{ "ticker": { "uuid": "43be367d-7276-4894-9da4-7a6d39a7e334", "symbol": "EGO", "name": "Eldorado Gold Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/43be367d-7276-4894-9da4-7a6d39a7e334/", "api_url": "https://sharemaestro.com/factors/api/tickers/43be367d-7276-4894-9da4-7a6d39a7e334/" }, "ticker_metadata": { "id": 1226, "uuid": "43be367d-7276-4894-9da4-7a6d39a7e334", "symbol": "EGO", "name": "Eldorado Gold Corp", "asset_type": "equity", "market_cap": 8212093000, "stock_exchange_id": 3, "industry": "Gold", "sector": "Basic Materials", "description": "discovery, acquisition, financing, development, production, sale and recovery of mineral products, mainly in Turkey, Canada, Greece, Brazil and Romania. The company is headquartered in Vancouver, Canada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "43be367d-7276-4894-9da4-7a6d39a7e334", "symbol": "EGO", "name": "Eldorado Gold Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/43be367d-7276-4894-9da4-7a6d39a7e334/", "api_url": "https://sharemaestro.com/factors/api/tickers/43be367d-7276-4894-9da4-7a6d39a7e334/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.97, "value": 0.9, "quality": 0.87, "momentum": 0.84, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 29.59, "market_cap": 5943847338.44, "pe_ratio": 10.3495, "earnings_yield": 0.0966, "ebitda_to_ev": 0.1586, "shareholder_yield": 0.0025, "roe": 0.133, "piotroski_f_score": 6, "momentum_12_1": 0.6152, "volatility_252d": 0.5591 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:52.402400+00:00", "batch_id": "" }, "size": { "price_close": 29.59, "market_cap": 5943847338.44, "market_cap_usd": 5943847338.44, "enterprise_value": 6550469338.44, "shares_outstanding": 200873516, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 10.3495, "pb_ratio": 1.3764, "ptbv_ratio": 1.4066, "ps_ratio": 2.9718, "pcf_ratio": 8.5971, "pfcf_ratio": 3.4644, "ev_ebitda": 6.3048, "ev_ebit": 8.3842, "ev_sales": 3.2751, "ev_fcf": 3.818, "earnings_yield": 0.0966, "fcf_yield": 0.2619, "price_to_sales": 2.9718, "price_to_book": 1.3764, "price_to_cashflow": 8.5971, "ebitda_to_ev": 0.1586, "sales_yield": 0.3053 }, "yield": { "dividend_yield": 0.0025, "buyback_yield": 0, "shareholder_yield": 0.0025, "debt_paydown_yield": null, "total_yield": 0.0025 }, "quality": { "gross_margin": 0.4944, "operating_margin": 0.3906, "net_margin": 0.2871, "ebitda_margin": 0.5195, "fcf_margin": 0.8578, "roe": 0.133, "roa": 0.0857, "roic": 0.1239, "roc_greenblatt": null, "asset_turnover": 0.2985, "cash_conversion": 2.9873, "accruals_ratio": -0.0175, "sbc_to_revenue": 0.0097, "piotroski_f_score": 6, "altman_z_score": 1.9655, "earnings_stability_5y": 0.552, "revenue_stability_5y": 0.3621, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1476, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.5508, "net_debt_to_ebitda": 0.5839, "debt_to_assets": 0.1845, "interest_coverage": 27.5773, "current_ratio": 1.6246, "quick_ratio": 1.1779, "net_debt": 606622000, "local_beta": 0.0008, "volatility_252d": 0.5591, "volatility_60d": 1.3728, "max_drawdown_12m": -0.3743, "risk_adjusted_momentum": 1.1003 }, "growth": { "revenue_growth_1y": 0.4095, "revenue_growth_3y_cagr": 0.2854, "revenue_growth_5y_cagr": 0.1251, "eps_growth_1y": 0.7514, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.3284, "fcf_growth_1y": 0.314, "book_value_growth_1y": 0.0969, "revenue_growth": 0.4095, "earnings_growth": 0.7514 }, "momentum": { "price_return_1m": -0.1316, "price_return_3m": -0.2687, "price_return_6m": -0.047, "price_return_9m": 0.1347, "price_return_12m": 0.4026, "price_return_12m_ex1m": 0.6152, "momentum_6m": -0.047, "momentum_12m": 0.4026, "momentum_12_1": 0.6152, "distance_from_52w_high": -0.3743, "distance_from_52w_low": 0.5007, "relative_strength": 0.3027 }, "raw_ttm": { "revenue_ttm": 2000091260, "gross_profit_ttm": 988833790, "ebit_ttm": 781287685, "ebitda_ttm": 1038963809, "net_income_ttm": 574314573, "eps_diluted_ttm": 2.8591, "operating_cash_flow_ttm": 691378729, "capital_expenditure_ttm": 1024293745, "fcf_ttm": 1715672474, "dividends_paid_ttm": 14896000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 28330832, "cash_and_equivalents": 629724000, "total_current_assets": 1190055000, "total_current_liabilities": 732543000, "net_ppe": null, "total_assets": 6700028000, "total_debt": 1236346000, "total_equity": 4318365000, "net_working_capital": -119705000, "book_value_per_share": 21.4979, "retained_earnings": -1431302000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4225774000, "tangible_book_per_share": 21.037 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 21, "rank_pb": 35, "rank_ptbv": 29, "rank_ps": 63, "rank_pcf": 36, "rank_ev_ebitda": 17, "rank_ev_ebit": 36, "rank_earnings_yield": 21, "rank_fcf_yield": 11, "rank_dividend_yield": 55, "rank_shareholder_yield": 55, "rank_total_yield": 55, "rank_roe": 32, "rank_roc": 50, "rank_roic": 30, "rank_gross_margin": 45, "rank_fcf_margin": 6, "rank_piotroski": 36, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 17, "rank_eps_growth_5y": 15, "rank_revenue_growth_1y": 11, "rank_momentum_12m": 29, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 27 }, "composites": { "value_composite": 10, "quality_composite": 13, "momentum_composite": 16, "growth_composite": 2, "yield_composite": 70, "svqf_composite": 11, "vc1_composite": 16, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 3, "quality_value_composite": 0.8849, "os_score": 0.97, "value_percentile": 0.9, "quality_percentile": 0.87, "momentum_percentile": 0.84, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 24, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4007, "ticker_id": 1226, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:52.402400+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29.59, "market_cap": 5943847338.44, "market_cap_usd": 5943847338.44, "enterprise_value": 6550469338.44, "shares_outstanding": 200873516, "fx_rate_to_usd": null, "pe_ratio": 10.34946285, "pb_ratio": 1.37641152, "ptbv_ratio": 1.4065701, "ps_ratio": 2.97178807, "pcf_ratio": 8.59709315, "pfcf_ratio": 3.46444174, "ev_ebitda": 6.30480993, "ev_ebit": 8.38419633, "ev_sales": 3.27508523, "ev_fcf": 3.81801855, "earnings_yield": 0.09662337, "fcf_yield": 0.26191596, "dividend_yield": 0.00250612, "buyback_yield": 0, "shareholder_yield": 0.00250612, "debt_paydown_yield": null, "total_yield": 0.00250612, "gross_margin": 0.49439434, "operating_margin": 0.39062602, "net_margin": 0.28714418, "ebitda_margin": 0.5194582, "fcf_margin": 0.8577971, "roe": 0.13299352, "roa": 0.08571823, "roic": 0.12386957, "roc_greenblatt": null, "asset_turnover": 0.29851984, "cash_conversion": 2.98733926, "accruals_ratio": -0.01747219, "sbc_to_revenue": 0.00973406, "debt_to_equity": 0.55083139, "net_debt_to_ebitda": 0.58387212, "debt_to_assets": 0.18452848, "interest_coverage": 27.57729406, "current_ratio": 1.6245531, "quick_ratio": 1.17790218, "net_debt": 606622000, "revenue_growth_1y": 0.40954246, "revenue_growth_3y_cagr": 0.28537263, "revenue_growth_5y_cagr": 0.12507008, "eps_growth_1y": 0.75139691, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.32835308, "fcf_growth_1y": 0.31396903, "book_value_growth_1y": 0.09690771, "piotroski_f_score": 6, "altman_z_score": 1.9654704, "earnings_stability_5y": 0.552022, "revenue_stability_5y": 0.362053, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1315781, "price_return_3m": -0.26866041, "price_return_6m": -0.0470148, "price_return_9m": 0.13467726, "price_return_12m": 0.40264222, "price_return_12m_ex1m": 0.61516219, "distance_from_52w_high": -0.37433395, "distance_from_52w_low": 0.50065169, "relative_strength": 0.30267864, "local_beta": 0.0008, "volatility_252d": 0.559062, "volatility_60d": 1.372825, "max_drawdown_12m": -0.37433395, "revenue_ttm": 2000091260, "gross_profit_ttm": 988833790, "ebit_ttm": 781287685, "ebitda_ttm": 1038963809, "net_income_ttm": 574314573, "eps_diluted_ttm": 2.85908558, "operating_cash_flow_ttm": 691378729, "capital_expenditure_ttm": 1024293745, "fcf_ttm": 1715672474, "dividends_paid_ttm": 14896000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 28330832, "cash_and_equivalents": 629724000, "total_current_assets": 1190055000, "total_current_liabilities": 732543000, "net_ppe": null, "total_assets": 6700028000, "total_debt": 1236346000, "total_equity": 4318365000, "net_working_capital": -119705000, "book_value_per_share": 21.49793107, "retained_earnings": -1431302000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4225774000, "tangible_book_per_share": 21.03698927, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 21, "rank_pb": 35, "rank_ptbv": 29, "rank_ps": 63, "rank_pcf": 36, "rank_ev_ebitda": 17, "rank_ev_ebit": 36, "rank_earnings_yield": 21, "rank_fcf_yield": 11, "rank_dividend_yield": 55, "rank_shareholder_yield": 55, "rank_total_yield": 55, "rank_roe": 32, "rank_roc": 50, "rank_roic": 30, "rank_gross_margin": 45, "rank_fcf_margin": 6, "rank_piotroski": 36, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 17, "rank_eps_growth_5y": 15, "rank_revenue_growth_1y": 11, "rank_momentum_12m": 29, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 27, "value_composite": 10, "quality_composite": 13, "momentum_composite": 16, "growth_composite": 2, "yield_composite": 70, "svqf_composite": 11, "vc1_composite": 16, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 3, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 24, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 29.59, "os": 0.97, "value": 0.9, "quality": 0.87, "momentum": 0.84, "confidence": 1, "coverage": 1, "pe_ratio": 10.3495, "earnings_yield": 0.0966, "shareholder_yield": 0.0025, "roe": 0.133, "momentum_12_1": 0.6152, "complete_fields": { "id": 4007, "ticker_id": 1226, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:52.402400+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29.59, "market_cap": 5943847338.44, "market_cap_usd": 5943847338.44, "enterprise_value": 6550469338.44, "shares_outstanding": 200873516, "fx_rate_to_usd": null, "pe_ratio": 10.34946285, "pb_ratio": 1.37641152, "ptbv_ratio": 1.4065701, "ps_ratio": 2.97178807, "pcf_ratio": 8.59709315, "pfcf_ratio": 3.46444174, "ev_ebitda": 6.30480993, "ev_ebit": 8.38419633, "ev_sales": 3.27508523, "ev_fcf": 3.81801855, "earnings_yield": 0.09662337, "fcf_yield": 0.26191596, "dividend_yield": 0.00250612, "buyback_yield": 0, "shareholder_yield": 0.00250612, "debt_paydown_yield": null, "total_yield": 0.00250612, "gross_margin": 0.49439434, "operating_margin": 0.39062602, "net_margin": 0.28714418, "ebitda_margin": 0.5194582, "fcf_margin": 0.8577971, "roe": 0.13299352, "roa": 0.08571823, "roic": 0.12386957, "roc_greenblatt": null, "asset_turnover": 0.29851984, "cash_conversion": 2.98733926, "accruals_ratio": -0.01747219, "sbc_to_revenue": 0.00973406, "debt_to_equity": 0.55083139, "net_debt_to_ebitda": 0.58387212, "debt_to_assets": 0.18452848, "interest_coverage": 27.57729406, "current_ratio": 1.6245531, "quick_ratio": 1.17790218, "net_debt": 606622000, "revenue_growth_1y": 0.40954246, "revenue_growth_3y_cagr": 0.28537263, "revenue_growth_5y_cagr": 0.12507008, "eps_growth_1y": 0.75139691, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.32835308, "fcf_growth_1y": 0.31396903, "book_value_growth_1y": 0.09690771, "piotroski_f_score": 6, "altman_z_score": 1.9654704, "earnings_stability_5y": 0.552022, "revenue_stability_5y": 0.362053, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1315781, "price_return_3m": -0.26866041, "price_return_6m": -0.0470148, "price_return_9m": 0.13467726, "price_return_12m": 0.40264222, "price_return_12m_ex1m": 0.61516219, "distance_from_52w_high": -0.37433395, "distance_from_52w_low": 0.50065169, "relative_strength": 0.30267864, "local_beta": 0.0008, "volatility_252d": 0.559062, "volatility_60d": 1.372825, "max_drawdown_12m": -0.37433395, "revenue_ttm": 2000091260, "gross_profit_ttm": 988833790, "ebit_ttm": 781287685, "ebitda_ttm": 1038963809, "net_income_ttm": 574314573, "eps_diluted_ttm": 2.85908558, "operating_cash_flow_ttm": 691378729, "capital_expenditure_ttm": 1024293745, "fcf_ttm": 1715672474, "dividends_paid_ttm": 14896000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 28330832, "cash_and_equivalents": 629724000, "total_current_assets": 1190055000, "total_current_liabilities": 732543000, "net_ppe": null, "total_assets": 6700028000, "total_debt": 1236346000, "total_equity": 4318365000, "net_working_capital": -119705000, "book_value_per_share": 21.49793107, "retained_earnings": -1431302000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4225774000, "tangible_book_per_share": 21.03698927, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 21, "rank_pb": 35, "rank_ptbv": 29, "rank_ps": 63, "rank_pcf": 36, "rank_ev_ebitda": 17, "rank_ev_ebit": 36, "rank_earnings_yield": 21, "rank_fcf_yield": 11, "rank_dividend_yield": 55, "rank_shareholder_yield": 55, "rank_total_yield": 55, "rank_roe": 32, "rank_roc": 50, "rank_roic": 30, "rank_gross_margin": 45, "rank_fcf_margin": 6, "rank_piotroski": 36, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 17, "rank_eps_growth_5y": 15, "rank_revenue_growth_1y": 11, "rank_momentum_12m": 29, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 27, "value_composite": 10, "quality_composite": 13, "momentum_composite": 16, "growth_composite": 2, "yield_composite": 70, "svqf_composite": 11, "vc1_composite": 16, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 3, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 24, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "income_statement": { "revenue": 1850696044, "cost_of_revenue": 1020200905, "gross_profit": 830495139, "ebit": 767487126, "ebitda": 1038570950, "pretax_income": 553845559, "tax_provision": 22454312, "net_income": 516136804, "net_income_to_common": 516136804, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 867773902, "total_current_assets": 1445149250, "total_assets": 6715054328, "short_term_debt": 53893742, "long_term_debt": 1227084000, "total_debt": 1280977742, "total_liabilities": 2439769889, "total_equity": 4271501335, "shares_outstanding": 205412243, "goodwill_and_intangibles": 92422498 }, "cash_flow": { "operating_cash_flow": 686121278, "capital_expenditure": 881528126, "free_cash_flow": 1567649404, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254735, "ticker_id": 1226, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "767487126", "ebitda": "1038570950", "netIncome": "516136804", "grossProfit": "830495139", "depreciation": "None", "totalRevenue": "1850696044", "costOfRevenue": "1020200905", "interestIncome": "180737000", "incomeBeforeTax": "553845559", "interestExpense": "28157430", "operatingIncome": "767487126", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22454312", "reportedCurrency": "USD", "netInterestIncome": "-44655000", "nonInterestIncome": "None", "operatingExpenses": "63008012", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1020200905", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271083824", "sellingGeneralAndAdministrative": "87467000", "netIncomeFromContinuingOperations": "522249000" }, "balance": { "goodwill": "92422498", "inventory": "296624204", "commonStock": "3335678498", "currentDebt": "None", "investments": "None", "totalAssets": "6715054328", "longTermDebt": "1227084000", "shortTermDebt": "53893742", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1569219050", "totalLiabilities": "2439769889", "otherCurrentAssets": "2047268", "totalCurrentAssets": "1445149250", "currentLongTermDebt": "47968000", "longTermInvestments": "163585000", "shortTermInvestments": "0", "currentNetReceivables": "278703876", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5269905078", "currentAccountsPayable": "200593284", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4885564000", "shortLongTermDebtTotal": "1295863421", "totalShareholderEquity": "4271501335", "capitalLeaseObligations": "14599000", "otherCurrentLiabilities": "532712777", "totalCurrentLiabilities": "787631016", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1652138873", "cashAndShortTermInvestments": "867773902", "commonStockSharesOutstanding": "205412243", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "867773902", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "528954321", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-41360582", "operatingCashflow": "686121278", "capitalExpenditures": "881528126", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "88444633", "cashflowFromInvestment": "-783880158", "stockBasedCompensation": "20224000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-218629379", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "271083824", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1850696044, "cost_of_revenue": 1020200905, "gross_profit": 830495139, "research_and_development": null, "selling_general_admin": 87467000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 767487126, "depreciation_amortisation": 271083824, "ebitda": 1038570950, "interest_expense": 28157430, "interest_income": null, "other_non_operating": null, "pretax_income": 553845559, "tax_provision": 22454312, "effective_tax_rate": null, "net_income": 516136804, "net_income_continuing_ops": 522249000, "net_income_to_common": 516136804, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 867773902, "short_term_investments": 0, "net_receivables": 278703876, "inventory": 296624204, "other_current_assets": null, "total_current_assets": 1445149250, "net_ppe": null, "goodwill": 92422498, "intangible_assets": null, "goodwill_and_intangibles": 92422498, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5269905078, "total_assets": 6715054328, "short_term_debt": 53893742, "accounts_payable": 200593284, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 787631016, "long_term_debt": 1227084000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1652138873, "total_liabilities": 2439769889, "total_debt": 1280977742, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1569219050, "total_equity": 4271501335, "shares_outstanding": 205412243, "operating_cash_flow": 686121278, "stock_based_compensation": 20224000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 881528126, "acquisitions": null, "other_investing": null, "investing_cash_flow": -783880158, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 88444633, "free_cash_flow": 1567649404, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "767487126", "ebitda": "1038570950", "netIncome": "516136804", "grossProfit": "830495139", "depreciation": "None", "totalRevenue": "1850696044", "costOfRevenue": "1020200905", "interestIncome": "180737000", "incomeBeforeTax": "553845559", "interestExpense": "28157430", "operatingIncome": "767487126", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22454312", "reportedCurrency": "USD", "netInterestIncome": "-44655000", "nonInterestIncome": "None", "operatingExpenses": "63008012", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1020200905", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271083824", "sellingGeneralAndAdministrative": "87467000", "netIncomeFromContinuingOperations": "522249000" }, "balance": { "goodwill": "92422498", "inventory": "296624204", "commonStock": "3335678498", "currentDebt": "None", "investments": "None", "totalAssets": "6715054328", "longTermDebt": "1227084000", "shortTermDebt": "53893742", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1569219050", "totalLiabilities": "2439769889", "otherCurrentAssets": "2047268", "totalCurrentAssets": "1445149250", "currentLongTermDebt": "47968000", "longTermInvestments": "163585000", "shortTermInvestments": "0", "currentNetReceivables": "278703876", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5269905078", "currentAccountsPayable": "200593284", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4885564000", "shortLongTermDebtTotal": "1295863421", "totalShareholderEquity": "4271501335", "capitalLeaseObligations": "14599000", "otherCurrentLiabilities": "532712777", "totalCurrentLiabilities": "787631016", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1652138873", "cashAndShortTermInvestments": "867773902", "commonStockSharesOutstanding": "205412243", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "867773902", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "528954321", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-41360582", "operatingCashflow": "686121278", "capitalExpenditures": "881528126", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "88444633", "cashflowFromInvestment": "-783880158", "stockBasedCompensation": "20224000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-218629379", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "271083824", "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": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "income_statement": { "revenue": 1322581000, "cost_of_revenue": 575427000, "gross_profit": 747154000, "ebit": 415351000, "ebitda": 670493000, "pretax_income": 435394000, "tax_provision": 134758000, "net_income": 289121000, "net_income_to_common": 289121000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 856797000, "total_current_assets": 1482138000, "total_assets": 5835593000, "short_term_debt": 4698289, "long_term_debt": 923000000, "total_debt": 927698289, "total_liabilities": 1947146000, "total_equity": 3896590000, "shares_outstanding": 205542000, "goodwill_and_intangibles": 92591000 }, "cash_flow": { "operating_cash_flow": 595316067, "capital_expenditure": 570468270, "free_cash_flow": 1165784337, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254740, "ticker_id": 1226, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "415351000", "ebitda": "670493000", "netIncome": "289121000", "grossProfit": "747154000", "depreciation": "None", "totalRevenue": "1322581000", "costOfRevenue": "575427000", "interestIncome": "23949000", "incomeBeforeTax": "435394000", "interestExpense": "20120000", "operatingIncome": "419393000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "134758000", "reportedCurrency": "USD", "netInterestIncome": "3829000", "nonInterestIncome": "None", "operatingExpenses": "327761000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "575427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "255142000", "sellingGeneralAndAdministrative": "48112000", "netIncomeFromContinuingOperations": "300636000" }, "balance": { "goodwill": "92591000", "inventory": "278995000", "commonStock": "3433778000", "currentDebt": "None", "investments": "None", "totalAssets": "5835593000", "longTermDebt": "923000000", "shortTermDebt": "4698289", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2193163000", "totalLiabilities": "1947146000", "otherCurrentAssets": "97470000", "totalCurrentAssets": "1482138000", "currentLongTermDebt": "None", "longTermInvestments": "33236000", "shortTermInvestments": "138932000", "currentNetReceivables": "109944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4353455000", "currentAccountsPayable": "112584000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4118782000", "shortLongTermDebtTotal": "937723000", "totalShareholderEquity": "3896590000", "capitalLeaseObligations": "14723000", "otherCurrentLiabilities": "219802711", "totalCurrentLiabilities": "412174000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1534972000", "cashAndShortTermInvestments": "856797000", "commonStockSharesOutstanding": "205542000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "856797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "286461246", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-27969357", "operatingCashflow": "595316067", "capitalExpenditures": "570468270", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "305562851", "cashflowFromInvestment": "-600138829", "stockBasedCompensation": "11872000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1867797", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "247383160", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1322581000, "cost_of_revenue": 575427000, "gross_profit": 747154000, "research_and_development": null, "selling_general_admin": 48112000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 415351000, "depreciation_amortisation": 255142000, "ebitda": 670493000, "interest_expense": 20120000, "interest_income": null, "other_non_operating": null, "pretax_income": 435394000, "tax_provision": 134758000, "effective_tax_rate": null, "net_income": 289121000, "net_income_continuing_ops": 300636000, "net_income_to_common": 289121000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 856797000, "short_term_investments": 138932000, "net_receivables": 109944000, "inventory": 278995000, "other_current_assets": null, "total_current_assets": 1482138000, "net_ppe": null, "goodwill": 92591000, "intangible_assets": null, "goodwill_and_intangibles": 92591000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4353455000, "total_assets": 5835593000, "short_term_debt": 4698289, "accounts_payable": 112584000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 412174000, "long_term_debt": 923000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1534972000, "total_liabilities": 1947146000, "total_debt": 927698289, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2193163000, "total_equity": 3896590000, "shares_outstanding": 205542000, "operating_cash_flow": 595316067, "stock_based_compensation": 11872000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 570468270, "acquisitions": null, "other_investing": null, "investing_cash_flow": -600138829, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 305562851, "free_cash_flow": 1165784337, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "415351000", "ebitda": "670493000", "netIncome": "289121000", "grossProfit": "747154000", "depreciation": "None", "totalRevenue": "1322581000", "costOfRevenue": "575427000", "interestIncome": "23949000", "incomeBeforeTax": "435394000", "interestExpense": "20120000", "operatingIncome": "419393000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "134758000", "reportedCurrency": "USD", "netInterestIncome": "3829000", "nonInterestIncome": "None", "operatingExpenses": "327761000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "575427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "255142000", "sellingGeneralAndAdministrative": "48112000", "netIncomeFromContinuingOperations": "300636000" }, "balance": { "goodwill": "92591000", "inventory": "278995000", "commonStock": "3433778000", "currentDebt": "None", "investments": "None", "totalAssets": "5835593000", "longTermDebt": "923000000", "shortTermDebt": "4698289", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2193163000", "totalLiabilities": "1947146000", "otherCurrentAssets": "97470000", "totalCurrentAssets": "1482138000", "currentLongTermDebt": "None", "longTermInvestments": "33236000", "shortTermInvestments": "138932000", "currentNetReceivables": "109944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4353455000", "currentAccountsPayable": "112584000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4118782000", "shortLongTermDebtTotal": "937723000", "totalShareholderEquity": "3896590000", "capitalLeaseObligations": "14723000", "otherCurrentLiabilities": "219802711", "totalCurrentLiabilities": "412174000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1534972000", "cashAndShortTermInvestments": "856797000", "commonStockSharesOutstanding": "205542000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "856797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "286461246", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-27969357", "operatingCashflow": "595316067", "capitalExpenditures": "570468270", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "305562851", "cashflowFromInvestment": "-600138829", "stockBasedCompensation": "11872000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1867797", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "247383160", "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": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "income_statement": { "revenue": 1010099000, "cost_of_revenue": 740034000, "gross_profit": 270065000, "ebit": 193872000, "ebitda": 458197000, "pretax_income": 163365000, "tax_provision": 57575000, "net_income": 104630000, "net_income_to_common": 104630000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 540473000, "total_current_assets": 930406000, "total_assets": 4987634000, "short_term_debt": 5020000, "long_term_debt": 641694000, "total_debt": 646714000, "total_liabilities": 1475669000, "total_equity": 3518147000, "shares_outstanding": 195328506, "goodwill_and_intangibles": 93064724 }, "cash_flow": { "operating_cash_flow": 383311000, "capital_expenditure": 412652000, "free_cash_flow": 795963000, "dividends_paid": 22844295, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254745, "ticker_id": 1226, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "193872000", "ebitda": "458197000", "netIncome": "104630000", "grossProfit": "270065000", "depreciation": "None", "totalRevenue": "1010099000", "costOfRevenue": "740034000", "interestIncome": "20373000", "incomeBeforeTax": "163365000", "interestExpense": "30507000", "operatingIncome": "182009000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "57575000", "reportedCurrency": "USD", "netInterestIncome": "-10516000", "nonInterestIncome": "None", "operatingExpenses": "88056000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "740034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "264325000", "sellingGeneralAndAdministrative": "54211000", "netIncomeFromContinuingOperations": "55905000" }, "balance": { "goodwill": "92591000", "inventory": "235890000", "commonStock": "3413365000", "currentDebt": "None", "investments": "None", "totalAssets": "4987634000", "longTermDebt": "641694000", "shortTermDebt": "5020000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "473724", "reportedCurrency": "USD", "retainedEarnings": "-2488420000", "totalLiabilities": "1475669000", "otherCurrentAssets": "50126000", "totalCurrentAssets": "930406000", "currentLongTermDebt": "None", "longTermInvestments": "105966000", "shortTermInvestments": "2832000", "currentNetReceivables": "99949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4057228000", "currentAccountsPayable": "93325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3755559000", "shortLongTermDebtTotal": "658806000", "totalShareholderEquity": "3518147000", "capitalLeaseObligations": "17112000", "otherCurrentLiabilities": "152046515", "totalCurrentLiabilities": "274215000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1201454000", "cashAndShortTermInvestments": "540473000", "commonStockSharesOutstanding": "195328506", "intangibleAssetsExcludingGoodwill": "473724", "cashAndCashEquivalentsAtCarryingValue": "540473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105790000", "profitLoss": "None", "dividendPayout": "22844295", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-33566000", "operatingCashflow": "383311000", "capitalExpenditures": "412652000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "273877000", "cashflowFromInvestment": "-395680000", "stockBasedCompensation": "10195000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22844295", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4442000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "264325000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1010099000, "cost_of_revenue": 740034000, "gross_profit": 270065000, "research_and_development": null, "selling_general_admin": 54211000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 193872000, "depreciation_amortisation": 264325000, "ebitda": 458197000, "interest_expense": 30507000, "interest_income": null, "other_non_operating": null, "pretax_income": 163365000, "tax_provision": 57575000, "effective_tax_rate": null, "net_income": 104630000, "net_income_continuing_ops": 55905000, "net_income_to_common": 104630000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 540473000, "short_term_investments": 2832000, "net_receivables": 99949000, "inventory": 235890000, "other_current_assets": null, "total_current_assets": 930406000, "net_ppe": null, "goodwill": 92591000, "intangible_assets": 473724, "goodwill_and_intangibles": 93064724, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4057228000, "total_assets": 4987634000, "short_term_debt": 5020000, "accounts_payable": 93325000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 274215000, "long_term_debt": 641694000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1201454000, "total_liabilities": 1475669000, "total_debt": 646714000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2488420000, "total_equity": 3518147000, "shares_outstanding": 195328506, "operating_cash_flow": 383311000, "stock_based_compensation": 10195000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 412652000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -395680000, "dividends_paid": 22844295, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 273877000, "free_cash_flow": 795963000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "193872000", "ebitda": "458197000", "netIncome": "104630000", "grossProfit": "270065000", "depreciation": "None", "totalRevenue": "1010099000", "costOfRevenue": "740034000", "interestIncome": "20373000", "incomeBeforeTax": "163365000", "interestExpense": "30507000", "operatingIncome": "182009000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "57575000", "reportedCurrency": "USD", "netInterestIncome": "-10516000", "nonInterestIncome": "None", "operatingExpenses": "88056000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "740034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "264325000", "sellingGeneralAndAdministrative": "54211000", "netIncomeFromContinuingOperations": "55905000" }, "balance": { "goodwill": "92591000", "inventory": "235890000", "commonStock": "3413365000", "currentDebt": "None", "investments": "None", "totalAssets": "4987634000", "longTermDebt": "641694000", "shortTermDebt": "5020000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "473724", "reportedCurrency": "USD", "retainedEarnings": "-2488420000", "totalLiabilities": "1475669000", "otherCurrentAssets": "50126000", "totalCurrentAssets": "930406000", "currentLongTermDebt": "None", "longTermInvestments": "105966000", "shortTermInvestments": "2832000", "currentNetReceivables": "99949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4057228000", "currentAccountsPayable": "93325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3755559000", "shortLongTermDebtTotal": "658806000", "totalShareholderEquity": "3518147000", "capitalLeaseObligations": "17112000", "otherCurrentLiabilities": "152046515", "totalCurrentLiabilities": "274215000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1201454000", "cashAndShortTermInvestments": "540473000", "commonStockSharesOutstanding": "195328506", "intangibleAssetsExcludingGoodwill": "473724", "cashAndCashEquivalentsAtCarryingValue": "540473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105790000", "profitLoss": "None", "dividendPayout": "22844295", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-33566000", "operatingCashflow": "383311000", "capitalExpenditures": "412652000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "273877000", "cashflowFromInvestment": "-395680000", "stockBasedCompensation": "10195000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22844295", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4442000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "264325000", "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": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "income_statement": { "revenue": 871461000, "cost_of_revenue": 699771000, "gross_profit": 171690000, "ebit": 47072000, "ebitda": 289465000, "pretax_income": 11856000, "tax_provision": 61224000, "net_income": -353824000, "net_income_to_common": -353824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 279735000, "total_current_assets": 632458000, "total_assets": 4457916000, "short_term_debt": 4777000, "long_term_debt": 494414000, "total_debt": 499191000, "total_liabilities": 1257048000, "total_equity": 3204068000, "shares_outstanding": 183446000, "goodwill_and_intangibles": 92591000 }, "cash_flow": { "operating_cash_flow": 210996000, "capital_expenditure": 319987000, "free_cash_flow": 530983000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254750, "ticker_id": 1226, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47072000", "ebitda": "289465000", "netIncome": "-353824000", "grossProfit": "171690000", "depreciation": "None", "totalRevenue": "871461000", "costOfRevenue": "699771000", "interestIncome": "30789000", "incomeBeforeTax": "11856000", "interestExpense": "35216000", "operatingIncome": "41679000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "61224000", "reportedCurrency": "USD", "netInterestIncome": "-26360000", "nonInterestIncome": "None", "operatingExpenses": "130011000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "699771000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "242393000", "sellingGeneralAndAdministrative": "53741000", "netIncomeFromContinuingOperations": "-49368000" }, "balance": { "goodwill": "92591000", "inventory": "198872000", "commonStock": "3241644000", "currentDebt": "None", "investments": "None", "totalAssets": "4457916000", "longTermDebt": "494414000", "shortTermDebt": "4777000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2593050000", "totalLiabilities": "1257048000", "otherCurrentAssets": "51678000", "totalCurrentAssets": "632458000", "currentLongTermDebt": "None", "longTermInvestments": "61611000", "shortTermInvestments": "35138000", "currentNetReceivables": "67035000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3825458000", "currentAccountsPayable": "74907000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3596262000", "shortLongTermDebtTotal": "515031000", "totalShareholderEquity": "3204068000", "capitalLeaseObligations": "16941000", "otherCurrentLiabilities": "127134000", "totalCurrentLiabilities": "210941000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1046107000", "cashAndShortTermInvestments": "279735000", "commonStockSharesOutstanding": "183446000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "279735000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49368000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-20552000", "operatingCashflow": "210996000", "capitalExpenditures": "319987000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41342000", "cashflowFromInvestment": "-370890000", "stockBasedCompensation": "10744000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13969000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "242393000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 871461000, "cost_of_revenue": 699771000, "gross_profit": 171690000, "research_and_development": null, "selling_general_admin": 53741000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47072000, "depreciation_amortisation": 242393000, "ebitda": 289465000, "interest_expense": 35216000, "interest_income": null, "other_non_operating": null, "pretax_income": 11856000, "tax_provision": 61224000, "effective_tax_rate": null, "net_income": -353824000, "net_income_continuing_ops": -49368000, "net_income_to_common": -353824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 279735000, "short_term_investments": 35138000, "net_receivables": 67035000, "inventory": 198872000, "other_current_assets": null, "total_current_assets": 632458000, "net_ppe": null, "goodwill": 92591000, "intangible_assets": null, "goodwill_and_intangibles": 92591000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3825458000, "total_assets": 4457916000, "short_term_debt": 4777000, "accounts_payable": 74907000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210941000, "long_term_debt": 494414000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1046107000, "total_liabilities": 1257048000, "total_debt": 499191000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2593050000, "total_equity": 3204068000, "shares_outstanding": 183446000, "operating_cash_flow": 210996000, "stock_based_compensation": 10744000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 319987000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -370890000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41342000, "free_cash_flow": 530983000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47072000", "ebitda": "289465000", "netIncome": "-353824000", "grossProfit": "171690000", "depreciation": "None", "totalRevenue": "871461000", "costOfRevenue": "699771000", "interestIncome": "30789000", "incomeBeforeTax": "11856000", "interestExpense": "35216000", "operatingIncome": "41679000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "61224000", "reportedCurrency": "USD", "netInterestIncome": "-26360000", "nonInterestIncome": "None", "operatingExpenses": "130011000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "699771000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "242393000", "sellingGeneralAndAdministrative": "53741000", "netIncomeFromContinuingOperations": "-49368000" }, "balance": { "goodwill": "92591000", "inventory": "198872000", "commonStock": "3241644000", "currentDebt": "None", "investments": "None", "totalAssets": "4457916000", "longTermDebt": "494414000", "shortTermDebt": "4777000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2593050000", "totalLiabilities": "1257048000", "otherCurrentAssets": "51678000", "totalCurrentAssets": "632458000", "currentLongTermDebt": "None", "longTermInvestments": "61611000", "shortTermInvestments": "35138000", "currentNetReceivables": "67035000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3825458000", "currentAccountsPayable": "74907000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3596262000", "shortLongTermDebtTotal": "515031000", "totalShareholderEquity": "3204068000", "capitalLeaseObligations": "16941000", "otherCurrentLiabilities": "127134000", "totalCurrentLiabilities": "210941000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1046107000", "cashAndShortTermInvestments": "279735000", "commonStockSharesOutstanding": "183446000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "279735000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49368000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-20552000", "operatingCashflow": "210996000", "capitalExpenditures": "319987000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41342000", "cashflowFromInvestment": "-370890000", "stockBasedCompensation": "10744000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13969000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "242393000", "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": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "income_statement": { "revenue": 943474000, "cost_of_revenue": 650706000, "gross_profit": 292768000, "ebit": 225176000, "ebitda": 427118000, "pretax_income": 157464000, "tax_provision": 138073000, "net_income": -136020000, "net_income_to_common": -136020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 481327000, "total_current_assets": 728235000, "total_assets": 4930734000, "short_term_debt": 7228000, "long_term_debt": 489763000, "total_debt": 496991000, "total_liabilities": 1290812000, "total_equity": 3570365000, "shares_outstanding": 180297000, "goodwill_and_intangibles": 92591000 }, "cash_flow": { "operating_cash_flow": 362370000, "capital_expenditure": 282088000, "free_cash_flow": 644458000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254755, "ticker_id": 1226, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "225176000", "ebitda": "427118000", "netIncome": "-136020000", "grossProfit": "292768000", "depreciation": "None", "totalRevenue": "943474000", "costOfRevenue": "650706000", "interestIncome": "2830000", "incomeBeforeTax": "157464000", "interestExpense": "67712000", "operatingIncome": "217890000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "138073000", "reportedCurrency": "USD", "netInterestIncome": "-64882000", "nonInterestIncome": "None", "operatingExpenses": "74878000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "650706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201942000", "sellingGeneralAndAdministrative": "45779000", "netIncomeFromContinuingOperations": "11096000" }, "balance": { "goodwill": "92591000", "inventory": "178163000", "commonStock": "3225326000", "currentDebt": "None", "investments": "None", "totalAssets": "4930734000", "longTermDebt": "489763000", "shortTermDebt": "7228000", "treasuryStock": "-10289000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2239226000", "totalLiabilities": "1290812000", "otherCurrentAssets": "17834000", "totalCurrentAssets": "728235000", "currentLongTermDebt": "None", "longTermInvestments": "59849000", "shortTermInvestments": "163000", "currentNetReceivables": "50748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4202499000", "currentAccountsPayable": "71011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4003211000", "shortLongTermDebtTotal": "511886000", "totalShareholderEquity": "3570365000", "capitalLeaseObligations": "22123000", "otherCurrentLiabilities": "109229000", "totalCurrentLiabilities": "206650000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1084162000", "cashAndShortTermInvestments": "481327000", "commonStockSharesOutstanding": "180297000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "481327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19391000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-15667000", "operatingCashflow": "362370000", "capitalExpenditures": "282088000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67127000", "cashflowFromInvestment": "-265878000", "stockBasedCompensation": "7945000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "14552000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "201942000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 943474000, "cost_of_revenue": 650706000, "gross_profit": 292768000, "research_and_development": null, "selling_general_admin": 45779000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 225176000, "depreciation_amortisation": 201942000, "ebitda": 427118000, "interest_expense": 67712000, "interest_income": null, "other_non_operating": null, "pretax_income": 157464000, "tax_provision": 138073000, "effective_tax_rate": null, "net_income": -136020000, "net_income_continuing_ops": 11096000, "net_income_to_common": -136020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 481327000, "short_term_investments": 163000, "net_receivables": 50748000, "inventory": 178163000, "other_current_assets": null, "total_current_assets": 728235000, "net_ppe": null, "goodwill": 92591000, "intangible_assets": null, "goodwill_and_intangibles": 92591000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4202499000, "total_assets": 4930734000, "short_term_debt": 7228000, "accounts_payable": 71011000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 206650000, "long_term_debt": 489763000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1084162000, "total_liabilities": 1290812000, "total_debt": 496991000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2239226000, "total_equity": 3570365000, "shares_outstanding": 180297000, "operating_cash_flow": 362370000, "stock_based_compensation": 7945000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 282088000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -265878000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67127000, "free_cash_flow": 644458000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "225176000", "ebitda": "427118000", "netIncome": "-136020000", "grossProfit": "292768000", "depreciation": "None", "totalRevenue": "943474000", "costOfRevenue": "650706000", "interestIncome": "2830000", "incomeBeforeTax": "157464000", "interestExpense": "67712000", "operatingIncome": "217890000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "138073000", "reportedCurrency": "USD", "netInterestIncome": "-64882000", "nonInterestIncome": "None", "operatingExpenses": "74878000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "650706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201942000", "sellingGeneralAndAdministrative": "45779000", "netIncomeFromContinuingOperations": "11096000" }, "balance": { "goodwill": "92591000", "inventory": "178163000", "commonStock": "3225326000", "currentDebt": "None", "investments": "None", "totalAssets": "4930734000", "longTermDebt": "489763000", "shortTermDebt": "7228000", "treasuryStock": "-10289000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2239226000", "totalLiabilities": "1290812000", "otherCurrentAssets": "17834000", "totalCurrentAssets": "728235000", "currentLongTermDebt": "None", "longTermInvestments": "59849000", "shortTermInvestments": "163000", "currentNetReceivables": "50748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4202499000", "currentAccountsPayable": "71011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4003211000", "shortLongTermDebtTotal": "511886000", "totalShareholderEquity": "3570365000", "capitalLeaseObligations": "22123000", "otherCurrentLiabilities": "109229000", "totalCurrentLiabilities": "206650000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1084162000", "cashAndShortTermInvestments": "481327000", "commonStockSharesOutstanding": "180297000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "481327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19391000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-15667000", "operatingCashflow": "362370000", "capitalExpenditures": "282088000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67127000", "cashflowFromInvestment": "-265878000", "stockBasedCompensation": "7945000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "14552000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "201942000", "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": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "income_statement": { "revenue": 1026685000, "cost_of_revenue": 663267000, "gross_profit": 363418000, "ebit": 257069000, "ebitda": 477293000, "pretax_income": 206328000, "tax_provision": 82361000, "net_income": 124795000, "net_income_to_common": 124795000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 451962000, "total_current_assets": 754096000, "total_assets": 4898975000, "short_term_debt": 77964000, "long_term_debt": 434465000, "total_debt": 512429000, "total_liabilities": 1242525000, "total_equity": 3615577000, "shares_outstanding": 175231000, "goodwill_and_intangibles": 92591000 }, "cash_flow": { "operating_cash_flow": 425607000, "capital_expenditure": 206376000, "free_cash_flow": 631983000, "dividends_paid": 150000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254760, "ticker_id": 1226, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "257069000", "ebitda": "477293000", "netIncome": "124795000", "grossProfit": "363418000", "depreciation": "None", "totalRevenue": "1026685000", "costOfRevenue": "663267000", "interestIncome": "1310000", "incomeBeforeTax": "206328000", "interestExpense": "50741000", "operatingIncome": "260523000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "82361000", "reportedCurrency": "USD", "netInterestIncome": "-49448000", "nonInterestIncome": "None", "operatingExpenses": "102895000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "663267000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220224000", "sellingGeneralAndAdministrative": "42074000", "netIncomeFromContinuingOperations": "97361000" }, "balance": { "goodwill": "92591000", "inventory": "164135000", "commonStock": "3144644000", "currentDebt": "None", "investments": "None", "totalAssets": "4898975000", "longTermDebt": "434465000", "shortTermDebt": "77964000", "treasuryStock": "-11452000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2125326000", "totalLiabilities": "1242525000", "otherCurrentAssets": "22013000", "totalCurrentAssets": "754096000", "currentLongTermDebt": "66667000", "longTermInvestments": "0", "shortTermInvestments": "59228000", "currentNetReceivables": "56758000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4132743000", "currentAccountsPayable": "65060000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3998493000", "shortLongTermDebtTotal": "527088000", "totalShareholderEquity": "3615577000", "capitalLeaseObligations": "25956000", "otherCurrentLiabilities": "108016000", "totalCurrentLiabilities": "262037000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "980488000", "cashAndShortTermInvestments": "451962000", "commonStockSharesOutstanding": "175231000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "451962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97361000", "profitLoss": "None", "dividendPayout": "150000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3209000", "operatingCashflow": "425607000", "capitalExpenditures": "206376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "92842000", "cashflowFromInvestment": "-244229000", "stockBasedCompensation": "10692000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3550000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "248790000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1026685000, "cost_of_revenue": 663267000, "gross_profit": 363418000, "research_and_development": null, "selling_general_admin": 42074000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 257069000, "depreciation_amortisation": 220224000, "ebitda": 477293000, "interest_expense": 50741000, "interest_income": null, "other_non_operating": null, "pretax_income": 206328000, "tax_provision": 82361000, "effective_tax_rate": null, "net_income": 124795000, "net_income_continuing_ops": 97361000, "net_income_to_common": 124795000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 451962000, "short_term_investments": 59228000, "net_receivables": 56758000, "inventory": 164135000, "other_current_assets": null, "total_current_assets": 754096000, "net_ppe": null, "goodwill": 92591000, "intangible_assets": null, "goodwill_and_intangibles": 92591000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4132743000, "total_assets": 4898975000, "short_term_debt": 77964000, "accounts_payable": 65060000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 262037000, "long_term_debt": 434465000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 980488000, "total_liabilities": 1242525000, "total_debt": 512429000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2125326000, "total_equity": 3615577000, "shares_outstanding": 175231000, "operating_cash_flow": 425607000, "stock_based_compensation": 10692000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 206376000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -244229000, "dividends_paid": 150000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 92842000, "free_cash_flow": 631983000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "257069000", "ebitda": "477293000", "netIncome": "124795000", "grossProfit": "363418000", "depreciation": "None", "totalRevenue": "1026685000", "costOfRevenue": "663267000", "interestIncome": "1310000", "incomeBeforeTax": "206328000", "interestExpense": "50741000", "operatingIncome": "260523000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "82361000", "reportedCurrency": "USD", "netInterestIncome": "-49448000", "nonInterestIncome": "None", "operatingExpenses": "102895000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "663267000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220224000", "sellingGeneralAndAdministrative": "42074000", "netIncomeFromContinuingOperations": "97361000" }, "balance": { "goodwill": "92591000", "inventory": "164135000", "commonStock": "3144644000", "currentDebt": "None", "investments": "None", "totalAssets": "4898975000", "longTermDebt": "434465000", "shortTermDebt": "77964000", "treasuryStock": "-11452000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2125326000", "totalLiabilities": "1242525000", "otherCurrentAssets": "22013000", "totalCurrentAssets": "754096000", "currentLongTermDebt": "66667000", "longTermInvestments": "0", "shortTermInvestments": "59228000", "currentNetReceivables": "56758000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4132743000", "currentAccountsPayable": "65060000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3998493000", "shortLongTermDebtTotal": "527088000", "totalShareholderEquity": "3615577000", "capitalLeaseObligations": "25956000", "otherCurrentLiabilities": "108016000", "totalCurrentLiabilities": "262037000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "980488000", "cashAndShortTermInvestments": "451962000", "commonStockSharesOutstanding": "175231000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "451962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97361000", "profitLoss": "None", "dividendPayout": "150000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3209000", "operatingCashflow": "425607000", "capitalExpenditures": "206376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "92842000", "cashflowFromInvestment": "-244229000", "stockBasedCompensation": "10692000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3550000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "248790000", "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": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "income_statement": { "revenue": 615921000, "cost_of_revenue": 487957000, "gross_profit": 127964000, "ebit": 156855000, "ebitda": 312186000, "pretax_income": 113456000, "tax_provision": 39771000, "net_income": 80586000, "net_income_to_common": 80586000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177742000, "total_current_assets": 435860000, "total_assets": 4648920000, "short_term_debt": 76580000, "long_term_debt": 413065000, "total_debt": 489645000, "total_liabilities": 1175107000, "total_equity": 3414509000, "shares_outstanding": 161539000, "goodwill_and_intangibles": 92591000 }, "cash_flow": { "operating_cash_flow": 165826000, "capital_expenditure": 218353000, "free_cash_flow": 384179000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254765, "ticker_id": 1226, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "156855000", "ebitda": "312186000", "netIncome": "80586000", "grossProfit": "127964000", "depreciation": "None", "totalRevenue": "615921000", "costOfRevenue": "487957000", "interestIncome": "36021000", "incomeBeforeTax": "113456000", "interestExpense": "48049702", "operatingIncome": "146837000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "39771000", "reportedCurrency": "USD", "netInterestIncome": "-40245000", "nonInterestIncome": "None", "operatingExpenses": "-18873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "487957000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155331000", "sellingGeneralAndAdministrative": "42293000", "netIncomeFromContinuingOperations": "73685000" }, "balance": { "goodwill": "92591000", "inventory": "163234000", "commonStock": "3054563000", "currentDebt": "None", "investments": "None", "totalAssets": "4648920000", "longTermDebt": "413065000", "shortTermDebt": "76580000", "treasuryStock": "-8662000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2229867000", "totalLiabilities": "1175107000", "otherCurrentAssets": "52674000", "totalCurrentAssets": "435860000", "currentLongTermDebt": "66667000", "longTermInvestments": "None", "shortTermInvestments": "7103000", "currentNetReceivables": "35107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4213060000", "currentAccountsPayable": "67107000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4088202000", "shortLongTermDebtTotal": "504788000", "totalShareholderEquity": "3414509000", "capitalLeaseObligations": "25056000", "otherCurrentLiabilities": "-8948000", "totalCurrentLiabilities": "221723000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "953384000", "cashAndShortTermInvestments": "177742000", "commonStockSharesOutstanding": "161539000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "177742000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73685000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-16410000", "operatingCashflow": "165826000", "capitalExpenditures": "218353000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85455000", "cashflowFromInvestment": "-188874000", "stockBasedCompensation": "10396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "40066000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155331000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 615921000, "cost_of_revenue": 487957000, "gross_profit": 127964000, "research_and_development": null, "selling_general_admin": 42293000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 156855000, "depreciation_amortisation": 155331000, "ebitda": 312186000, "interest_expense": 48049702, "interest_income": null, "other_non_operating": null, "pretax_income": 113456000, "tax_provision": 39771000, "effective_tax_rate": null, "net_income": 80586000, "net_income_continuing_ops": 73685000, "net_income_to_common": 80586000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 177742000, "short_term_investments": 7103000, "net_receivables": 35107000, "inventory": 163234000, "other_current_assets": null, "total_current_assets": 435860000, "net_ppe": null, "goodwill": 92591000, "intangible_assets": null, "goodwill_and_intangibles": 92591000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4213060000, "total_assets": 4648920000, "short_term_debt": 76580000, "accounts_payable": 67107000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 221723000, "long_term_debt": 413065000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 953384000, "total_liabilities": 1175107000, "total_debt": 489645000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2229867000, "total_equity": 3414509000, "shares_outstanding": 161539000, "operating_cash_flow": 165826000, "stock_based_compensation": 10396000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 218353000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -188874000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85455000, "free_cash_flow": 384179000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "156855000", "ebitda": "312186000", "netIncome": "80586000", "grossProfit": "127964000", "depreciation": "None", "totalRevenue": "615921000", "costOfRevenue": "487957000", "interestIncome": "36021000", "incomeBeforeTax": "113456000", "interestExpense": "48049702", "operatingIncome": "146837000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "39771000", "reportedCurrency": "USD", "netInterestIncome": "-40245000", "nonInterestIncome": "None", "operatingExpenses": "-18873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "487957000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155331000", "sellingGeneralAndAdministrative": "42293000", "netIncomeFromContinuingOperations": "73685000" }, "balance": { "goodwill": "92591000", "inventory": "163234000", "commonStock": "3054563000", "currentDebt": "None", "investments": "None", "totalAssets": "4648920000", "longTermDebt": "413065000", "shortTermDebt": "76580000", "treasuryStock": "-8662000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2229867000", "totalLiabilities": "1175107000", "otherCurrentAssets": "52674000", "totalCurrentAssets": "435860000", "currentLongTermDebt": "66667000", "longTermInvestments": "None", "shortTermInvestments": "7103000", "currentNetReceivables": "35107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4213060000", "currentAccountsPayable": "67107000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4088202000", "shortLongTermDebtTotal": "504788000", "totalShareholderEquity": "3414509000", "capitalLeaseObligations": "25056000", "otherCurrentLiabilities": "-8948000", "totalCurrentLiabilities": "221723000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "953384000", "cashAndShortTermInvestments": "177742000", "commonStockSharesOutstanding": "161539000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "177742000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73685000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-16410000", "operatingCashflow": "165826000", "capitalExpenditures": "218353000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85455000", "cashflowFromInvestment": "-188874000", "stockBasedCompensation": "10396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "40066000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155331000", "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": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "income_statement": { "revenue": 459016000, "cost_of_revenue": 375177000, "gross_profit": 83839000, "ebit": -438311192, "ebitda": -336037158, "pretax_income": -466129000, "tax_provision": -86498000, "net_income": -361884000, "net_income_to_common": -361884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 286312000, "total_current_assets": 514698000, "total_assets": 4628926000, "short_term_debt": 2978000, "long_term_debt": 595977000, "total_debt": 598955000, "total_liabilities": 1281840000, "total_equity": 3283672000, "shares_outstanding": 158509000, "goodwill_and_intangibles": 92591000 }, "cash_flow": { "operating_cash_flow": 66316000, "capital_expenditure": 312081000, "free_cash_flow": 378397000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254770, "ticker_id": 1226, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-438311192", "ebitda": "-336037158", "netIncome": "-361884000", "grossProfit": "83839000", "depreciation": "None", "totalRevenue": "459016000", "costOfRevenue": "375177000", "interestIncome": "3599000", "incomeBeforeTax": "-466129000", "interestExpense": "874596000", "operatingIncome": "-476773000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-86498000", "reportedCurrency": "USD", "netInterestIncome": "-4264000", "nonInterestIncome": "None", "operatingExpenses": "109740000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "375177000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102274034", "sellingGeneralAndAdministrative": "57350000", "netIncomeFromContinuingOperations": "-379631000" }, "balance": { "goodwill": "92591000", "inventory": "137885000", "commonStock": "3007924000", "currentDebt": "None", "investments": "None", "totalAssets": "4628926000", "longTermDebt": "595977000", "shortTermDebt": "2978000", "treasuryStock": "-10104000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2310453000", "totalLiabilities": "1281840000", "otherCurrentAssets": "16042000", "totalCurrentAssets": "514698000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9218000", "currentNetReceivables": "65241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4114228000", "currentAccountsPayable": "38969000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3988476000", "shortLongTermDebtTotal": "602515000", "totalShareholderEquity": "3283672000", "capitalLeaseObligations": "6538000", "otherCurrentLiabilities": "99554000", "totalCurrentLiabilities": "141702000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1140138000", "cashAndShortTermInvestments": "286312000", "commonStockSharesOutstanding": "158509000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "286312000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-379631000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "20775000", "operatingCashflow": "66316000", "capitalExpenditures": "312081000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2108000", "cashflowFromInvestment": "-257397000", "stockBasedCompensation": "6989000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2108000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105732000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 459016000, "cost_of_revenue": 375177000, "gross_profit": 83839000, "research_and_development": null, "selling_general_admin": 57350000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -438311192, "depreciation_amortisation": 102274034, "ebitda": -336037158, "interest_expense": 874596000, "interest_income": null, "other_non_operating": null, "pretax_income": -466129000, "tax_provision": -86498000, "effective_tax_rate": null, "net_income": -361884000, "net_income_continuing_ops": -379631000, "net_income_to_common": -361884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 286312000, "short_term_investments": 9218000, "net_receivables": 65241000, "inventory": 137885000, "other_current_assets": null, "total_current_assets": 514698000, "net_ppe": null, "goodwill": 92591000, "intangible_assets": null, "goodwill_and_intangibles": 92591000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4114228000, "total_assets": 4628926000, "short_term_debt": 2978000, "accounts_payable": 38969000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141702000, "long_term_debt": 595977000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1140138000, "total_liabilities": 1281840000, "total_debt": 598955000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2310453000, "total_equity": 3283672000, "shares_outstanding": 158509000, "operating_cash_flow": 66316000, "stock_based_compensation": 6989000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 312081000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -257397000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2108000, "free_cash_flow": 378397000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-438311192", "ebitda": "-336037158", "netIncome": "-361884000", "grossProfit": "83839000", "depreciation": "None", "totalRevenue": "459016000", "costOfRevenue": "375177000", "interestIncome": "3599000", "incomeBeforeTax": "-466129000", "interestExpense": "874596000", "operatingIncome": "-476773000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-86498000", "reportedCurrency": "USD", "netInterestIncome": "-4264000", "nonInterestIncome": "None", "operatingExpenses": "109740000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "375177000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102274034", "sellingGeneralAndAdministrative": "57350000", "netIncomeFromContinuingOperations": "-379631000" }, "balance": { "goodwill": "92591000", "inventory": "137885000", "commonStock": "3007924000", "currentDebt": "None", "investments": "None", "totalAssets": "4628926000", "longTermDebt": "595977000", "shortTermDebt": "2978000", "treasuryStock": "-10104000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2310453000", "totalLiabilities": "1281840000", "otherCurrentAssets": "16042000", "totalCurrentAssets": "514698000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9218000", "currentNetReceivables": "65241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4114228000", "currentAccountsPayable": "38969000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3988476000", "shortLongTermDebtTotal": "602515000", "totalShareholderEquity": "3283672000", "capitalLeaseObligations": "6538000", "otherCurrentLiabilities": "99554000", "totalCurrentLiabilities": "141702000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1140138000", "cashAndShortTermInvestments": "286312000", "commonStockSharesOutstanding": "158509000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "286312000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-379631000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "20775000", "operatingCashflow": "66316000", "capitalExpenditures": "312081000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2108000", "cashflowFromInvestment": "-257397000", "stockBasedCompensation": "6989000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2108000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105732000", "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": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "income_statement": { "revenue": 532428000, "cost_of_revenue": 242207000, "gross_profit": 290221000, "ebit": 261427000, "ebitda": 315875000, "pretax_income": 246745000, "tax_provision": 111007000, "net_income": 136379000, "net_income_to_common": 136379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 629724000, "total_current_assets": 1190055000, "total_assets": 6700028000, "short_term_debt": 52507000, "long_term_debt": 1183839000, "total_debt": 1236346000, "total_liabilities": 2378691000, "total_equity": 4318365000, "shares_outstanding": 200873516, "goodwill_and_intangibles": 92591000 }, "cash_flow": { "operating_cash_flow": 141393000, "capital_expenditure": 315973000, "free_cash_flow": 457366000, "dividends_paid": 14896000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254733, "ticker_id": 1226, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "261427000", "ebitda": "315875000", "netIncome": "136379000", "grossProfit": "290221000", "depreciation": "None", "totalRevenue": "532428000", "costOfRevenue": "242207000", "interestIncome": "None", "incomeBeforeTax": "246745000", "interestExpense": "6712711", "operatingIncome": "261427000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "111007000", "reportedCurrency": "USD", "netInterestIncome": "-13963000", "nonInterestIncome": "None", "operatingExpenses": "28794000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242207000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54448000", "sellingGeneralAndAdministrative": "14771000", "netIncomeFromContinuingOperations": "135738000" }, "balance": { "goodwill": "92591000", "inventory": "327191000", "commonStock": "3303820000", "currentDebt": "None", "investments": "None", "totalAssets": "6700028000", "longTermDebt": "1183839000", "shortTermDebt": "52507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1431302000", "totalLiabilities": "2378691000", "otherCurrentAssets": "1588000", "totalCurrentAssets": "1190055000", "currentLongTermDebt": "46939000", "longTermInvestments": "123618000", "shortTermInvestments": "None", "currentNetReceivables": "231552000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5509973000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1244078000", "totalShareholderEquity": "4318365000", "capitalLeaseObligations": "13300000", "otherCurrentLiabilities": "680036000", "totalCurrentLiabilities": "732543000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1646148000", "cashAndShortTermInvestments": "629724000", "commonStockSharesOutstanding": "200873516", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "629724000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135738000", "profitLoss": "None", "dividendPayout": "14896000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "141393000", "capitalExpenditures": "315973000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148320000", "cashflowFromInvestment": "-230295000", "stockBasedCompensation": "3607000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14896000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-88387000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54448000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 532428000, "cost_of_revenue": 242207000, "gross_profit": 290221000, "research_and_development": null, "selling_general_admin": 14771000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 261427000, "depreciation_amortisation": 54448000, "ebitda": 315875000, "interest_expense": 6712711, "interest_income": null, "other_non_operating": null, "pretax_income": 246745000, "tax_provision": 111007000, "effective_tax_rate": null, "net_income": 136379000, "net_income_continuing_ops": 135738000, "net_income_to_common": 136379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 629724000, "short_term_investments": null, "net_receivables": 231552000, "inventory": 327191000, "other_current_assets": null, "total_current_assets": 1190055000, "net_ppe": null, "goodwill": 92591000, "intangible_assets": null, "goodwill_and_intangibles": 92591000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5509973000, "total_assets": 6700028000, "short_term_debt": 52507000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 732543000, "long_term_debt": 1183839000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1646148000, "total_liabilities": 2378691000, "total_debt": 1236346000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1431302000, "total_equity": 4318365000, "shares_outstanding": 200873516, "operating_cash_flow": 141393000, "stock_based_compensation": 3607000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 315973000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -230295000, "dividends_paid": 14896000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -148320000, "free_cash_flow": 457366000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "261427000", "ebitda": "315875000", "netIncome": "136379000", "grossProfit": "290221000", "depreciation": "None", "totalRevenue": "532428000", "costOfRevenue": "242207000", "interestIncome": "None", "incomeBeforeTax": "246745000", "interestExpense": "6712711", "operatingIncome": "261427000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "111007000", "reportedCurrency": "USD", "netInterestIncome": "-13963000", "nonInterestIncome": "None", "operatingExpenses": "28794000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242207000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54448000", "sellingGeneralAndAdministrative": "14771000", "netIncomeFromContinuingOperations": "135738000" }, "balance": { "goodwill": "92591000", "inventory": "327191000", "commonStock": "3303820000", "currentDebt": "None", "investments": "None", "totalAssets": "6700028000", "longTermDebt": "1183839000", "shortTermDebt": "52507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1431302000", "totalLiabilities": "2378691000", "otherCurrentAssets": "1588000", "totalCurrentAssets": "1190055000", "currentLongTermDebt": "46939000", "longTermInvestments": "123618000", "shortTermInvestments": "None", "currentNetReceivables": "231552000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5509973000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1244078000", "totalShareholderEquity": "4318365000", "capitalLeaseObligations": "13300000", "otherCurrentLiabilities": "680036000", "totalCurrentLiabilities": "732543000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1646148000", "cashAndShortTermInvestments": "629724000", "commonStockSharesOutstanding": "200873516", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "629724000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135738000", "profitLoss": "None", "dividendPayout": "14896000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "141393000", "capitalExpenditures": "315973000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148320000", "cashflowFromInvestment": "-230295000", "stockBasedCompensation": "3607000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14896000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-88387000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54448000", "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": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "income_statement": { "revenue": 586031683, "cost_of_revenue": 297260093, "gross_profit": 288771589, "ebit": 230762412, "ebitda": 303473148, "pretax_income": 223121744, "tax_provision": -33036119, "net_income": 244520694, "net_income_to_common": 244520694, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 867773902, "total_current_assets": 1445149250, "total_assets": 6715054328, "short_term_debt": 53893742, "long_term_debt": 1227084000, "total_debt": 1280977742, "total_liabilities": 2439769889, "total_equity": 4271501335, "shares_outstanding": 199720000, "goodwill_and_intangibles": 92422498 }, "cash_flow": { "operating_cash_flow": 267747158, "capital_expenditure": 267582644, "free_cash_flow": 535329802, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254734, "ticker_id": 1226, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "230762412", "ebitda": "303473148", "netIncome": "244520694", "grossProfit": "288771589", "depreciation": "None", "totalRevenue": "586031683", "costOfRevenue": "297260093", "interestIncome": "48499000", "incomeBeforeTax": "223121744", "interestExpense": "7640668", "operatingIncome": "268668253", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-33036119", "reportedCurrency": "USD", "netInterestIncome": "-50289000", "nonInterestIncome": "None", "operatingExpenses": "20103335", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "297260093", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72710736", "sellingGeneralAndAdministrative": "28677000", "netIncomeFromContinuingOperations": "252280000" }, "balance": { "goodwill": "92422498", "inventory": "296624204", "commonStock": "3335678498", "currentDebt": "None", "investments": "None", "totalAssets": "6715054328", "longTermDebt": "1227084000", "shortTermDebt": "53893742", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1569219050", "totalLiabilities": "2439769889", "otherCurrentAssets": "2047268", "totalCurrentAssets": "1445149250", "currentLongTermDebt": "47968000", "longTermInvestments": "163585000", "shortTermInvestments": "0", "currentNetReceivables": "278703876", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5269905078", "currentAccountsPayable": "629162930", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4885564000", "shortLongTermDebtTotal": "1295863421", "totalShareholderEquity": "4271501335", "capitalLeaseObligations": "14599000", "otherCurrentLiabilities": "104574344", "totalCurrentLiabilities": "787631016", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1652138873", "cashAndShortTermInvestments": "867773902", "commonStockSharesOutstanding": "199720000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "867773902", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "256210663", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-21466515", "operatingCashflow": "267747158", "capitalExpenditures": "267582644", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75036373", "cashflowFromInvestment": "-370598177", "stockBasedCompensation": "4877000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-84669750", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72710736", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 586031683, "cost_of_revenue": 297260093, "gross_profit": 288771589, "research_and_development": null, "selling_general_admin": 28677000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 230762412, "depreciation_amortisation": 72710736, "ebitda": 303473148, "interest_expense": 7640668, "interest_income": null, "other_non_operating": null, "pretax_income": 223121744, "tax_provision": -33036119, "effective_tax_rate": null, "net_income": 244520694, "net_income_continuing_ops": 252280000, "net_income_to_common": 244520694, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 867773902, "short_term_investments": 0, "net_receivables": 278703876, "inventory": 296624204, "other_current_assets": null, "total_current_assets": 1445149250, "net_ppe": null, "goodwill": 92422498, "intangible_assets": null, "goodwill_and_intangibles": 92422498, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5269905078, "total_assets": 6715054328, "short_term_debt": 53893742, "accounts_payable": 629162930, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 787631016, "long_term_debt": 1227084000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1652138873, "total_liabilities": 2439769889, "total_debt": 1280977742, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1569219050, "total_equity": 4271501335, "shares_outstanding": 199720000, "operating_cash_flow": 267747158, "stock_based_compensation": 4877000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 267582644, "acquisitions": null, "other_investing": null, "investing_cash_flow": -370598177, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -75036373, "free_cash_flow": 535329802, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "230762412", "ebitda": "303473148", "netIncome": "244520694", "grossProfit": "288771589", "depreciation": "None", "totalRevenue": "586031683", "costOfRevenue": "297260093", "interestIncome": "48499000", "incomeBeforeTax": "223121744", "interestExpense": "7640668", "operatingIncome": "268668253", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-33036119", "reportedCurrency": "USD", "netInterestIncome": "-50289000", "nonInterestIncome": "None", "operatingExpenses": "20103335", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "297260093", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72710736", "sellingGeneralAndAdministrative": "28677000", "netIncomeFromContinuingOperations": "252280000" }, "balance": { "goodwill": "92422498", "inventory": "296624204", "commonStock": "3335678498", "currentDebt": "None", "investments": "None", "totalAssets": "6715054328", "longTermDebt": "1227084000", "shortTermDebt": "53893742", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1569219050", "totalLiabilities": "2439769889", "otherCurrentAssets": "2047268", "totalCurrentAssets": "1445149250", "currentLongTermDebt": "47968000", "longTermInvestments": "163585000", "shortTermInvestments": "0", "currentNetReceivables": "278703876", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5269905078", "currentAccountsPayable": "629162930", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4885564000", "shortLongTermDebtTotal": "1295863421", "totalShareholderEquity": "4271501335", "capitalLeaseObligations": "14599000", "otherCurrentLiabilities": "104574344", "totalCurrentLiabilities": "787631016", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1652138873", "cashAndShortTermInvestments": "867773902", "commonStockSharesOutstanding": "199720000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "867773902", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "256210663", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-21466515", "operatingCashflow": "267747158", "capitalExpenditures": "267582644", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75036373", "cashflowFromInvestment": "-370598177", "stockBasedCompensation": "4877000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-84669750", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72710736", "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": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "income_statement": { "revenue": 429907577, "cost_of_revenue": 243669376, "gross_profit": 186238201, "ebit": 116207273, "ebitda": 180309661, "pretax_income": 108872499, "tax_provision": 53319271, "net_income": 55405879, "net_income_to_common": 55405879, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1042917372, "total_current_assets": 1557472294, "total_assets": 6479109000, "short_term_debt": 5753386, "long_term_debt": 1274689000, "total_debt": 1280442386, "total_liabilities": 2393344691, "total_equity": 4097207145, "shares_outstanding": 205150042, "goodwill_and_intangibles": 92500742 }, "cash_flow": { "operating_cash_flow": 130773041, "capital_expenditure": 242160595, "free_cash_flow": 372933636, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254736, "ticker_id": 1226, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "116207273", "ebitda": "180309661", "netIncome": "55405879", "grossProfit": "186238201", "depreciation": "None", "totalRevenue": "429907577", "costOfRevenue": "243669376", "interestIncome": "8561000", "incomeBeforeTax": "108872499", "interestExpense": "7334774", "operatingIncome": "170621272", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "53319271", "reportedCurrency": "USD", "netInterestIncome": "1144000", "nonInterestIncome": "None", "operatingExpenses": "15616928", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "243669376", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64102388", "sellingGeneralAndAdministrative": "16305000", "netIncomeFromContinuingOperations": "56176000" }, "balance": { "goodwill": "92500742", "inventory": "289210802", "commonStock": "3375853007", "currentDebt": "None", "investments": "None", "totalAssets": "6479109000", "longTermDebt": "1274689000", "shortTermDebt": "5753386", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1821444723", "totalLiabilities": "2393344691", "otherCurrentAssets": "41210789", "totalCurrentAssets": "1557472294", "currentLongTermDebt": "None", "longTermInvestments": "88829000", "shortTermInvestments": "0", "currentNetReceivables": "184133331", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4921636707", "currentAccountsPayable": "471812628", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4626398000", "shortLongTermDebtTotal": "1272656204", "totalShareholderEquity": "4097207145", "capitalLeaseObligations": "15381000", "otherCurrentLiabilities": "79850086", "totalCurrentLiabilities": "557416100", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1835928590", "cashAndShortTermInvestments": "1042917372", "commonStockSharesOutstanding": "205150042", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1042917372", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55913192", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-2655915", "operatingCashflow": "130773041", "capitalExpenditures": "242160595", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14907643", "cashflowFromInvestment": "-182588077", "stockBasedCompensation": "6802000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82694104", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64102388", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 429907577, "cost_of_revenue": 243669376, "gross_profit": 186238201, "research_and_development": null, "selling_general_admin": 16305000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 116207273, "depreciation_amortisation": 64102388, "ebitda": 180309661, "interest_expense": 7334774, "interest_income": null, "other_non_operating": null, "pretax_income": 108872499, "tax_provision": 53319271, "effective_tax_rate": null, "net_income": 55405879, "net_income_continuing_ops": 56176000, "net_income_to_common": 55405879, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1042917372, "short_term_investments": 0, "net_receivables": 184133331, "inventory": 289210802, "other_current_assets": null, "total_current_assets": 1557472294, "net_ppe": null, "goodwill": 92500742, "intangible_assets": null, "goodwill_and_intangibles": 92500742, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4921636707, "total_assets": 6479109000, "short_term_debt": 5753386, "accounts_payable": 471812628, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 557416100, "long_term_debt": 1274689000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1835928590, "total_liabilities": 2393344691, "total_debt": 1280442386, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1821444723, "total_equity": 4097207145, "shares_outstanding": 205150042, "operating_cash_flow": 130773041, "stock_based_compensation": 6802000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 242160595, "acquisitions": null, "other_investing": null, "investing_cash_flow": -182588077, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14907643, "free_cash_flow": 372933636, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "116207273", "ebitda": "180309661", "netIncome": "55405879", "grossProfit": "186238201", "depreciation": "None", "totalRevenue": "429907577", "costOfRevenue": "243669376", "interestIncome": "8561000", "incomeBeforeTax": "108872499", "interestExpense": "7334774", "operatingIncome": "170621272", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "53319271", "reportedCurrency": "USD", "netInterestIncome": "1144000", "nonInterestIncome": "None", "operatingExpenses": "15616928", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "243669376", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64102388", "sellingGeneralAndAdministrative": "16305000", "netIncomeFromContinuingOperations": "56176000" }, "balance": { "goodwill": "92500742", "inventory": "289210802", "commonStock": "3375853007", "currentDebt": "None", "investments": "None", "totalAssets": "6479109000", "longTermDebt": "1274689000", "shortTermDebt": "5753386", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1821444723", "totalLiabilities": "2393344691", "otherCurrentAssets": "41210789", "totalCurrentAssets": "1557472294", "currentLongTermDebt": "None", "longTermInvestments": "88829000", "shortTermInvestments": "0", "currentNetReceivables": "184133331", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4921636707", "currentAccountsPayable": "471812628", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4626398000", "shortLongTermDebtTotal": "1272656204", "totalShareholderEquity": "4097207145", "capitalLeaseObligations": "15381000", "otherCurrentLiabilities": "79850086", "totalCurrentLiabilities": "557416100", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1835928590", "cashAndShortTermInvestments": "1042917372", "commonStockSharesOutstanding": "205150042", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1042917372", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55913192", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-2655915", "operatingCashflow": "130773041", "capitalExpenditures": "242160595", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14907643", "cashflowFromInvestment": "-182588077", "stockBasedCompensation": "6802000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82694104", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64102388", "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": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "income_statement": { "revenue": 451724000, "cost_of_revenue": 228121000, "gross_profit": 223603000, "ebit": 172891000, "ebitda": 239306000, "pretax_income": 172222000, "tax_provision": 33295000, "net_income": 138009000, "net_income_to_common": 138009000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1080972092, "total_current_assets": 1565791541, "total_assets": 6317855593, "short_term_debt": 5949209, "long_term_debt": 1157148000, "total_debt": 1163097209, "total_liabilities": 2222291173, "total_equity": 4106121860, "shares_outstanding": 206960823, "goodwill_and_intangibles": 92797038 }, "cash_flow": { "operating_cash_flow": 151465530, "capital_expenditure": 198577506, "free_cash_flow": 350043036, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254737, "ticker_id": 1226, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "172891000", "ebitda": "239306000", "netIncome": "138009000", "grossProfit": "223603000", "depreciation": "None", "totalRevenue": "451724000", "costOfRevenue": "228121000", "interestIncome": "1928000", "incomeBeforeTax": "172222000", "interestExpense": "6642679", "operatingIncome": "175903000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "33295000", "reportedCurrency": "USD", "netInterestIncome": "-669000", "nonInterestIncome": "None", "operatingExpenses": "47700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "228121000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66415000", "sellingGeneralAndAdministrative": "13704000", "netIncomeFromContinuingOperations": "138927000" }, "balance": { "goodwill": "92797038", "inventory": "291006123", "commonStock": "3431057007", "currentDebt": "None", "investments": "None", "totalAssets": "6317855593", "longTermDebt": "1157148000", "shortTermDebt": "5949209", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1883430798", "totalLiabilities": "2222291173", "otherCurrentAssets": "37805940", "totalCurrentAssets": "1565791541", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "156007384", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4752064051", "currentAccountsPayable": "410220817", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4423730000", "shortLongTermDebtTotal": "1176206542", "totalShareholderEquity": "4106121860", "capitalLeaseObligations": "16447000", "otherCurrentLiabilities": "86791704", "totalCurrentLiabilities": "502961730", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1719329443", "cashAndShortTermInvestments": "1080972092", "commonStockSharesOutstanding": "206960823", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1080972092", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "141289344", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-14533252", "operatingCashflow": "151465530", "capitalExpenditures": "198577506", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "153309483", "cashflowFromInvestment": "-225072754", "stockBasedCompensation": "4183000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48616590", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69011701", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 451724000, "cost_of_revenue": 228121000, "gross_profit": 223603000, "research_and_development": null, "selling_general_admin": 13704000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 172891000, "depreciation_amortisation": 66415000, "ebitda": 239306000, "interest_expense": 6642679, "interest_income": null, "other_non_operating": null, "pretax_income": 172222000, "tax_provision": 33295000, "effective_tax_rate": null, "net_income": 138009000, "net_income_continuing_ops": 138927000, "net_income_to_common": 138009000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1080972092, "short_term_investments": 0, "net_receivables": 156007384, "inventory": 291006123, "other_current_assets": null, "total_current_assets": 1565791541, "net_ppe": null, "goodwill": 92797038, "intangible_assets": null, "goodwill_and_intangibles": 92797038, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4752064051, "total_assets": 6317855593, "short_term_debt": 5949209, "accounts_payable": 410220817, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 502961730, "long_term_debt": 1157148000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1719329443, "total_liabilities": 2222291173, "total_debt": 1163097209, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1883430798, "total_equity": 4106121860, "shares_outstanding": 206960823, "operating_cash_flow": 151465530, "stock_based_compensation": 4183000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 198577506, "acquisitions": null, "other_investing": null, "investing_cash_flow": -225072754, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 153309483, "free_cash_flow": 350043036, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "172891000", "ebitda": "239306000", "netIncome": "138009000", "grossProfit": "223603000", "depreciation": "None", "totalRevenue": "451724000", "costOfRevenue": "228121000", "interestIncome": "1928000", "incomeBeforeTax": "172222000", "interestExpense": "6642679", "operatingIncome": "175903000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "33295000", "reportedCurrency": "USD", "netInterestIncome": "-669000", "nonInterestIncome": "None", "operatingExpenses": "47700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "228121000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66415000", "sellingGeneralAndAdministrative": "13704000", "netIncomeFromContinuingOperations": "138927000" }, "balance": { "goodwill": "92797038", "inventory": "291006123", "commonStock": "3431057007", "currentDebt": "None", "investments": "None", "totalAssets": "6317855593", "longTermDebt": "1157148000", "shortTermDebt": "5949209", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1883430798", "totalLiabilities": "2222291173", "otherCurrentAssets": "37805940", "totalCurrentAssets": "1565791541", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "156007384", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4752064051", "currentAccountsPayable": "410220817", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4423730000", "shortLongTermDebtTotal": "1176206542", "totalShareholderEquity": "4106121860", "capitalLeaseObligations": "16447000", "otherCurrentLiabilities": "86791704", "totalCurrentLiabilities": "502961730", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1719329443", "cashAndShortTermInvestments": "1080972092", "commonStockSharesOutstanding": "206960823", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1080972092", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "141289344", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-14533252", "operatingCashflow": "151465530", "capitalExpenditures": "198577506", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "153309483", "cashflowFromInvestment": "-225072754", "stockBasedCompensation": "4183000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48616590", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69011701", "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": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "income_statement": { "revenue": 355245000, "cost_of_revenue": 208480000, "gross_profit": 146765000, "ebit": 54502000, "ebitda": 115119000, "pretax_income": 42258000, "tax_provision": -32608000, "net_income": 72402000, "net_income_to_common": 72402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 978142000, "total_current_assets": 1474223000, "total_assets": 5951756000, "short_term_debt": 5107000, "long_term_debt": 940967000, "total_debt": 946074000, "total_liabilities": 1966817000, "total_equity": 3991951000, "shares_outstanding": 206502000, "goodwill_and_intangibles": 92591000 }, "cash_flow": { "operating_cash_flow": 138029000, "capital_expenditure": 164111000, "free_cash_flow": 302140000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254738, "ticker_id": 1226, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54502000", "ebitda": "115119000", "netIncome": "72402000", "grossProfit": "146765000", "depreciation": "None", "totalRevenue": "355245000", "costOfRevenue": "208480000", "interestIncome": "71650000", "incomeBeforeTax": "42258000", "interestExpense": "6177278", "operatingIncome": "114229000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-32608000", "reportedCurrency": "USD", "netInterestIncome": "-12244000", "nonInterestIncome": "None", "operatingExpenses": "32536000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60617000", "sellingGeneralAndAdministrative": "11428000", "netIncomeFromContinuingOperations": "74866000" }, "balance": { "goodwill": "92591000", "inventory": "276853000", "commonStock": "3442250000", "currentDebt": "None", "investments": "None", "totalAssets": "5951756000", "longTermDebt": "940967000", "shortTermDebt": "5107000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2017258000", "totalLiabilities": "1966817000", "otherCurrentAssets": "93999000", "totalCurrentAssets": "1474223000", "currentLongTermDebt": "None", "longTermInvestments": "34407000", "shortTermInvestments": "0", "currentNetReceivables": "125229000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4477533000", "currentAccountsPayable": "374578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4245172000", "shortLongTermDebtTotal": "956145000", "totalShareholderEquity": "3991951000", "capitalLeaseObligations": "15178000", "otherCurrentLiabilities": "467407000", "totalCurrentLiabilities": "472514000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1494303000", "cashAndShortTermInvestments": "978142000", "commonStockSharesOutstanding": "206502000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "978142000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74866000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2663926", "operatingCashflow": "138029000", "capitalExpenditures": "164111000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11939000", "cashflowFromInvestment": "-4554000", "stockBasedCompensation": "4362000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1810000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60617000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 355245000, "cost_of_revenue": 208480000, "gross_profit": 146765000, "research_and_development": null, "selling_general_admin": 11428000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54502000, "depreciation_amortisation": 60617000, "ebitda": 115119000, "interest_expense": 6177278, "interest_income": null, "other_non_operating": null, "pretax_income": 42258000, "tax_provision": -32608000, "effective_tax_rate": null, "net_income": 72402000, "net_income_continuing_ops": 74866000, "net_income_to_common": 72402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 978142000, "short_term_investments": 0, "net_receivables": 125229000, "inventory": 276853000, "other_current_assets": null, "total_current_assets": 1474223000, "net_ppe": null, "goodwill": 92591000, "intangible_assets": null, "goodwill_and_intangibles": 92591000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4477533000, "total_assets": 5951756000, "short_term_debt": 5107000, "accounts_payable": 374578000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 472514000, "long_term_debt": 940967000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1494303000, "total_liabilities": 1966817000, "total_debt": 946074000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2017258000, "total_equity": 3991951000, "shares_outstanding": 206502000, "operating_cash_flow": 138029000, "stock_based_compensation": 4362000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 164111000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4554000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11939000, "free_cash_flow": 302140000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54502000", "ebitda": "115119000", "netIncome": "72402000", "grossProfit": "146765000", "depreciation": "None", "totalRevenue": "355245000", "costOfRevenue": "208480000", "interestIncome": "71650000", "incomeBeforeTax": "42258000", "interestExpense": "6177278", "operatingIncome": "114229000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-32608000", "reportedCurrency": "USD", "netInterestIncome": "-12244000", "nonInterestIncome": "None", "operatingExpenses": "32536000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60617000", "sellingGeneralAndAdministrative": "11428000", "netIncomeFromContinuingOperations": "74866000" }, "balance": { "goodwill": "92591000", "inventory": "276853000", "commonStock": "3442250000", "currentDebt": "None", "investments": "None", "totalAssets": "5951756000", "longTermDebt": "940967000", "shortTermDebt": "5107000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2017258000", "totalLiabilities": "1966817000", "otherCurrentAssets": "93999000", "totalCurrentAssets": "1474223000", "currentLongTermDebt": "None", "longTermInvestments": "34407000", "shortTermInvestments": "0", "currentNetReceivables": "125229000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4477533000", "currentAccountsPayable": "374578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4245172000", "shortLongTermDebtTotal": "956145000", "totalShareholderEquity": "3991951000", "capitalLeaseObligations": "15178000", "otherCurrentLiabilities": "467407000", "totalCurrentLiabilities": "472514000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1494303000", "cashAndShortTermInvestments": "978142000", "commonStockSharesOutstanding": "206502000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "978142000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74866000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2663926", "operatingCashflow": "138029000", "capitalExpenditures": "164111000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11939000", "cashflowFromInvestment": "-4554000", "stockBasedCompensation": "4362000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1810000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60617000", "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": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "income_statement": { "revenue": 435715000, "cost_of_revenue": 175566000, "gross_profit": 260149000, "ebit": 166100000, "ebitda": 236983000, "pretax_income": 176859000, "tax_provision": 68772000, "net_income": 105065000, "net_income_to_common": 105065000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 856797000, "total_current_assets": 1482138000, "total_assets": 5835593000, "short_term_debt": 4698289, "long_term_debt": 923000000, "total_debt": 927698289, "total_liabilities": 1947146000, "total_equity": 3896590000, "shares_outstanding": 204946000, "goodwill_and_intangibles": 92591000 }, "cash_flow": { "operating_cash_flow": 245769292, "capital_expenditure": 170990158, "free_cash_flow": 416759450, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254739, "ticker_id": 1226, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "166100000", "ebitda": "236983000", "netIncome": "105065000", "grossProfit": "260149000", "depreciation": "None", "totalRevenue": "435715000", "costOfRevenue": "175566000", "interestIncome": "6603000", "incomeBeforeTax": "176859000", "interestExpense": "6007000", "operatingIncome": "168882000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "68772000", "reportedCurrency": "USD", "netInterestIncome": "410000", "nonInterestIncome": "None", "operatingExpenses": "91267000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175566000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70883000", "sellingGeneralAndAdministrative": "11264000", "netIncomeFromContinuingOperations": "108087000" }, "balance": { "goodwill": "92591000", "inventory": "278995000", "commonStock": "3433778000", "currentDebt": "None", "investments": "None", "totalAssets": "5835593000", "longTermDebt": "923000000", "shortTermDebt": "4698289", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2193163000", "totalLiabilities": "1947146000", "otherCurrentAssets": "97470000", "totalCurrentAssets": "1482138000", "currentLongTermDebt": "None", "longTermInvestments": "33236000", "shortTermInvestments": "138932000", "currentNetReceivables": "109944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4353455000", "currentAccountsPayable": "112584000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4118782000", "shortLongTermDebtTotal": "937723000", "totalShareholderEquity": "3896590000", "capitalLeaseObligations": "14723000", "otherCurrentLiabilities": "228688711", "totalCurrentLiabilities": "412174000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1534972000", "cashAndShortTermInvestments": "856797000", "commonStockSharesOutstanding": "204946000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "856797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105163997", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1784948", "operatingCashflow": "245769292", "capitalExpenditures": "170990158", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "88318178", "cashflowFromInvestment": "-161583107", "stockBasedCompensation": "2064000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-963319", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73467476", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 435715000, "cost_of_revenue": 175566000, "gross_profit": 260149000, "research_and_development": null, "selling_general_admin": 11264000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 166100000, "depreciation_amortisation": 70883000, "ebitda": 236983000, "interest_expense": 6007000, "interest_income": null, "other_non_operating": null, "pretax_income": 176859000, "tax_provision": 68772000, "effective_tax_rate": null, "net_income": 105065000, "net_income_continuing_ops": 108087000, "net_income_to_common": 105065000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 856797000, "short_term_investments": 138932000, "net_receivables": 109944000, "inventory": 278995000, "other_current_assets": null, "total_current_assets": 1482138000, "net_ppe": null, "goodwill": 92591000, "intangible_assets": null, "goodwill_and_intangibles": 92591000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4353455000, "total_assets": 5835593000, "short_term_debt": 4698289, "accounts_payable": 112584000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 412174000, "long_term_debt": 923000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1534972000, "total_liabilities": 1947146000, "total_debt": 927698289, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2193163000, "total_equity": 3896590000, "shares_outstanding": 204946000, "operating_cash_flow": 245769292, "stock_based_compensation": 2064000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 170990158, "acquisitions": null, "other_investing": null, "investing_cash_flow": -161583107, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 88318178, "free_cash_flow": 416759450, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "166100000", "ebitda": "236983000", "netIncome": "105065000", "grossProfit": "260149000", "depreciation": "None", "totalRevenue": "435715000", "costOfRevenue": "175566000", "interestIncome": "6603000", "incomeBeforeTax": "176859000", "interestExpense": "6007000", "operatingIncome": "168882000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "68772000", "reportedCurrency": "USD", "netInterestIncome": "410000", "nonInterestIncome": "None", "operatingExpenses": "91267000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175566000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70883000", "sellingGeneralAndAdministrative": "11264000", "netIncomeFromContinuingOperations": "108087000" }, "balance": { "goodwill": "92591000", "inventory": "278995000", "commonStock": "3433778000", "currentDebt": "None", "investments": "None", "totalAssets": "5835593000", "longTermDebt": "923000000", "shortTermDebt": "4698289", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2193163000", "totalLiabilities": "1947146000", "otherCurrentAssets": "97470000", "totalCurrentAssets": "1482138000", "currentLongTermDebt": "None", "longTermInvestments": "33236000", "shortTermInvestments": "138932000", "currentNetReceivables": "109944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4353455000", "currentAccountsPayable": "112584000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4118782000", "shortLongTermDebtTotal": "937723000", "totalShareholderEquity": "3896590000", "capitalLeaseObligations": "14723000", "otherCurrentLiabilities": "228688711", "totalCurrentLiabilities": "412174000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1534972000", "cashAndShortTermInvestments": "856797000", "commonStockSharesOutstanding": "204946000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "856797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105163997", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1784948", "operatingCashflow": "245769292", "capitalExpenditures": "170990158", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "88318178", "cashflowFromInvestment": "-161583107", "stockBasedCompensation": "2064000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-963319", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73467476", "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": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "income_statement": { "revenue": 331758000, "cost_of_revenue": 144423000, "gross_profit": 187335000, "ebit": 101273000, "ebitda": 167434000, "pretax_income": 129258000, "tax_provision": 28223000, "net_income": 94971000, "net_income_to_common": 94971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 676590000, "total_current_assets": 1181418000, "total_assets": 5556344000, "short_term_debt": 5073000, "long_term_debt": 861880000, "total_debt": 866953000, "total_liabilities": 1800041000, "total_equity": 3766072000, "shares_outstanding": 206147000, "goodwill_and_intangibles": 92591332 }, "cash_flow": { "operating_cash_flow": 173560053, "capital_expenditure": 170047666, "free_cash_flow": 343607719, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254741, "ticker_id": 1226, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "101273000", "ebitda": "167434000", "netIncome": "94971000", "grossProfit": "187335000", "depreciation": "None", "totalRevenue": "331758000", "costOfRevenue": "144423000", "interestIncome": "6060000", "incomeBeforeTax": "129258000", "interestExpense": "7279000", "operatingIncome": "99961000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "28223000", "reportedCurrency": "USD", "netInterestIncome": "-1219000", "nonInterestIncome": "None", "operatingExpenses": "87374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "144423000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66161000", "sellingGeneralAndAdministrative": "11364000", "netIncomeFromContinuingOperations": "101035000" }, "balance": { "goodwill": "92445000", "inventory": "290376000", "commonStock": "3433327000", "currentDebt": "None", "investments": "None", "totalAssets": "5556344000", "longTermDebt": "861880000", "shortTermDebt": "5073000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "146332", "reportedCurrency": "USD", "retainedEarnings": "-2300722000", "totalLiabilities": "1800041000", "otherCurrentAssets": "104109000", "totalCurrentAssets": "1181418000", "currentLongTermDebt": "None", "longTermInvestments": "173252000", "shortTermInvestments": "1170000", "currentNetReceivables": "109173000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4436698000", "currentAccountsPayable": "306621000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4007052000", "shortLongTermDebtTotal": "878147000", "totalShareholderEquity": "3766072000", "capitalLeaseObligations": "16267000", "otherCurrentLiabilities": "345612000", "totalCurrentLiabilities": "350685000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1449910000", "cashAndShortTermInvestments": "676590000", "commonStockSharesOutstanding": "206147000", "intangibleAssetsExcludingGoodwill": "146332", "cashAndCashEquivalentsAtCarryingValue": "676590000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101926357", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-13727228", "operatingCashflow": "173560053", "capitalExpenditures": "170047666", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "93223503", "cashflowFromInvestment": "-184982310", "stockBasedCompensation": "4083000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51.42", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66693202", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 331758000, "cost_of_revenue": 144423000, "gross_profit": 187335000, "research_and_development": null, "selling_general_admin": 11364000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 101273000, "depreciation_amortisation": 66161000, "ebitda": 167434000, "interest_expense": 7279000, "interest_income": null, "other_non_operating": null, "pretax_income": 129258000, "tax_provision": 28223000, "effective_tax_rate": null, "net_income": 94971000, "net_income_continuing_ops": 101035000, "net_income_to_common": 94971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 676590000, "short_term_investments": 1170000, "net_receivables": 109173000, "inventory": 290376000, "other_current_assets": null, "total_current_assets": 1181418000, "net_ppe": null, "goodwill": 92445000, "intangible_assets": 146332, "goodwill_and_intangibles": 92591332, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4436698000, "total_assets": 5556344000, "short_term_debt": 5073000, "accounts_payable": 306621000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 350685000, "long_term_debt": 861880000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1449910000, "total_liabilities": 1800041000, "total_debt": 866953000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2300722000, "total_equity": 3766072000, "shares_outstanding": 206147000, "operating_cash_flow": 173560053, "stock_based_compensation": 4083000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 170047666, "acquisitions": null, "other_investing": null, "investing_cash_flow": -184982310, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 93223503, "free_cash_flow": 343607719, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "101273000", "ebitda": "167434000", "netIncome": "94971000", "grossProfit": "187335000", "depreciation": "None", "totalRevenue": "331758000", "costOfRevenue": "144423000", "interestIncome": "6060000", "incomeBeforeTax": "129258000", "interestExpense": "7279000", "operatingIncome": "99961000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "28223000", "reportedCurrency": "USD", "netInterestIncome": "-1219000", "nonInterestIncome": "None", "operatingExpenses": "87374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "144423000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66161000", "sellingGeneralAndAdministrative": "11364000", "netIncomeFromContinuingOperations": "101035000" }, "balance": { "goodwill": "92445000", "inventory": "290376000", "commonStock": "3433327000", "currentDebt": "None", "investments": "None", "totalAssets": "5556344000", "longTermDebt": "861880000", "shortTermDebt": "5073000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "146332", "reportedCurrency": "USD", "retainedEarnings": "-2300722000", "totalLiabilities": "1800041000", "otherCurrentAssets": "104109000", "totalCurrentAssets": "1181418000", "currentLongTermDebt": "None", "longTermInvestments": "173252000", "shortTermInvestments": "1170000", "currentNetReceivables": "109173000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4436698000", "currentAccountsPayable": "306621000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4007052000", "shortLongTermDebtTotal": "878147000", "totalShareholderEquity": "3766072000", "capitalLeaseObligations": "16267000", "otherCurrentLiabilities": "345612000", "totalCurrentLiabilities": "350685000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1449910000", "cashAndShortTermInvestments": "676590000", "commonStockSharesOutstanding": "206147000", "intangibleAssetsExcludingGoodwill": "146332", "cashAndCashEquivalentsAtCarryingValue": "676590000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101926357", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-13727228", "operatingCashflow": "173560053", "capitalExpenditures": "170047666", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "93223503", "cashflowFromInvestment": "-184982310", "stockBasedCompensation": "4083000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51.42", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66693202", "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": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "income_statement": { "revenue": 296246890, "cost_of_revenue": 194628852, "gross_profit": 101618038, "ebit": 83963692, "ebitda": 145488000, "pretax_income": 78066896, "tax_provision": 21706522, "net_income": 55480000, "net_income_to_common": 55480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 594964732, "total_current_assets": 999725363, "total_assets": 5279790578, "short_term_debt": 4613323, "long_term_debt": 755697000, "total_debt": 760310323, "total_liabilities": 1616589884, "total_equity": 3669277803, "shares_outstanding": 205490897, "goodwill_and_intangibles": 92591000 }, "cash_flow": { "operating_cash_flow": 110206524, "capital_expenditure": 133003896, "free_cash_flow": 243210420, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254742, "ticker_id": 1226, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83963692", "ebitda": "145488000", "netIncome": "55480000", "grossProfit": "101618038", "depreciation": "None", "totalRevenue": "296246890", "costOfRevenue": "194628852", "interestIncome": "6235000", "incomeBeforeTax": "78066896", "interestExpense": "5754000", "operatingIncome": "87697912", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "21706522", "reportedCurrency": "USD", "netInterestIncome": "481000", "nonInterestIncome": "None", "operatingExpenses": "13920128", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194628852", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61524308", "sellingGeneralAndAdministrative": "11652000", "netIncomeFromContinuingOperations": "56372000" }, "balance": { "goodwill": "92577421", "inventory": "269002543", "commonStock": "3430763787", "currentDebt": "None", "investments": "None", "totalAssets": "5279790578", "longTermDebt": "755697000", "shortTermDebt": "4613323", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "13579", "reportedCurrency": "USD", "retainedEarnings": "-2398983125", "totalLiabilities": "1616589884", "otherCurrentAssets": "48532881", "totalCurrentAssets": "999725363", "currentLongTermDebt": "None", "longTermInvestments": "168091000", "shortTermInvestments": "1126834", "currentNetReceivables": "86098371", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4280065214", "currentAccountsPayable": "250130311", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3917785000", "shortLongTermDebtTotal": "763741976", "totalShareholderEquity": "3669277803", "capitalLeaseObligations": "15821000", "otherCurrentLiabilities": "21170894", "totalCurrentLiabilities": "275914529", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1340675354", "cashAndShortTermInvestments": "594964732", "commonStockSharesOutstanding": "205490897", "intangibleAssetsExcludingGoodwill": "13579", "cashAndCashEquivalentsAtCarryingValue": "594964732", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56372371", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-6095005", "operatingCashflow": "110206524", "capitalExpenditures": "133003896", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "113232333", "cashflowFromInvestment": "-144231208", "stockBasedCompensation": "3676000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6993.32", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61524308", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 296246890, "cost_of_revenue": 194628852, "gross_profit": 101618038, "research_and_development": null, "selling_general_admin": 11652000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83963692, "depreciation_amortisation": 61524308, "ebitda": 145488000, "interest_expense": 5754000, "interest_income": null, "other_non_operating": null, "pretax_income": 78066896, "tax_provision": 21706522, "effective_tax_rate": null, "net_income": 55480000, "net_income_continuing_ops": 56372000, "net_income_to_common": 55480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 594964732, "short_term_investments": 1126834, "net_receivables": 86098371, "inventory": 269002543, "other_current_assets": null, "total_current_assets": 999725363, "net_ppe": null, "goodwill": 92577421, "intangible_assets": 13579, "goodwill_and_intangibles": 92591000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4280065214, "total_assets": 5279790578, "short_term_debt": 4613323, "accounts_payable": 250130311, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 275914529, "long_term_debt": 755697000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1340675354, "total_liabilities": 1616589884, "total_debt": 760310323, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2398983125, "total_equity": 3669277803, "shares_outstanding": 205490897, "operating_cash_flow": 110206524, "stock_based_compensation": 3676000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 133003896, "acquisitions": null, "other_investing": null, "investing_cash_flow": -144231208, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 113232333, "free_cash_flow": 243210420, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83963692", "ebitda": "145488000", "netIncome": "55480000", "grossProfit": "101618038", "depreciation": "None", "totalRevenue": "296246890", "costOfRevenue": "194628852", "interestIncome": "6235000", "incomeBeforeTax": "78066896", "interestExpense": "5754000", "operatingIncome": "87697912", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "21706522", "reportedCurrency": "USD", "netInterestIncome": "481000", "nonInterestIncome": "None", "operatingExpenses": "13920128", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194628852", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61524308", "sellingGeneralAndAdministrative": "11652000", "netIncomeFromContinuingOperations": "56372000" }, "balance": { "goodwill": "92577421", "inventory": "269002543", "commonStock": "3430763787", "currentDebt": "None", "investments": "None", "totalAssets": "5279790578", "longTermDebt": "755697000", "shortTermDebt": "4613323", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "13579", "reportedCurrency": "USD", "retainedEarnings": "-2398983125", "totalLiabilities": "1616589884", "otherCurrentAssets": "48532881", "totalCurrentAssets": "999725363", "currentLongTermDebt": "None", "longTermInvestments": "168091000", "shortTermInvestments": "1126834", "currentNetReceivables": "86098371", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4280065214", "currentAccountsPayable": "250130311", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3917785000", "shortLongTermDebtTotal": "763741976", "totalShareholderEquity": "3669277803", "capitalLeaseObligations": "15821000", "otherCurrentLiabilities": "21170894", "totalCurrentLiabilities": "275914529", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1340675354", "cashAndShortTermInvestments": "594964732", "commonStockSharesOutstanding": "205490897", "intangibleAssetsExcludingGoodwill": "13579", "cashAndCashEquivalentsAtCarryingValue": "594964732", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56372371", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-6095005", "operatingCashflow": "110206524", "capitalExpenditures": "133003896", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "113232333", "cashflowFromInvestment": "-144231208", "stockBasedCompensation": "3676000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6993.32", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61524308", "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": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "income_statement": { "revenue": 257967000, "cost_of_revenue": 177485000, "gross_profit": 80482000, "ebit": 60646000, "ebitda": 115990000, "pretax_income": 51194000, "tax_provision": 16052000, "net_income": 33605000, "net_income_to_common": 33605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514216373, "total_current_assets": 907826201, "total_assets": 5060316190, "short_term_debt": 4482374, "long_term_debt": 651540000, "total_debt": 656022374, "total_liabilities": 1483500155, "total_equity": 3582663000, "shares_outstanding": 203929570, "goodwill_and_intangibles": 92591000 }, "cash_flow": { "operating_cash_flow": 95255000, "capital_expenditure": 120688000, "free_cash_flow": 215943000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254743, "ticker_id": 1226, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60646000", "ebitda": "115990000", "netIncome": "33605000", "grossProfit": "80482000", "depreciation": "None", "totalRevenue": "257967000", "costOfRevenue": "177485000", "interestIncome": "8184000", "incomeBeforeTax": "51194000", "interestExpense": "4027000", "operatingIncome": "60096000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16052000", "reportedCurrency": "USD", "netInterestIncome": "4157000", "nonInterestIncome": "None", "operatingExpenses": "20386000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177485000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55344000", "sellingGeneralAndAdministrative": "12717000", "netIncomeFromContinuingOperations": "35142000" }, "balance": { "goodwill": "92495552", "inventory": "254964898", "commonStock": "3416411557", "currentDebt": "None", "investments": "None", "totalAssets": "5060316190", "longTermDebt": "651540000", "shortTermDebt": "4482374", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "95448", "reportedCurrency": "USD", "retainedEarnings": "-2452284453", "totalLiabilities": "1483500155", "otherCurrentAssets": "46601910", "totalCurrentAssets": "907826201", "currentLongTermDebt": "None", "longTermInvestments": "149107000", "shortTermInvestments": "2848061", "currentNetReceivables": "89194958", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4152489988", "currentAccountsPayable": "236269190", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "658645334", "totalShareholderEquity": "3582663000", "capitalLeaseObligations": "15563000", "otherCurrentLiabilities": "18356058", "totalCurrentLiabilities": "259107623", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1224392532", "cashAndShortTermInvestments": "514216373", "commonStockSharesOutstanding": "203929570", "intangibleAssetsExcludingGoodwill": "95448", "cashAndCashEquivalentsAtCarryingValue": "514216373", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35142000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-11792000", "operatingCashflow": "95255000", "capitalExpenditures": "120688000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15201000", "cashflowFromInvestment": "-136072000", "stockBasedCompensation": "2049000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-958000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55344000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 257967000, "cost_of_revenue": 177485000, "gross_profit": 80482000, "research_and_development": null, "selling_general_admin": 12717000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60646000, "depreciation_amortisation": 55344000, "ebitda": 115990000, "interest_expense": 4027000, "interest_income": null, "other_non_operating": null, "pretax_income": 51194000, "tax_provision": 16052000, "effective_tax_rate": null, "net_income": 33605000, "net_income_continuing_ops": 35142000, "net_income_to_common": 33605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 514216373, "short_term_investments": 2848061, "net_receivables": 89194958, "inventory": 254964898, "other_current_assets": null, "total_current_assets": 907826201, "net_ppe": null, "goodwill": 92495552, "intangible_assets": 95448, "goodwill_and_intangibles": 92591000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4152489988, "total_assets": 5060316190, "short_term_debt": 4482374, "accounts_payable": 236269190, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 259107623, "long_term_debt": 651540000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1224392532, "total_liabilities": 1483500155, "total_debt": 656022374, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2452284453, "total_equity": 3582663000, "shares_outstanding": 203929570, "operating_cash_flow": 95255000, "stock_based_compensation": 2049000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 120688000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -136072000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15201000, "free_cash_flow": 215943000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "60646000", "ebitda": "115990000", "netIncome": "33605000", "grossProfit": "80482000", "depreciation": "None", "totalRevenue": "257967000", "costOfRevenue": "177485000", "interestIncome": "8184000", "incomeBeforeTax": "51194000", "interestExpense": "4027000", "operatingIncome": "60096000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16052000", "reportedCurrency": "USD", "netInterestIncome": "4157000", "nonInterestIncome": "None", "operatingExpenses": "20386000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177485000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55344000", "sellingGeneralAndAdministrative": "12717000", "netIncomeFromContinuingOperations": "35142000" }, "balance": { "goodwill": "92495552", "inventory": "254964898", "commonStock": "3416411557", "currentDebt": "None", "investments": "None", "totalAssets": "5060316190", "longTermDebt": "651540000", "shortTermDebt": "4482374", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "95448", "reportedCurrency": "USD", "retainedEarnings": "-2452284453", "totalLiabilities": "1483500155", "otherCurrentAssets": "46601910", "totalCurrentAssets": "907826201", "currentLongTermDebt": "None", "longTermInvestments": "149107000", "shortTermInvestments": "2848061", "currentNetReceivables": "89194958", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4152489988", "currentAccountsPayable": "236269190", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "658645334", "totalShareholderEquity": "3582663000", "capitalLeaseObligations": "15563000", "otherCurrentLiabilities": "18356058", "totalCurrentLiabilities": "259107623", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1224392532", "cashAndShortTermInvestments": "514216373", "commonStockSharesOutstanding": "203929570", "intangibleAssetsExcludingGoodwill": "95448", "cashAndCashEquivalentsAtCarryingValue": "514216373", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35142000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-11792000", "operatingCashflow": "95255000", "capitalExpenditures": "120688000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15201000", "cashflowFromInvestment": "-136072000", "stockBasedCompensation": "2049000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-958000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55344000", "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": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "income_statement": { "revenue": 306865000, "cost_of_revenue": 141707000, "gross_profit": 165158000, "ebit": 70876000, "ebitda": 140788000, "pretax_income": 45671000, "tax_provision": -46006000, "net_income": 92423000, "net_income_to_common": 92423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 540473000, "total_current_assets": 930406000, "total_assets": 4962115768, "short_term_debt": 10014316, "long_term_debt": 641694000, "total_debt": 651708316, "total_liabilities": 1475669000, "total_equity": 3500147104, "shares_outstanding": 203138351, "goodwill_and_intangibles": 92591000 }, "cash_flow": { "operating_cash_flow": 161644587, "capital_expenditure": 131704641, "free_cash_flow": 293349228, "dividends_paid": 6144580, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254744, "ticker_id": 1226, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70876000", "ebitda": "140788000", "netIncome": "92423000", "grossProfit": "165158000", "depreciation": "None", "totalRevenue": "306865000", "costOfRevenue": "141707000", "interestIncome": "7773000", "incomeBeforeTax": "45671000", "interestExpense": "8700000", "operatingIncome": "67716000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-46006000", "reportedCurrency": "USD", "netInterestIncome": "-927000", "nonInterestIncome": "None", "operatingExpenses": "97442000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "141707000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69912000", "sellingGeneralAndAdministrative": "15154000", "netIncomeFromContinuingOperations": "91677000" }, "balance": { "goodwill": "92117276", "inventory": "235890000", "commonStock": "3395901200", "currentDebt": "None", "investments": "None", "totalAssets": "4962115768", "longTermDebt": "641694000", "shortTermDebt": "10014316", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "473724", "reportedCurrency": "USD", "retainedEarnings": "-2475688496", "totalLiabilities": "1475669000", "otherCurrentAssets": "103473524", "totalCurrentAssets": "930406000", "currentLongTermDebt": "None", "longTermInvestments": "105966000", "shortTermInvestments": "2832000", "currentNetReceivables": "49387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4036470004", "currentAccountsPayable": "93325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "663800316", "totalShareholderEquity": "3500147104", "capitalLeaseObligations": "17112000", "otherCurrentLiabilities": "137986684", "totalCurrentLiabilities": "274215000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1201454000", "cashAndShortTermInvestments": "540473000", "commonStockSharesOutstanding": "203138351", "intangibleAssetsExcludingGoodwill": "473724", "cashAndCashEquivalentsAtCarryingValue": "540473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94359816", "profitLoss": "None", "dividendPayout": "6144580", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4110109", "operatingCashflow": "161644587", "capitalExpenditures": "131704641", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37519513", "cashflowFromInvestment": "-133292659", "stockBasedCompensation": "4622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6144580", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3311000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75622884", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 306865000, "cost_of_revenue": 141707000, "gross_profit": 165158000, "research_and_development": null, "selling_general_admin": 15154000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70876000, "depreciation_amortisation": 69912000, "ebitda": 140788000, "interest_expense": 8700000, "interest_income": null, "other_non_operating": null, "pretax_income": 45671000, "tax_provision": -46006000, "effective_tax_rate": null, "net_income": 92423000, "net_income_continuing_ops": 91677000, "net_income_to_common": 92423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 540473000, "short_term_investments": 2832000, "net_receivables": 49387000, "inventory": 235890000, "other_current_assets": null, "total_current_assets": 930406000, "net_ppe": null, "goodwill": 92117276, "intangible_assets": 473724, "goodwill_and_intangibles": 92591000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4036470004, "total_assets": 4962115768, "short_term_debt": 10014316, "accounts_payable": 93325000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 274215000, "long_term_debt": 641694000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1201454000, "total_liabilities": 1475669000, "total_debt": 651708316, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2475688496, "total_equity": 3500147104, "shares_outstanding": 203138351, "operating_cash_flow": 161644587, "stock_based_compensation": 4622000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 131704641, "acquisitions": null, "other_investing": null, "investing_cash_flow": -133292659, "dividends_paid": 6144580, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 37519513, "free_cash_flow": 293349228, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70876000", "ebitda": "140788000", "netIncome": "92423000", "grossProfit": "165158000", "depreciation": "None", "totalRevenue": "306865000", "costOfRevenue": "141707000", "interestIncome": "7773000", "incomeBeforeTax": "45671000", "interestExpense": "8700000", "operatingIncome": "67716000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-46006000", "reportedCurrency": "USD", "netInterestIncome": "-927000", "nonInterestIncome": "None", "operatingExpenses": "97442000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "141707000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69912000", "sellingGeneralAndAdministrative": "15154000", "netIncomeFromContinuingOperations": "91677000" }, "balance": { "goodwill": "92117276", "inventory": "235890000", "commonStock": "3395901200", "currentDebt": "None", "investments": "None", "totalAssets": "4962115768", "longTermDebt": "641694000", "shortTermDebt": "10014316", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "473724", "reportedCurrency": "USD", "retainedEarnings": "-2475688496", "totalLiabilities": "1475669000", "otherCurrentAssets": "103473524", "totalCurrentAssets": "930406000", "currentLongTermDebt": "None", "longTermInvestments": "105966000", "shortTermInvestments": "2832000", "currentNetReceivables": "49387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4036470004", "currentAccountsPayable": "93325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "663800316", "totalShareholderEquity": "3500147104", "capitalLeaseObligations": "17112000", "otherCurrentLiabilities": "137986684", "totalCurrentLiabilities": "274215000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1201454000", "cashAndShortTermInvestments": "540473000", "commonStockSharesOutstanding": "203138351", "intangibleAssetsExcludingGoodwill": "473724", "cashAndCashEquivalentsAtCarryingValue": "540473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94359816", "profitLoss": "None", "dividendPayout": "6144580", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4110109", "operatingCashflow": "161644587", "capitalExpenditures": "131704641", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37519513", "cashflowFromInvestment": "-133292659", "stockBasedCompensation": "4622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6144580", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3311000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75622884", "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": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "income_statement": { "revenue": 244828000, "cost_of_revenue": 118884000, "gross_profit": 125944000, "ebit": 42985000, "ebitda": 107849000, "pretax_income": 45318000, "tax_provision": 51984000, "net_income": -7998000, "net_income_to_common": -7998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 474339636, "total_current_assets": 846103266, "total_assets": 4789139073, "short_term_debt": 4892438, "long_term_debt": 598157000, "total_debt": 603049438, "total_liabilities": 1398525865, "total_equity": 3394888618, "shares_outstanding": 202472000, "goodwill_and_intangibles": 92147229 }, "cash_flow": { "operating_cash_flow": 96520787, "capital_expenditure": 113512227, "free_cash_flow": 210033014, "dividends_paid": 172353, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254746, "ticker_id": 1226, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42985000", "ebitda": "107849000", "netIncome": "-7998000", "grossProfit": "125944000", "depreciation": "None", "totalRevenue": "244828000", "costOfRevenue": "118884000", "interestIncome": "5342000", "incomeBeforeTax": "45318000", "interestExpense": "6364000", "operatingIncome": "42862000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "51984000", "reportedCurrency": "USD", "netInterestIncome": "-1022000", "nonInterestIncome": "None", "operatingExpenses": "83082000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118884000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64864000", "sellingGeneralAndAdministrative": "11336000", "netIncomeFromContinuingOperations": "-6666000" }, "balance": { "goodwill": "92147229", "inventory": "235528721", "commonStock": "3394189983", "currentDebt": "None", "investments": "None", "totalAssets": "4789139073", "longTermDebt": "598157000", "shortTermDebt": "4892438", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2568473535", "totalLiabilities": "1398525865", "otherCurrentAssets": "60902699", "totalCurrentAssets": "846103266", "currentLongTermDebt": "None", "longTermInvestments": "93201000", "shortTermInvestments": "123405", "currentNetReceivables": "75208803", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3943035806", "currentAccountsPayable": "190747383", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3673191000", "shortLongTermDebtTotal": "611518001", "totalShareholderEquity": "3394888618", "capitalLeaseObligations": "17960000", "otherCurrentLiabilities": "15652618", "totalCurrentLiabilities": "211292440", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1187233424", "cashAndShortTermInvestments": "474339636", "commonStockSharesOutstanding": "202472000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "474339636", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6473735", "profitLoss": "None", "dividendPayout": "172353", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2952715", "operatingCashflow": "96520787", "capitalExpenditures": "113512227", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49322817", "cashflowFromInvestment": "-126174016", "stockBasedCompensation": "2045000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172353", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1121333", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64040323", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 244828000, "cost_of_revenue": 118884000, "gross_profit": 125944000, "research_and_development": null, "selling_general_admin": 11336000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42985000, "depreciation_amortisation": 64864000, "ebitda": 107849000, "interest_expense": 6364000, "interest_income": null, "other_non_operating": null, "pretax_income": 45318000, "tax_provision": 51984000, "effective_tax_rate": null, "net_income": -7998000, "net_income_continuing_ops": -6666000, "net_income_to_common": -7998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 474339636, "short_term_investments": 123405, "net_receivables": 75208803, "inventory": 235528721, "other_current_assets": null, "total_current_assets": 846103266, "net_ppe": null, "goodwill": 92147229, "intangible_assets": null, "goodwill_and_intangibles": 92147229, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3943035806, "total_assets": 4789139073, "short_term_debt": 4892438, "accounts_payable": 190747383, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 211292440, "long_term_debt": 598157000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1187233424, "total_liabilities": 1398525865, "total_debt": 603049438, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2568473535, "total_equity": 3394888618, "shares_outstanding": 202472000, "operating_cash_flow": 96520787, "stock_based_compensation": 2045000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113512227, "acquisitions": null, "other_investing": null, "investing_cash_flow": -126174016, "dividends_paid": 172353, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 49322817, "free_cash_flow": 210033014, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42985000", "ebitda": "107849000", "netIncome": "-7998000", "grossProfit": "125944000", "depreciation": "None", "totalRevenue": "244828000", "costOfRevenue": "118884000", "interestIncome": "5342000", "incomeBeforeTax": "45318000", "interestExpense": "6364000", "operatingIncome": "42862000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "51984000", "reportedCurrency": "USD", "netInterestIncome": "-1022000", "nonInterestIncome": "None", "operatingExpenses": "83082000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118884000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64864000", "sellingGeneralAndAdministrative": "11336000", "netIncomeFromContinuingOperations": "-6666000" }, "balance": { "goodwill": "92147229", "inventory": "235528721", "commonStock": "3394189983", "currentDebt": "None", "investments": "None", "totalAssets": "4789139073", "longTermDebt": "598157000", "shortTermDebt": "4892438", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2568473535", "totalLiabilities": "1398525865", "otherCurrentAssets": "60902699", "totalCurrentAssets": "846103266", "currentLongTermDebt": "None", "longTermInvestments": "93201000", "shortTermInvestments": "123405", "currentNetReceivables": "75208803", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3943035806", "currentAccountsPayable": "190747383", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3673191000", "shortLongTermDebtTotal": "611518001", "totalShareholderEquity": "3394888618", "capitalLeaseObligations": "17960000", "otherCurrentLiabilities": "15652618", "totalCurrentLiabilities": "211292440", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1187233424", "cashAndShortTermInvestments": "474339636", "commonStockSharesOutstanding": "202472000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "474339636", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6473735", "profitLoss": "None", "dividendPayout": "172353", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2952715", "operatingCashflow": "96520787", "capitalExpenditures": "113512227", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49322817", "cashflowFromInvestment": "-126174016", "stockBasedCompensation": "2045000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172353", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1121333", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64040323", "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": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "income_statement": { "revenue": 228993000, "cost_of_revenue": 121247000, "gross_profit": 107746000, "ebit": 25205000, "ebitda": 91172000, "pretax_income": 40304000, "tax_provision": 38866000, "net_income": 885000, "net_income_to_common": 885000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 455788454, "total_current_assets": 808822034, "total_assets": 4733799881, "short_term_debt": 4176719, "long_term_debt": 546018000, "total_debt": 550194719, "total_liabilities": 1327473902, "total_equity": 3410745274, "shares_outstanding": 189680000, "goodwill_and_intangibles": 92429873 }, "cash_flow": { "operating_cash_flow": 57186693, "capital_expenditure": 87421415, "free_cash_flow": 144608108, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254747, "ticker_id": 1226, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:45.554088+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25205000", "ebitda": "91172000", "netIncome": "885000", "grossProfit": "107746000", "depreciation": "None", "totalRevenue": "228993000", "costOfRevenue": "121247000", "interestIncome": "2986000", "incomeBeforeTax": "40304000", "interestExpense": "9350000", "operatingIncome": "39074000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "38866000", "reportedCurrency": "USD", "netInterestIncome": "-3803000", "nonInterestIncome": "None", "operatingExpenses": "68672000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121247000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65967000", "sellingGeneralAndAdministrative": "12041000", "netIncomeFromContinuingOperations": "1438000" }, "balance": { "goodwill": "92429873", "inventory": "231503435", "commonStock": "3404673858", "currentDebt": "None", "investments": "None", "totalAssets": "4733799881", "longTermDebt": "546018000", "shortTermDebt": "4176719", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2568367735", "totalLiabilities": "1327473902", "otherCurrentAssets": "50254394", "totalCurrentAssets": "808822034", "currentLongTermDebt": "None", "longTermInvestments": "90734000", "shortTermInvestments": "147742", "currentNetReceivables": "71128007", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3924977846", "currentAccountsPayable": "196617250", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3647273000", "shortLongTermDebtTotal": "560505907", "totalShareholderEquity": "3410745274", "capitalLeaseObligations": "15465000", "otherCurrentLiabilities": "15053757", "totalCurrentLiabilities": "215847726", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1111626175", "cashAndShortTermInvestments": "455788454", "commonStockSharesOutstanding": "189680000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "455788454", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1557290", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-13703140", "operatingCashflow": "57186693", "capitalExpenditures": "87421415", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "238686749", "cashflowFromInvestment": "-98498456", "stockBasedCompensation": "852000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "166809000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66837872", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 228993000, "cost_of_revenue": 121247000, "gross_profit": 107746000, "research_and_development": null, "selling_general_admin": 12041000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25205000, "depreciation_amortisation": 65967000, "ebitda": 91172000, "interest_expense": 9350000, "interest_income": null, "other_non_operating": null, "pretax_income": 40304000, "tax_provision": 38866000, "effective_tax_rate": null, "net_income": 885000, "net_income_continuing_ops": 1438000, "net_income_to_common": 885000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 455788454, "short_term_investments": 147742, "net_receivables": 71128007, "inventory": 231503435, "other_current_assets": null, "total_current_assets": 808822034, "net_ppe": null, "goodwill": 92429873, "intangible_assets": null, "goodwill_and_intangibles": 92429873, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3924977846, "total_assets": 4733799881, "short_term_debt": 4176719, "accounts_payable": 196617250, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 215847726, "long_term_debt": 546018000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1111626175, "total_liabilities": 1327473902, "total_debt": 550194719, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2568367735, "total_equity": 3410745274, "shares_outstanding": 189680000, "operating_cash_flow": 57186693, "stock_based_compensation": 852000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87421415, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98498456, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 238686749, "free_cash_flow": 144608108, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25205000", "ebitda": "91172000", "netIncome": "885000", "grossProfit": "107746000", "depreciation": "None", "totalRevenue": "228993000", "costOfRevenue": "121247000", "interestIncome": "2986000", "incomeBeforeTax": "40304000", "interestExpense": "9350000", "operatingIncome": "39074000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "38866000", "reportedCurrency": "USD", "netInterestIncome": "-3803000", "nonInterestIncome": "None", "operatingExpenses": "68672000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121247000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65967000", "sellingGeneralAndAdministrative": "12041000", "netIncomeFromContinuingOperations": "1438000" }, "balance": { "goodwill": "92429873", "inventory": "231503435", "commonStock": "3404673858", "currentDebt": "None", "investments": "None", "totalAssets": "4733799881", "longTermDebt": "546018000", "shortTermDebt": "4176719", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2568367735", "totalLiabilities": "1327473902", "otherCurrentAssets": "50254394", "totalCurrentAssets": "808822034", "currentLongTermDebt": "None", "longTermInvestments": "90734000", "shortTermInvestments": "147742", "currentNetReceivables": "71128007", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3924977846", "currentAccountsPayable": "196617250", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3647273000", "shortLongTermDebtTotal": "560505907", "totalShareholderEquity": "3410745274", "capitalLeaseObligations": "15465000", "otherCurrentLiabilities": "15053757", "totalCurrentLiabilities": "215847726", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1111626175", "cashAndShortTermInvestments": "455788454", "commonStockSharesOutstanding": "189680000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "455788454", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1557290", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-13703140", "operatingCashflow": "57186693", "capitalExpenditures": "87421415", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "238686749", "cashflowFromInvestment": "-98498456", "stockBasedCompensation": "852000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "166809000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66837872", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }