561000000", "shortTermInvestments": "117000000", "currentNetReceivables": "2154251000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54455707250", "currentAccountsPayable": "183931750", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "39241000000", "shortLongTermDebtTotal": "18255557000", "totalShareholderEquity": "7124378000", "capitalLeaseObligations": "26000000", "otherCurrentLiabilities": "8800935750", "totalCurrentLiabilities": "10396775250", "otherNonCurrentLiabilities": "618000000", "totalNonCurrentLiabilities": "26273128750", "cashAndShortTermInvestments": "852173000", "commonStockSharesOutstanding": "179657416", "intangibleAssetsExcludingGoodwill": "9262749", "cashAndCashEquivalentsAtCarryingValue": "852173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "390829368", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "336836104", "capitalExpenditures": "212183894", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-378115223", "cashflowFromInvestment": "-26125298", "stockBasedCompensation": "20000000", "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": "439179393", "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 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" ] } } }