{ "ticker": { "uuid": "58f66f93-f7ab-45df-8935-359327f911fd", "symbol": "BEP", "name": "Brookfield Renewable Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Renewable", "page_url": "https://sharemaestro.com/factors/ticker/58f66f93-f7ab-45df-8935-359327f911fd/", "api_url": "https://sharemaestro.com/factors/api/tickers/58f66f93-f7ab-45df-8935-359327f911fd/" }, "ticker_metadata": { "id": 408, "uuid": "58f66f93-f7ab-45df-8935-359327f911fd", "symbol": "BEP", "name": "Brookfield Renewable Partners LP", "asset_type": "equity", "market_cap": 23492743000, "stock_exchange_id": 3, "industry": "Utilities - Renewable", "sector": "Utilities", "description": "Brookfield Renewable Partners LP has a portfolio of renewable energy generation facilities primarily in North America, Colombia, Brazil, Europe, India, and China. The company is headquartered in Hamilton, Bermuda.", "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": "58f66f93-f7ab-45df-8935-359327f911fd", "symbol": "BEP", "name": "Brookfield Renewable Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Renewable", "page_url": "https://sharemaestro.com/factors/ticker/58f66f93-f7ab-45df-8935-359327f911fd/", "api_url": "https://sharemaestro.com/factors/api/tickers/58f66f93-f7ab-45df-8935-359327f911fd/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.36, "value": 0.28, "quality": 0.27, "momentum": 0.86, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 36.52, "market_cap": 11075638241.8, "pe_ratio": 57.7171, "earnings_yield": 0.0173, "ebitda_to_ev": 0.1035, "shareholder_yield": 0.1059, "roe": 0.0456, "piotroski_f_score": 5, "momentum_12_1": 0.4779, "volatility_252d": 0.2451 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:21.486316+00:00", "batch_id": "" }, "size": { "price_close": 36.52, "market_cap": 11075638241.8, "market_cap_usd": 11075638241.8, "enterprise_value": 45275006241.8, "shares_outstanding": 303275965, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 57.7171, "pb_ratio": 2.629, "ptbv_ratio": null, "ps_ratio": 1.7389, "pcf_ratio": 8.7852, "pfcf_ratio": 1.4617, "ev_ebitda": 9.6614, "ev_ebit": 19.7344, "ev_sales": 7.1083, "ev_fcf": 5.9752, "earnings_yield": 0.0173, "fcf_yield": 0.1674, "price_to_sales": 1.7389, "price_to_book": 2.629, "price_to_cashflow": 8.7852, "ebitda_to_ev": 0.1035, "sales_yield": 0.1407 }, "yield": { "dividend_yield": 0.1059, "buyback_yield": 0, "shareholder_yield": 0.1059, "debt_paydown_yield": null, "total_yield": 0.1059 }, "quality": { "gross_margin": 0.3436, "operating_margin": 0.3602, "net_margin": 0.0301, "ebitda_margin": 0.7357, "fcf_margin": 1.1896, "roe": 0.0456, "roa": 0.0019, "roic": 0.0448, "roc_greenblatt": null, "asset_turnover": 0.0646, "cash_conversion": 39.4857, "accruals_ratio": -0.0108, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 22.0805, "revenue_stability_5y": 0.2107, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0222, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 15.0033, "net_debt_to_ebitda": 7.2979, "debt_to_assets": 0.3721, "interest_coverage": 0.9221, "current_ratio": 0.7483, "quick_ratio": 0.7402, "net_debt": 34199368000, "local_beta": 0, "volatility_252d": 0.2451, "volatility_60d": 0.5122, "max_drawdown_12m": -0.125, "risk_adjusted_momentum": 1.9495 }, "growth": { "revenue_growth_1y": 0.068, "revenue_growth_3y_cagr": 0.1144, "revenue_growth_5y_cagr": 0.1128, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3202, "book_value_growth_1y": -0.5316, "revenue_growth": 0.068, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0845, "price_return_3m": 0.2204, "price_return_6m": 0.3169, "price_return_9m": 0.5212, "price_return_12m": 0.6028, "price_return_12m_ex1m": 0.4779, "momentum_6m": 0.3169, "momentum_12m": 0.6028, "momentum_12_1": 0.4779, "distance_from_52w_high": -0.0154, "distance_from_52w_low": 0.5617, "relative_strength": 0.5028 }, "raw_ttm": { "revenue_ttm": 6369324721, "gross_profit_ttm": 2188725049, "ebit_ttm": 2294215963, "ebitda_ttm": 4686186144, "net_income_ttm": 191895170, "eps_diluted_ttm": 0.6327, "operating_cash_flow_ttm": 1260716660, "capital_expenditure_ttm": 6316406569, "fcf_ttm": 7577123229, "dividends_paid_ttm": 1173440616, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2487955615, "cash_and_equivalents": 2474110000, "total_current_assets": 13062820000, "total_current_liabilities": 17456222000, "net_ppe": null, "total_assets": 98564096000, "total_debt": 36673478000, "total_equity": 4212810000, "net_working_capital": 1209966000, "book_value_per_share": 13.891, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1852071000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 87, "rank_pb": 59, "rank_ptbv": 50, "rank_ps": 43, "rank_pcf": 37, "rank_ev_ebitda": 37, "rank_ev_ebit": 68, "rank_earnings_yield": 87, "rank_fcf_yield": 21, "rank_dividend_yield": 7, "rank_shareholder_yield": 7, "rank_total_yield": 7, "rank_roe": 62, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 65, "rank_fcf_margin": 4, "rank_piotroski": 58, "rank_accruals": 71, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 20, "rank_momentum_12m_ex1m": 25, "rank_relative_strength": 19 }, "composites": { "value_composite": 72, "quality_composite": 73, "momentum_composite": 14, "growth_composite": 67, "yield_composite": 5, "svqf_composite": 93, "vc1_composite": 69, "vc2_composite": 28, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 64, "quality_value_composite": 0.275, "os_score": 0.36, "value_percentile": 0.28, "quality_percentile": 0.27, "momentum_percentile": 0.86, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 35, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3713, "ticker_id": 408, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:21.486316+00:00", "batch_id": "", "os_score_delta": null, "price_close": 36.52, "market_cap": 11075638241.8, "market_cap_usd": 11075638241.8, "enterprise_value": 45275006241.8, "shares_outstanding": 303275965, "fx_rate_to_usd": null, "pe_ratio": 57.71712879, "pb_ratio": 2.62903816, "ptbv_ratio": null, "ps_ratio": 1.73890306, "pcf_ratio": 8.78519226, "pfcf_ratio": 1.46172075, "ev_ebitda": 9.66137598, "ev_ebit": 19.7344134, "ev_sales": 7.10828985, "ev_fcf": 5.97522369, "earnings_yield": 0.01732588, "fcf_yield": 0.16735775, "dividend_yield": 0.1059479, "buyback_yield": 0, "shareholder_yield": 0.1059479, "debt_paydown_yield": null, "total_yield": 0.1059479, "gross_margin": 0.34363534, "operating_margin": 0.36019768, "net_margin": 0.03012802, "ebitda_margin": 0.73574301, "fcf_margin": 1.1896274, "roe": 0.0455504, "roa": 0.00194691, "roic": 0.0447947, "roc_greenblatt": null, "asset_turnover": 0.06462114, "cash_conversion": 39.48574229, "accruals_ratio": -0.01084392, "sbc_to_revenue": null, "debt_to_equity": 15.00333293, "net_debt_to_ebitda": 7.2979107, "debt_to_assets": 0.37207746, "interest_coverage": 0.92212898, "current_ratio": 0.74831885, "quick_ratio": 0.74015746, "net_debt": 34199368000, "revenue_growth_1y": 0.06796189, "revenue_growth_3y_cagr": 0.11436159, "revenue_growth_5y_cagr": 0.11282181, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.32019318, "book_value_growth_1y": -0.53161975, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 22.080532, "revenue_stability_5y": 0.210682, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08451302, "price_return_3m": 0.22043731, "price_return_6m": 0.31692823, "price_return_9m": 0.52117229, "price_return_12m": 0.6027948, "price_return_12m_ex1m": 0.47789354, "distance_from_52w_high": -0.01536802, "distance_from_52w_low": 0.56173159, "relative_strength": 0.50283122, "local_beta": 0, "volatility_252d": 0.245136, "volatility_60d": 0.512156, "max_drawdown_12m": -0.12501915, "revenue_ttm": 6369324721, "gross_profit_ttm": 2188725049, "ebit_ttm": 2294215963, "ebitda_ttm": 4686186144, "net_income_ttm": 191895170, "eps_diluted_ttm": 0.63274111, "operating_cash_flow_ttm": 1260716660, "capital_expenditure_ttm": 6316406569, "fcf_ttm": 7577123229, "dividends_paid_ttm": 1173440616, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2487955615, "cash_and_equivalents": 2474110000, "total_current_assets": 13062820000, "total_current_liabilities": 17456222000, "net_ppe": null, "total_assets": 98564096000, "total_debt": 36673478000, "total_equity": 4212810000, "net_working_capital": 1209966000, "book_value_per_share": 13.89101177, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1852071000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 87, "rank_pb": 59, "rank_ptbv": 50, "rank_ps": 43, "rank_pcf": 37, "rank_ev_ebitda": 37, "rank_ev_ebit": 68, "rank_earnings_yield": 87, "rank_fcf_yield": 21, "rank_dividend_yield": 7, "rank_shareholder_yield": 7, "rank_total_yield": 7, "rank_roe": 62, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 65, "rank_fcf_margin": 4, "rank_piotroski": 58, "rank_accruals": 71, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 20, "rank_momentum_12m_ex1m": 25, "rank_relative_strength": 19, "value_composite": 72, "quality_composite": 73, "momentum_composite": 14, "growth_composite": 67, "yield_composite": 5, "svqf_composite": 93, "vc1_composite": 69, "vc2_composite": 28, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 64, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 35, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 36.52, "os": 0.36, "value": 0.28, "quality": 0.27, "momentum": 0.86, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 57.7171, "earnings_yield": 0.0173, "shareholder_yield": 0.1059, "roe": 0.0456, "momentum_12_1": 0.4779, "complete_fields": { "id": 3713, "ticker_id": 408, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:21.486316+00:00", "batch_id": "", "os_score_delta": null, "price_close": 36.52, "market_cap": 11075638241.8, "market_cap_usd": 11075638241.8, "enterprise_value": 45275006241.8, "shares_outstanding": 303275965, "fx_rate_to_usd": null, "pe_ratio": 57.71712879, "pb_ratio": 2.62903816, "ptbv_ratio": null, "ps_ratio": 1.73890306, "pcf_ratio": 8.78519226, "pfcf_ratio": 1.46172075, "ev_ebitda": 9.66137598, "ev_ebit": 19.7344134, "ev_sales": 7.10828985, "ev_fcf": 5.97522369, "earnings_yield": 0.01732588, "fcf_yield": 0.16735775, "dividend_yield": 0.1059479, "buyback_yield": 0, "shareholder_yield": 0.1059479, "debt_paydown_yield": null, "total_yield": 0.1059479, "gross_margin": 0.34363534, "operating_margin": 0.36019768, "net_margin": 0.03012802, "ebitda_margin": 0.73574301, "fcf_margin": 1.1896274, "roe": 0.0455504, "roa": 0.00194691, "roic": 0.0447947, "roc_greenblatt": null, "asset_turnover": 0.06462114, "cash_conversion": 39.48574229, "accruals_ratio": -0.01084392, "sbc_to_revenue": null, "debt_to_equity": 15.00333293, "net_debt_to_ebitda": 7.2979107, "debt_to_assets": 0.37207746, "interest_coverage": 0.92212898, "current_ratio": 0.74831885, "quick_ratio": 0.74015746, "net_debt": 34199368000, "revenue_growth_1y": 0.06796189, "revenue_growth_3y_cagr": 0.11436159, "revenue_growth_5y_cagr": 0.11282181, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.32019318, "book_value_growth_1y": -0.53161975, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 22.080532, "revenue_stability_5y": 0.210682, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08451302, "price_return_3m": 0.22043731, "price_return_6m": 0.31692823, "price_return_9m": 0.52117229, "price_return_12m": 0.6027948, "price_return_12m_ex1m": 0.47789354, "distance_from_52w_high": -0.01536802, "distance_from_52w_low": 0.56173159, "relative_strength": 0.50283122, "local_beta": 0, "volatility_252d": 0.245136, "volatility_60d": 0.512156, "max_drawdown_12m": -0.12501915, "revenue_ttm": 6369324721, "gross_profit_ttm": 2188725049, "ebit_ttm": 2294215963, "ebitda_ttm": 4686186144, "net_income_ttm": 191895170, "eps_diluted_ttm": 0.63274111, "operating_cash_flow_ttm": 1260716660, "capital_expenditure_ttm": 6316406569, "fcf_ttm": 7577123229, "dividends_paid_ttm": 1173440616, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2487955615, "cash_and_equivalents": 2474110000, "total_current_assets": 13062820000, "total_current_liabilities": 17456222000, "net_ppe": null, "total_assets": 98564096000, "total_debt": 36673478000, "total_equity": 4212810000, "net_working_capital": 1209966000, "book_value_per_share": 13.89101177, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1852071000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 87, "rank_pb": 59, "rank_ptbv": 50, "rank_ps": 43, "rank_pcf": 37, "rank_ev_ebitda": 37, "rank_ev_ebit": 68, "rank_earnings_yield": 87, "rank_fcf_yield": 21, "rank_dividend_yield": 7, "rank_shareholder_yield": 7, "rank_total_yield": 7, "rank_roe": 62, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 65, "rank_fcf_margin": 4, "rank_piotroski": 58, "rank_accruals": 71, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 20, "rank_momentum_12m_ex1m": 25, "rank_relative_strength": 19, "value_composite": 72, "quality_composite": 73, "momentum_composite": 14, "growth_composite": 67, "yield_composite": 5, "svqf_composite": 93, "vc1_composite": 69, "vc2_composite": 28, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 64, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 35, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "income_statement": { "revenue": 6519157954, "cost_of_revenue": 5421269483, "gross_profit": 1097888470, "ebit": 2599726639, "ebitda": 5067177558, "pretax_income": 99715543, "tax_provision": -624748397, "net_income": -19332605, "net_income_to_common": -19332605, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2308791000, "total_current_assets": 12275619000, "total_assets": 98521379000, "short_term_debt": 7617113000, "long_term_debt": 27314000000, "total_debt": 34931113000, "total_liabilities": 63611026000, "total_equity": 4595621000, "shares_outstanding": 286956522, "goodwill_and_intangibles": 6008046000 }, "cash_flow": { "operating_cash_flow": 1518118256, "capital_expenditure": 6702308948, "free_cash_flow": 8220427204, "dividends_paid": 1159956308, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225155, "ticker_id": 408, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2599726639", "ebitda": "5067177558", "netIncome": "-19332605", "grossProfit": "1097888470", "depreciation": "None", "totalRevenue": "6519157954", "costOfRevenue": "5421269483", "interestIncome": "200000000", "incomeBeforeTax": "99715543", "interestExpense": "2500011096", "operatingIncome": "870984736", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-624748397", "reportedCurrency": "USD", "netInterestIncome": "-2257000000", "nonInterestIncome": "None", "operatingExpenses": "226903734", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5421269483", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2467450919", "sellingGeneralAndAdministrative": "1957000000", "netIncomeFromContinuingOperations": "712000000" }, "balance": { "goodwill": "6008046000", "inventory": "176678000", "commonStock": "-3275029000", "currentDebt": "None", "investments": "None", "totalAssets": "98521379000", "longTermDebt": "27314000000", "shortTermDebt": "7617113000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "63611026000", "otherCurrentAssets": "6629913000", "totalCurrentAssets": "12275619000", "currentLongTermDebt": "7578000000", "longTermInvestments": "8482000000", "shortTermInvestments": "356350000", "currentNetReceivables": "2803888000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "86245760000", "currentAccountsPayable": "957255000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "70456000000", "shortLongTermDebtTotal": "35731855000", "totalShareholderEquity": "4595621000", "capitalLeaseObligations": "905000000", "otherCurrentLiabilities": "13021260000", "totalCurrentLiabilities": "21658513000", "otherNonCurrentLiabilities": "2029000000", "totalNonCurrentLiabilities": "41952514000", "cashAndShortTermInvestments": "2308791000", "commonStockSharesOutstanding": "286956522", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2308791000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19332605", "profitLoss": "None", "dividendPayout": "1159956308", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1518118256", "capitalExpenditures": "6702308948", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7404387768", "cashflowFromInvestment": "-10024464517", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1159956308", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2467450919", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6519157954, "cost_of_revenue": 5421269483, "gross_profit": 1097888470, "research_and_development": null, "selling_general_admin": 1957000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2599726639, "depreciation_amortisation": 2467450919, "ebitda": 5067177558, "interest_expense": 2500011096, "interest_income": null, "other_non_operating": null, "pretax_income": 99715543, "tax_provision": -624748397, "effective_tax_rate": null, "net_income": -19332605, "net_income_continuing_ops": 712000000, "net_income_to_common": -19332605, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2308791000, "short_term_investments": 356350000, "net_receivables": 2803888000, "inventory": 176678000, "other_current_assets": null, "total_current_assets": 12275619000, "net_ppe": null, "goodwill": 6008046000, "intangible_assets": null, "goodwill_and_intangibles": 6008046000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 86245760000, "total_assets": 98521379000, "short_term_debt": 7617113000, "accounts_payable": 957255000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21658513000, "long_term_debt": 27314000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 41952514000, "total_liabilities": 63611026000, "total_debt": 34931113000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4595621000, "shares_outstanding": 286956522, "operating_cash_flow": 1518118256, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6702308948, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10024464517, "dividends_paid": 1159956308, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7404387768, "free_cash_flow": 8220427204, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2599726639", "ebitda": "5067177558", "netIncome": "-19332605", "grossProfit": "1097888470", "depreciation": "None", "totalRevenue": "6519157954", "costOfRevenue": "5421269483", "interestIncome": "200000000", "incomeBeforeTax": "99715543", "interestExpense": "2500011096", "operatingIncome": "870984736", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-624748397", "reportedCurrency": "USD", "netInterestIncome": "-2257000000", "nonInterestIncome": "None", "operatingExpenses": "226903734", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5421269483", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2467450919", "sellingGeneralAndAdministrative": "1957000000", "netIncomeFromContinuingOperations": "712000000" }, "balance": { "goodwill": "6008046000", "inventory": "176678000", "commonStock": "-3275029000", "currentDebt": "None", "investments": "None", "totalAssets": "98521379000", "longTermDebt": "27314000000", "shortTermDebt": "7617113000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "63611026000", "otherCurrentAssets": "6629913000", "totalCurrentAssets": "12275619000", "currentLongTermDebt": "7578000000", "longTermInvestments": "8482000000", "shortTermInvestments": "356350000", "currentNetReceivables": "2803888000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "86245760000", "currentAccountsPayable": "957255000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "70456000000", "shortLongTermDebtTotal": "35731855000", "totalShareholderEquity": "4595621000", "capitalLeaseObligations": "905000000", "otherCurrentLiabilities": "13021260000", "totalCurrentLiabilities": "21658513000", "otherNonCurrentLiabilities": "2029000000", "totalNonCurrentLiabilities": "41952514000", "cashAndShortTermInvestments": "2308791000", "commonStockSharesOutstanding": "286956522", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2308791000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19332605", "profitLoss": "None", "dividendPayout": "1159956308", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1518118256", "capitalExpenditures": "6702308948", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7404387768", "cashflowFromInvestment": "-10024464517", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1159956308", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2467450919", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "income_statement": { "revenue": 5876000000, "cost_of_revenue": 2580000000, "gross_profit": 3296000000, "ebit": 1788000000, "ebitda": 3798000000, "pretax_income": -200000000, "tax_provision": -191000000, "net_income": -218000000, "net_income_to_common": -218000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3135000000, "total_current_assets": 8835000000, "total_assets": 94809000000, "short_term_debt": 5886000000, "long_term_debt": 28676000000, "total_debt": 34562000000, "total_liabilities": 58353000000, "total_equity": 9751000000, "shares_outstanding": 285180371, "goodwill_and_intangibles": 5444000000 }, "cash_flow": { "operating_cash_flow": 1212830551, "capital_expenditure": 3553764871, "free_cash_flow": 4766595422, "dividends_paid": 1010057468, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225160, "ticker_id": 408, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1788000000", "ebitda": "3798000000", "netIncome": "-218000000", "grossProfit": "3296000000", "depreciation": "None", "totalRevenue": "5876000000", "costOfRevenue": "2580000000", "interestIncome": "137000000", "incomeBeforeTax": "-200000000", "interestExpense": "1988000000", "operatingIncome": "1082000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-191000000", "reportedCurrency": "USD", "netInterestIncome": "-1851000000", "nonInterestIncome": "None", "operatingExpenses": "2214000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2580000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2010000000", "sellingGeneralAndAdministrative": "204000000", "netIncomeFromContinuingOperations": "-9000000" }, "balance": { "goodwill": "5434000000", "inventory": "154000000", "commonStock": "2002000000", "currentDebt": "None", "investments": "None", "totalAssets": "94809000000", "longTermDebt": "28676000000", "shortTermDebt": "5886000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "10000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "58353000000", "otherCurrentAssets": "3532000000", "totalCurrentAssets": "8835000000", "currentLongTermDebt": "5714000000", "longTermInvestments": "5794000000", "shortTermInvestments": "568000000", "currentNetReceivables": "1446000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85974000000", "currentAccountsPayable": "787000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "73475000000", "shortLongTermDebtTotal": "35896000000", "totalShareholderEquity": "9751000000", "capitalLeaseObligations": "1158000000", "otherCurrentLiabilities": "7892000000", "totalCurrentLiabilities": "14565000000", "otherNonCurrentLiabilities": "3015000000", "totalNonCurrentLiabilities": "43788000000", "cashAndShortTermInvestments": "3135000000", "commonStockSharesOutstanding": "285180371", "intangibleAssetsExcludingGoodwill": "10000000", "cashAndCashEquivalentsAtCarryingValue": "3135000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-207533014", "profitLoss": "None", "dividendPayout": "1010057468", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1212830551", "capitalExpenditures": "3553764871", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5353018987", "cashflowFromInvestment": "-4544782615", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1010057468", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-173261507", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1913492471", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5876000000, "cost_of_revenue": 2580000000, "gross_profit": 3296000000, "research_and_development": null, "selling_general_admin": 204000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1788000000, "depreciation_amortisation": 2010000000, "ebitda": 3798000000, "interest_expense": 1988000000, "interest_income": null, "other_non_operating": null, "pretax_income": -200000000, "tax_provision": -191000000, "effective_tax_rate": null, "net_income": -218000000, "net_income_continuing_ops": -9000000, "net_income_to_common": -218000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3135000000, "short_term_investments": 568000000, "net_receivables": 1446000000, "inventory": 154000000, "other_current_assets": null, "total_current_assets": 8835000000, "net_ppe": null, "goodwill": 5434000000, "intangible_assets": 10000000, "goodwill_and_intangibles": 5444000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 85974000000, "total_assets": 94809000000, "short_term_debt": 5886000000, "accounts_payable": 787000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14565000000, "long_term_debt": 28676000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 43788000000, "total_liabilities": 58353000000, "total_debt": 34562000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9751000000, "shares_outstanding": 285180371, "operating_cash_flow": 1212830551, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3553764871, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4544782615, "dividends_paid": 1010057468, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5353018987, "free_cash_flow": 4766595422, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1788000000", "ebitda": "3798000000", "netIncome": "-218000000", "grossProfit": "3296000000", "depreciation": "None", "totalRevenue": "5876000000", "costOfRevenue": "2580000000", "interestIncome": "137000000", "incomeBeforeTax": "-200000000", "interestExpense": "1988000000", "operatingIncome": "1082000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-191000000", "reportedCurrency": "USD", "netInterestIncome": "-1851000000", "nonInterestIncome": "None", "operatingExpenses": "2214000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2580000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2010000000", "sellingGeneralAndAdministrative": "204000000", "netIncomeFromContinuingOperations": "-9000000" }, "balance": { "goodwill": "5434000000", "inventory": "154000000", "commonStock": "2002000000", "currentDebt": "None", "investments": "None", "totalAssets": "94809000000", "longTermDebt": "28676000000", "shortTermDebt": "5886000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "10000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "58353000000", "otherCurrentAssets": "3532000000", "totalCurrentAssets": "8835000000", "currentLongTermDebt": "5714000000", "longTermInvestments": "5794000000", "shortTermInvestments": "568000000", "currentNetReceivables": "1446000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85974000000", "currentAccountsPayable": "787000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "73475000000", "shortLongTermDebtTotal": "35896000000", "totalShareholderEquity": "9751000000", "capitalLeaseObligations": "1158000000", "otherCurrentLiabilities": "7892000000", "totalCurrentLiabilities": "14565000000", "otherNonCurrentLiabilities": "3015000000", "totalNonCurrentLiabilities": "43788000000", "cashAndShortTermInvestments": "3135000000", "commonStockSharesOutstanding": "285180371", "intangibleAssetsExcludingGoodwill": "10000000", "cashAndCashEquivalentsAtCarryingValue": "3135000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-207533014", "profitLoss": "None", "dividendPayout": "1010057468", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1212830551", "capitalExpenditures": "3553764871", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5353018987", "cashflowFromInvestment": "-4544782615", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1010057468", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-173261507", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1913492471", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "income_statement": { "revenue": 5038000000, "cost_of_revenue": 1933000000, "gross_profit": 3105000000, "ebit": 2195000000, "ebitda": 4058000000, "pretax_income": 568000000, "tax_provision": -48000000, "net_income": -50000000, "net_income_to_common": -50000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1141000000, "total_current_assets": 4610000000, "total_assets": 76128000000, "short_term_debt": 5218000000, "long_term_debt": 24767000000, "total_debt": 29985000000, "total_liabilities": 46149000000, "total_equity": 10533000000, "shares_outstanding": 282400000, "goodwill_and_intangibles": 1959000000 }, "cash_flow": { "operating_cash_flow": 1899201890, "capital_expenditure": 2860513727, "free_cash_flow": 4759715617, "dividends_paid": 1008155426, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225165, "ticker_id": 408, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2195000000", "ebitda": "4058000000", "netIncome": "-50000000", "grossProfit": "3105000000", "depreciation": "None", "totalRevenue": "5038000000", "costOfRevenue": "1933000000", "interestIncome": "107000000", "incomeBeforeTax": "568000000", "interestExpense": "1627000000", "operatingIncome": "1037000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-48000000", "reportedCurrency": "USD", "netInterestIncome": "-1520000000", "nonInterestIncome": "None", "operatingExpenses": "2068000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1933000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1863000000", "sellingGeneralAndAdministrative": "205000000", "netIncomeFromContinuingOperations": "616000000" }, "balance": { "goodwill": "1944000000", "inventory": "111000000", "commonStock": "3100000000", "currentDebt": "None", "investments": "None", "totalAssets": "76128000000", "longTermDebt": "24767000000", "shortTermDebt": "5218000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "15000000", "reportedCurrency": "USD", "retainedEarnings": "2107163676", "totalLiabilities": "46149000000", "otherCurrentAssets": "1027000000", "totalCurrentAssets": "4610000000", "currentLongTermDebt": "4935000000", "longTermInvestments": "4314000000", "shortTermInvestments": "222000000", "currentNetReceivables": "2109000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "71518000000", "currentAccountsPayable": "388000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "64005000000", "shortLongTermDebtTotal": "30920000000", "totalShareholderEquity": "10533000000", "capitalLeaseObligations": "768000000", "otherCurrentLiabilities": "2432000000", "totalCurrentLiabilities": "8038000000", "otherNonCurrentLiabilities": "2620000000", "totalNonCurrentLiabilities": "38111000000", "cashAndShortTermInvestments": "1141000000", "commonStockSharesOutstanding": "282400000", "intangibleAssetsExcludingGoodwill": "15000000", "cashAndCashEquivalentsAtCarryingValue": "1141000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50916940", "profitLoss": "None", "dividendPayout": "1008155426", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1", "operatingCashflow": "1899201890", "capitalExpenditures": "2860513727", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "255603042", "cashflowFromInvestment": "-2047879357", "stockBasedCompensation": "-3771926971", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1008155426", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43788569", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1897165212", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5038000000, "cost_of_revenue": 1933000000, "gross_profit": 3105000000, "research_and_development": null, "selling_general_admin": 205000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2195000000, "depreciation_amortisation": 1863000000, "ebitda": 4058000000, "interest_expense": 1627000000, "interest_income": null, "other_non_operating": null, "pretax_income": 568000000, "tax_provision": -48000000, "effective_tax_rate": null, "net_income": -50000000, "net_income_continuing_ops": 616000000, "net_income_to_common": -50000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1141000000, "short_term_investments": 222000000, "net_receivables": 2109000000, "inventory": 111000000, "other_current_assets": null, "total_current_assets": 4610000000, "net_ppe": null, "goodwill": 1944000000, "intangible_assets": 15000000, "goodwill_and_intangibles": 1959000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 71518000000, "total_assets": 76128000000, "short_term_debt": 5218000000, "accounts_payable": 388000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8038000000, "long_term_debt": 24767000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 38111000000, "total_liabilities": 46149000000, "total_debt": 29985000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2107163676, "total_equity": 10533000000, "shares_outstanding": 282400000, "operating_cash_flow": 1899201890, "stock_based_compensation": -3771926971, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2860513727, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2047879357, "dividends_paid": 1008155426, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 255603042, "free_cash_flow": 4759715617, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2195000000", "ebitda": "4058000000", "netIncome": "-50000000", "grossProfit": "3105000000", "depreciation": "None", "totalRevenue": "5038000000", "costOfRevenue": "1933000000", "interestIncome": "107000000", "incomeBeforeTax": "568000000", "interestExpense": "1627000000", "operatingIncome": "1037000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-48000000", "reportedCurrency": "USD", "netInterestIncome": "-1520000000", "nonInterestIncome": "None", "operatingExpenses": "2068000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1933000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1863000000", "sellingGeneralAndAdministrative": "205000000", "netIncomeFromContinuingOperations": "616000000" }, "balance": { "goodwill": "1944000000", "inventory": "111000000", "commonStock": "3100000000", "currentDebt": "None", "investments": "None", "totalAssets": "76128000000", "longTermDebt": "24767000000", "shortTermDebt": "5218000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "15000000", "reportedCurrency": "USD", "retainedEarnings": "2107163676", "totalLiabilities": "46149000000", "otherCurrentAssets": "1027000000", "totalCurrentAssets": "4610000000", "currentLongTermDebt": "4935000000", "longTermInvestments": "4314000000", "shortTermInvestments": "222000000", "currentNetReceivables": "2109000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "71518000000", "currentAccountsPayable": "388000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "64005000000", "shortLongTermDebtTotal": "30920000000", "totalShareholderEquity": "10533000000", "capitalLeaseObligations": "768000000", "otherCurrentLiabilities": "2432000000", "totalCurrentLiabilities": "8038000000", "otherNonCurrentLiabilities": "2620000000", "totalNonCurrentLiabilities": "38111000000", "cashAndShortTermInvestments": "1141000000", "commonStockSharesOutstanding": "282400000", "intangibleAssetsExcludingGoodwill": "15000000", "cashAndCashEquivalentsAtCarryingValue": "1141000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50916940", "profitLoss": "None", "dividendPayout": "1008155426", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1", "operatingCashflow": "1899201890", "capitalExpenditures": "2860513727", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "255603042", "cashflowFromInvestment": "-2047879357", "stockBasedCompensation": "-3771926971", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1008155426", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43788569", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1897165212", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "income_statement": { "revenue": 4711000000, "cost_of_revenue": 1434000000, "gross_profit": 3277000000, "ebit": 1360000000, "ebitda": 2958000000, "pretax_income": 136000000, "tax_provision": -2000000, "net_income": -122000000, "net_income_to_common": -122000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 998000000, "total_current_assets": 4183000000, "total_assets": 64111000000, "short_term_debt": 2630000000, "long_term_debt": 25172000000, "total_debt": 27802000000, "total_liabilities": 37825000000, "total_equity": 10960000000, "shares_outstanding": 275359000, "goodwill_and_intangibles": 1735000000 }, "cash_flow": { "operating_cash_flow": 1712000000, "capital_expenditure": 2190000000, "free_cash_flow": 3902000000, "dividends_paid": 915000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225170, "ticker_id": 408, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1360000000", "ebitda": "2958000000", "netIncome": "-122000000", "grossProfit": "3277000000", "depreciation": "None", "totalRevenue": "4711000000", "costOfRevenue": "1434000000", "interestIncome": "1042000000", "incomeBeforeTax": "136000000", "interestExpense": "1224000000", "operatingIncome": "1430000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-2000000", "reportedCurrency": "USD", "netInterestIncome": "-1224000000", "nonInterestIncome": "None", "operatingExpenses": "1847000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1434000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1598000000", "sellingGeneralAndAdministrative": "243000000", "netIncomeFromContinuingOperations": "138000000" }, "balance": { "goodwill": "1526000000", "inventory": "42000000", "commonStock": "3614000000", "currentDebt": "None", "investments": "None", "totalAssets": "64111000000", "longTermDebt": "25172000000", "shortTermDebt": "2630000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "209000000", "reportedCurrency": "USD", "retainedEarnings": "-4853798362", "totalLiabilities": "37825000000", "otherCurrentAssets": "2074000000", "totalCurrentAssets": "4183000000", "currentLongTermDebt": "2276000000", "longTermInvestments": "1392000000", "shortTermInvestments": "238000000", "currentNetReceivables": "831000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59928000000", "currentAccountsPayable": "276000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "54283000000", "shortLongTermDebtTotal": "25730000000", "totalShareholderEquity": "10960000000", "capitalLeaseObligations": "559000000", "otherCurrentLiabilities": "2037000000", "totalCurrentLiabilities": "4943000000", "otherNonCurrentLiabilities": "1812000000", "totalNonCurrentLiabilities": "32882000000", "cashAndShortTermInvestments": "998000000", "commonStockSharesOutstanding": "275359000", "intangibleAssetsExcludingGoodwill": "209000000", "cashAndCashEquivalentsAtCarryingValue": "998000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138000000", "profitLoss": "None", "dividendPayout": "915000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-104681127", "operatingCashflow": "1712000000", "capitalExpenditures": "2190000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3488000000", "cashflowFromInvestment": "-5066000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "915000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-252000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1583000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4711000000, "cost_of_revenue": 1434000000, "gross_profit": 3277000000, "research_and_development": null, "selling_general_admin": 243000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1360000000, "depreciation_amortisation": 1598000000, "ebitda": 2958000000, "interest_expense": 1224000000, "interest_income": null, "other_non_operating": null, "pretax_income": 136000000, "tax_provision": -2000000, "effective_tax_rate": null, "net_income": -122000000, "net_income_continuing_ops": 138000000, "net_income_to_common": -122000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 998000000, "short_term_investments": 238000000, "net_receivables": 831000000, "inventory": 42000000, "other_current_assets": null, "total_current_assets": 4183000000, "net_ppe": null, "goodwill": 1526000000, "intangible_assets": 209000000, "goodwill_and_intangibles": 1735000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 59928000000, "total_assets": 64111000000, "short_term_debt": 2630000000, "accounts_payable": 276000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4943000000, "long_term_debt": 25172000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 32882000000, "total_liabilities": 37825000000, "total_debt": 27802000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4853798362, "total_equity": 10960000000, "shares_outstanding": 275359000, "operating_cash_flow": 1712000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2190000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5066000000, "dividends_paid": 915000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3488000000, "free_cash_flow": 3902000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1360000000", "ebitda": "2958000000", "netIncome": "-122000000", "grossProfit": "3277000000", "depreciation": "None", "totalRevenue": "4711000000", "costOfRevenue": "1434000000", "interestIncome": "1042000000", "incomeBeforeTax": "136000000", "interestExpense": "1224000000", "operatingIncome": "1430000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-2000000", "reportedCurrency": "USD", "netInterestIncome": "-1224000000", "nonInterestIncome": "None", "operatingExpenses": "1847000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1434000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1598000000", "sellingGeneralAndAdministrative": "243000000", "netIncomeFromContinuingOperations": "138000000" }, "balance": { "goodwill": "1526000000", "inventory": "42000000", "commonStock": "3614000000", "currentDebt": "None", "investments": "None", "totalAssets": "64111000000", "longTermDebt": "25172000000", "shortTermDebt": "2630000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "209000000", "reportedCurrency": "USD", "retainedEarnings": "-4853798362", "totalLiabilities": "37825000000", "otherCurrentAssets": "2074000000", "totalCurrentAssets": "4183000000", "currentLongTermDebt": "2276000000", "longTermInvestments": "1392000000", "shortTermInvestments": "238000000", "currentNetReceivables": "831000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59928000000", "currentAccountsPayable": "276000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "54283000000", "shortLongTermDebtTotal": "25730000000", "totalShareholderEquity": "10960000000", "capitalLeaseObligations": "559000000", "otherCurrentLiabilities": "2037000000", "totalCurrentLiabilities": "4943000000", "otherNonCurrentLiabilities": "1812000000", "totalNonCurrentLiabilities": "32882000000", "cashAndShortTermInvestments": "998000000", "commonStockSharesOutstanding": "275359000", "intangibleAssetsExcludingGoodwill": "209000000", "cashAndCashEquivalentsAtCarryingValue": "998000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138000000", "profitLoss": "None", "dividendPayout": "915000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-104681127", "operatingCashflow": "1712000000", "capitalExpenditures": "2190000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3488000000", "cashflowFromInvestment": "-5066000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "915000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-252000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1583000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "income_statement": { "revenue": 4096000000, "cost_of_revenue": 1365000000, "gross_profit": 2731000000, "ebit": 929000000, "ebitda": 2444000000, "pretax_income": -52000000, "tax_provision": 14000000, "net_income": -136000000, "net_income_to_common": -136000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 764000000, "total_current_assets": 2861000000, "total_assets": 55867000000, "short_term_debt": 1848000000, "long_term_debt": 21529000000, "total_debt": 23377000000, "total_liabilities": 31871000000, "total_equity": 23996000000, "shares_outstanding": 275084265, "goodwill_and_intangibles": 1184000000 }, "cash_flow": { "operating_cash_flow": 734000000, "capital_expenditure": 1967000000, "free_cash_flow": 2701000000, "dividends_paid": 854000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225175, "ticker_id": 408, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "929000000", "ebitda": "2444000000", "netIncome": "-136000000", "grossProfit": "2731000000", "depreciation": "None", "totalRevenue": "4096000000", "costOfRevenue": "1365000000", "interestIncome": "991000000", "incomeBeforeTax": "-52000000", "interestExpense": "981000000", "operatingIncome": "870000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-981000000", "nonInterestIncome": "None", "operatingExpenses": "1861000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1365000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1515000000", "sellingGeneralAndAdministrative": "288000000", "netIncomeFromContinuingOperations": "-66000000" }, "balance": { "goodwill": "966000000", "inventory": "31000000", "commonStock": "9607000000", "currentDebt": "None", "investments": "None", "totalAssets": "55867000000", "longTermDebt": "21529000000", "shortTermDebt": "1848000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "218000000", "reportedCurrency": "USD", "retainedEarnings": "20543679430", "totalLiabilities": "31871000000", "otherCurrentAssets": "1167000000", "totalCurrentAssets": "2861000000", "currentLongTermDebt": "2149000000", "longTermInvestments": "1107000000", "shortTermInvestments": "60000000", "currentNetReceivables": "899000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "53006000000", "currentAccountsPayable": "208000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "49432000000", "shortLongTermDebtTotal": "23377000000", "totalShareholderEquity": "23996000000", "capitalLeaseObligations": "464000000", "otherCurrentLiabilities": "406000000", "totalCurrentLiabilities": "3222000000", "otherNonCurrentLiabilities": "130000000", "totalNonCurrentLiabilities": "28649000000", "cashAndShortTermInvestments": "764000000", "commonStockSharesOutstanding": "275084265", "intangibleAssetsExcludingGoodwill": "218000000", "cashAndCashEquivalentsAtCarryingValue": "764000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66000000", "profitLoss": "None", "dividendPayout": "854000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "279518685", "operatingCashflow": "734000000", "capitalExpenditures": "1967000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2143000000", "cashflowFromInvestment": "-2503000000", "stockBasedCompensation": "178000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "854000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-153000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1501000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4096000000, "cost_of_revenue": 1365000000, "gross_profit": 2731000000, "research_and_development": null, "selling_general_admin": 288000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 929000000, "depreciation_amortisation": 1515000000, "ebitda": 2444000000, "interest_expense": 981000000, "interest_income": null, "other_non_operating": null, "pretax_income": -52000000, "tax_provision": 14000000, "effective_tax_rate": null, "net_income": -136000000, "net_income_continuing_ops": -66000000, "net_income_to_common": -136000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 764000000, "short_term_investments": 60000000, "net_receivables": 899000000, "inventory": 31000000, "other_current_assets": null, "total_current_assets": 2861000000, "net_ppe": null, "goodwill": 966000000, "intangible_assets": 218000000, "goodwill_and_intangibles": 1184000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 53006000000, "total_assets": 55867000000, "short_term_debt": 1848000000, "accounts_payable": 208000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3222000000, "long_term_debt": 21529000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28649000000, "total_liabilities": 31871000000, "total_debt": 23377000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 20543679430, "total_equity": 23996000000, "shares_outstanding": 275084265, "operating_cash_flow": 734000000, "stock_based_compensation": 178000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1967000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2503000000, "dividends_paid": 854000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2143000000, "free_cash_flow": 2701000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "929000000", "ebitda": "2444000000", "netIncome": "-136000000", "grossProfit": "2731000000", "depreciation": "None", "totalRevenue": "4096000000", "costOfRevenue": "1365000000", "interestIncome": "991000000", "incomeBeforeTax": "-52000000", "interestExpense": "981000000", "operatingIncome": "870000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-981000000", "nonInterestIncome": "None", "operatingExpenses": "1861000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1365000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1515000000", "sellingGeneralAndAdministrative": "288000000", "netIncomeFromContinuingOperations": "-66000000" }, "balance": { "goodwill": "966000000", "inventory": "31000000", "commonStock": "9607000000", "currentDebt": "None", "investments": "None", "totalAssets": "55867000000", "longTermDebt": "21529000000", "shortTermDebt": "1848000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "218000000", "reportedCurrency": "USD", "retainedEarnings": "20543679430", "totalLiabilities": "31871000000", "otherCurrentAssets": "1167000000", "totalCurrentAssets": "2861000000", "currentLongTermDebt": "2149000000", "longTermInvestments": "1107000000", "shortTermInvestments": "60000000", "currentNetReceivables": "899000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "53006000000", "currentAccountsPayable": "208000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "49432000000", "shortLongTermDebtTotal": "23377000000", "totalShareholderEquity": "23996000000", "capitalLeaseObligations": "464000000", "otherCurrentLiabilities": "406000000", "totalCurrentLiabilities": "3222000000", "otherNonCurrentLiabilities": "130000000", "totalNonCurrentLiabilities": "28649000000", "cashAndShortTermInvestments": "764000000", "commonStockSharesOutstanding": "275084265", "intangibleAssetsExcludingGoodwill": "218000000", "cashAndCashEquivalentsAtCarryingValue": "764000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66000000", "profitLoss": "None", "dividendPayout": "854000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "279518685", "operatingCashflow": "734000000", "capitalExpenditures": "1967000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2143000000", "cashflowFromInvestment": "-2503000000", "stockBasedCompensation": "178000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "854000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-153000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1501000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "income_statement": { "revenue": 3820000000, "cost_of_revenue": 1274000000, "gross_profit": 2546000000, "ebit": 944000000, "ebitda": 2320000000, "pretax_income": 101999999, "tax_provision": 146999999, "net_income": -250000000, "net_income_to_common": -250000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 431000000, "total_current_assets": 2092000000, "total_assets": 49722000000, "short_term_debt": 2135000000, "long_term_debt": 15947000000, "total_debt": 18082000000, "total_liabilities": 27955000000, "total_equity": 21767000000, "shares_outstanding": 274837890, "goodwill_and_intangibles": 1202000000 }, "cash_flow": { "operating_cash_flow": 1296000000, "capital_expenditure": 447000000, "free_cash_flow": 1743000000, "dividends_paid": 769000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225180, "ticker_id": 408, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "944000000", "ebitda": "2320000000", "netIncome": "-250000000", "grossProfit": "2546000000", "depreciation": "None", "totalRevenue": "3820000000", "costOfRevenue": "1274000000", "interestIncome": "746000000", "incomeBeforeTax": "101999999", "interestExpense": "976000000", "operatingIncome": "2311000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "146999999", "reportedCurrency": "USD", "netInterestIncome": "-976000000", "nonInterestIncome": "None", "operatingExpenses": "235000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1274000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1376000000", "sellingGeneralAndAdministrative": "235000000", "netIncomeFromContinuingOperations": "-45000000" }, "balance": { "goodwill": "970000000", "inventory": "26000000", "commonStock": "4197000000", "currentDebt": "None", "investments": "None", "totalAssets": "49722000000", "longTermDebt": "15947000000", "shortTermDebt": "2135000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "232000000", "reportedCurrency": "USD", "retainedEarnings": "17882000000", "totalLiabilities": "27955000000", "otherCurrentAssets": "-26000000", "totalCurrentAssets": "2092000000", "currentLongTermDebt": "2135000000", "longTermInvestments": "971000000", "shortTermInvestments": "62000000", "currentNetReceivables": "1661000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "47630000000", "currentAccountsPayable": "4358000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "44590000000", "shortLongTermDebtTotal": "20217000000", "totalShareholderEquity": "21767000000", "capitalLeaseObligations": "438000000", "otherCurrentLiabilities": "297000000", "totalCurrentLiabilities": "6493000000", "otherNonCurrentLiabilities": "130000000", "totalNonCurrentLiabilities": "21462000000", "cashAndShortTermInvestments": "431000000", "commonStockSharesOutstanding": "274837890", "intangibleAssetsExcludingGoodwill": "232000000", "cashAndCashEquivalentsAtCarryingValue": "431000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45000000", "profitLoss": "None", "dividendPayout": "769000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "95807225", "operatingCashflow": "1296000000", "capitalExpenditures": "447000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-792000000", "cashflowFromInvestment": "-426000000", "stockBasedCompensation": "-161000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "769000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "509000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1367000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3820000000, "cost_of_revenue": 1274000000, "gross_profit": 2546000000, "research_and_development": null, "selling_general_admin": 235000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 944000000, "depreciation_amortisation": 1376000000, "ebitda": 2320000000, "interest_expense": 976000000, "interest_income": null, "other_non_operating": null, "pretax_income": 101999999, "tax_provision": 146999999, "effective_tax_rate": null, "net_income": -250000000, "net_income_continuing_ops": -45000000, "net_income_to_common": -250000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 431000000, "short_term_investments": 62000000, "net_receivables": 1661000000, "inventory": 26000000, "other_current_assets": null, "total_current_assets": 2092000000, "net_ppe": null, "goodwill": 970000000, "intangible_assets": 232000000, "goodwill_and_intangibles": 1202000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 47630000000, "total_assets": 49722000000, "short_term_debt": 2135000000, "accounts_payable": 4358000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6493000000, "long_term_debt": 15947000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21462000000, "total_liabilities": 27955000000, "total_debt": 18082000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 17882000000, "total_equity": 21767000000, "shares_outstanding": 274837890, "operating_cash_flow": 1296000000, "stock_based_compensation": -161000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 447000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -426000000, "dividends_paid": 769000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -792000000, "free_cash_flow": 1743000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "944000000", "ebitda": "2320000000", "netIncome": "-250000000", "grossProfit": "2546000000", "depreciation": "None", "totalRevenue": "3820000000", "costOfRevenue": "1274000000", "interestIncome": "746000000", "incomeBeforeTax": "101999999", "interestExpense": "976000000", "operatingIncome": "2311000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "146999999", "reportedCurrency": "USD", "netInterestIncome": "-976000000", "nonInterestIncome": "None", "operatingExpenses": "235000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1274000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1376000000", "sellingGeneralAndAdministrative": "235000000", "netIncomeFromContinuingOperations": "-45000000" }, "balance": { "goodwill": "970000000", "inventory": "26000000", "commonStock": "4197000000", "currentDebt": "None", "investments": "None", "totalAssets": "49722000000", "longTermDebt": "15947000000", "shortTermDebt": "2135000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "232000000", "reportedCurrency": "USD", "retainedEarnings": "17882000000", "totalLiabilities": "27955000000", "otherCurrentAssets": "-26000000", "totalCurrentAssets": "2092000000", "currentLongTermDebt": "2135000000", "longTermInvestments": "971000000", "shortTermInvestments": "62000000", "currentNetReceivables": "1661000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "47630000000", "currentAccountsPayable": "4358000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "44590000000", "shortLongTermDebtTotal": "20217000000", "totalShareholderEquity": "21767000000", "capitalLeaseObligations": "438000000", "otherCurrentLiabilities": "297000000", "totalCurrentLiabilities": "6493000000", "otherNonCurrentLiabilities": "130000000", "totalNonCurrentLiabilities": "21462000000", "cashAndShortTermInvestments": "431000000", "commonStockSharesOutstanding": "274837890", "intangibleAssetsExcludingGoodwill": "232000000", "cashAndCashEquivalentsAtCarryingValue": "431000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45000000", "profitLoss": "None", "dividendPayout": "769000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "95807225", "operatingCashflow": "1296000000", "capitalExpenditures": "447000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-792000000", "cashflowFromInvestment": "-426000000", "stockBasedCompensation": "-161000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "769000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "509000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1367000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "income_statement": { "revenue": 3971000000, "cost_of_revenue": 1263000000, "gross_profit": 2708000000, "ebit": 1144000000, "ebitda": 2415000000, "pretax_income": 123000000, "tax_provision": 43000000, "net_income": -44000000, "net_income_to_common": -44000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269000000, "total_current_assets": 1474000000, "total_assets": 35691000000, "short_term_debt": 700000000, "long_term_debt": 16167000000, "total_debt": 16867000000, "total_liabilities": 17560000000, "total_equity": 5409000000, "shares_outstanding": 220000000, "goodwill_and_intangibles": 831000000 }, "cash_flow": { "operating_cash_flow": 1554000000, "capital_expenditure": 460000000, "free_cash_flow": 2014000000, "dividends_paid": 753000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225185, "ticker_id": 408, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1144000000", "ebitda": "2415000000", "netIncome": "-44000000", "grossProfit": "2708000000", "depreciation": "None", "totalRevenue": "3971000000", "costOfRevenue": "1263000000", "interestIncome": "660000000", "incomeBeforeTax": "123000000", "interestExpense": "1001000000", "operatingIncome": "1071341000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "43000000", "reportedCurrency": "USD", "netInterestIncome": "-653000000", "nonInterestIncome": "None", "operatingExpenses": "2708000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1263000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1271000000", "sellingGeneralAndAdministrative": "135000000", "netIncomeFromContinuingOperations": "273000000" }, "balance": { "goodwill": "821000000", "inventory": "535998000", "commonStock": "-1119000000", "currentDebt": "None", "investments": "None", "totalAssets": "35691000000", "longTermDebt": "16167000000", "shortTermDebt": "700000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "10000000", "reportedCurrency": "USD", "retainedEarnings": "-508287000", "totalLiabilities": "17560000000", "otherCurrentAssets": "546000000", "totalCurrentAssets": "1474000000", "currentLongTermDebt": "685000000", "longTermInvestments": "1889000000", "shortTermInvestments": "88000000", "currentNetReceivables": "659000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34217000000", "currentAccountsPayable": "111000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41055000000", "shortLongTermDebtTotal": "11137000000", "totalShareholderEquity": "5409000000", "capitalLeaseObligations": "133000000", "otherCurrentLiabilities": "867000000", "totalCurrentLiabilities": "1678000000", "otherNonCurrentLiabilities": "62000000", "totalNonCurrentLiabilities": "15882000000", "cashAndShortTermInvestments": "269000000", "commonStockSharesOutstanding": "220000000", "intangibleAssetsExcludingGoodwill": "10000000", "cashAndCashEquivalentsAtCarryingValue": "269000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80000000", "profitLoss": "None", "dividendPayout": "753000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "17000000", "operatingCashflow": "1554000000", "capitalExpenditures": "460000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-402000000", "cashflowFromInvestment": "-1211000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "753000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1271000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3971000000, "cost_of_revenue": 1263000000, "gross_profit": 2708000000, "research_and_development": null, "selling_general_admin": 135000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1144000000, "depreciation_amortisation": 1271000000, "ebitda": 2415000000, "interest_expense": 1001000000, "interest_income": null, "other_non_operating": null, "pretax_income": 123000000, "tax_provision": 43000000, "effective_tax_rate": null, "net_income": -44000000, "net_income_continuing_ops": 273000000, "net_income_to_common": -44000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 269000000, "short_term_investments": 88000000, "net_receivables": 659000000, "inventory": 535998000, "other_current_assets": null, "total_current_assets": 1474000000, "net_ppe": null, "goodwill": 821000000, "intangible_assets": 10000000, "goodwill_and_intangibles": 831000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34217000000, "total_assets": 35691000000, "short_term_debt": 700000000, "accounts_payable": 111000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1678000000, "long_term_debt": 16167000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15882000000, "total_liabilities": 17560000000, "total_debt": 16867000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -508287000, "total_equity": 5409000000, "shares_outstanding": 220000000, "operating_cash_flow": 1554000000, "stock_based_compensation": 19000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 460000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1211000000, "dividends_paid": 753000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -402000000, "free_cash_flow": 2014000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1144000000", "ebitda": "2415000000", "netIncome": "-44000000", "grossProfit": "2708000000", "depreciation": "None", "totalRevenue": "3971000000", "costOfRevenue": "1263000000", "interestIncome": "660000000", "incomeBeforeTax": "123000000", "interestExpense": "1001000000", "operatingIncome": "1071341000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "43000000", "reportedCurrency": "USD", "netInterestIncome": "-653000000", "nonInterestIncome": "None", "operatingExpenses": "2708000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1263000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1271000000", "sellingGeneralAndAdministrative": "135000000", "netIncomeFromContinuingOperations": "273000000" }, "balance": { "goodwill": "821000000", "inventory": "535998000", "commonStock": "-1119000000", "currentDebt": "None", "investments": "None", "totalAssets": "35691000000", "longTermDebt": "16167000000", "shortTermDebt": "700000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "10000000", "reportedCurrency": "USD", "retainedEarnings": "-508287000", "totalLiabilities": "17560000000", "otherCurrentAssets": "546000000", "totalCurrentAssets": "1474000000", "currentLongTermDebt": "685000000", "longTermInvestments": "1889000000", "shortTermInvestments": "88000000", "currentNetReceivables": "659000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34217000000", "currentAccountsPayable": "111000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41055000000", "shortLongTermDebtTotal": "11137000000", "totalShareholderEquity": "5409000000", "capitalLeaseObligations": "133000000", "otherCurrentLiabilities": "867000000", "totalCurrentLiabilities": "1678000000", "otherNonCurrentLiabilities": "62000000", "totalNonCurrentLiabilities": "15882000000", "cashAndShortTermInvestments": "269000000", "commonStockSharesOutstanding": "220000000", "intangibleAssetsExcludingGoodwill": "10000000", "cashAndCashEquivalentsAtCarryingValue": "269000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80000000", "profitLoss": "None", "dividendPayout": "753000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "17000000", "operatingCashflow": "1554000000", "capitalExpenditures": "460000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-402000000", "cashflowFromInvestment": "-1211000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "753000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1271000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "income_statement": { "revenue": 3797000000, "cost_of_revenue": 1273000000, "gross_profit": 2524000000, "ebit": 543919000, "ebitda": 1694919000, "pretax_income": 261925000, "tax_provision": -343000000, "net_income": 61000000, "net_income_to_common": 61000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309000000, "total_current_assets": 1961000000, "total_assets": 34103000000, "short_term_debt": 495000000, "long_term_debt": 10223000000, "total_debt": 10718000000, "total_liabilities": 16897000000, "total_equity": 5191000000, "shares_outstanding": 219048000, "goodwill_and_intangibles": 838999999 }, "cash_flow": { "operating_cash_flow": 1046750118, "capital_expenditure": 223015662, "free_cash_flow": 1269765780, "dividends_paid": 645321922, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225190, "ticker_id": 408, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "543919000", "ebitda": "1694919000", "netIncome": "61000000", "grossProfit": "2524000000", "depreciation": "None", "totalRevenue": "3797000000", "costOfRevenue": "1273000000", "interestIncome": "665000000", "incomeBeforeTax": "261925000", "interestExpense": "973000000", "operatingIncome": "708000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-343000000", "reportedCurrency": "USD", "netInterestIncome": "-683000000", "nonInterestIncome": "None", "operatingExpenses": "2524000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1273000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1151000000", "sellingGeneralAndAdministrative": "94000000", "netIncomeFromContinuingOperations": "403000000" }, "balance": { "goodwill": "828000000", "inventory": "-60000000", "commonStock": "-948000000", "currentDebt": "None", "investments": "None", "totalAssets": "34103000000", "longTermDebt": "10223000000", "shortTermDebt": "495000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "10999999", "reportedCurrency": "USD", "retainedEarnings": "-359603000", "totalLiabilities": "16897000000", "otherCurrentAssets": "1034000000", "totalCurrentAssets": "1961000000", "currentLongTermDebt": "495000000", "longTermInvestments": "1569000000", "shortTermInvestments": "60000000", "currentNetReceivables": "558000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32142000000", "currentAccountsPayable": "76000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "38177000000", "shortLongTermDebtTotal": "10718000000", "totalShareholderEquity": "5191000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1118000000", "totalCurrentLiabilities": "1689000000", "otherNonCurrentLiabilities": "39000000", "totalNonCurrentLiabilities": "15208000000", "cashAndShortTermInvestments": "309000000", "commonStockSharesOutstanding": "219048000", "intangibleAssetsExcludingGoodwill": "10999999", "cashAndCashEquivalentsAtCarryingValue": "309000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58838175", "profitLoss": "None", "dividendPayout": "645321922", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "50976000", "operatingCashflow": "1046750118", "capitalExpenditures": "223015662", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1309623902", "cashflowFromInvestment": "-315068938", "stockBasedCompensation": "257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "645321922", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48399144", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "777233315", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3797000000, "cost_of_revenue": 1273000000, "gross_profit": 2524000000, "research_and_development": null, "selling_general_admin": 94000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 543919000, "depreciation_amortisation": 1151000000, "ebitda": 1694919000, "interest_expense": 973000000, "interest_income": null, "other_non_operating": null, "pretax_income": 261925000, "tax_provision": -343000000, "effective_tax_rate": null, "net_income": 61000000, "net_income_continuing_ops": 403000000, "net_income_to_common": 61000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 309000000, "short_term_investments": 60000000, "net_receivables": 558000000, "inventory": -60000000, "other_current_assets": null, "total_current_assets": 1961000000, "net_ppe": null, "goodwill": 828000000, "intangible_assets": 10999999, "goodwill_and_intangibles": 838999999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 32142000000, "total_assets": 34103000000, "short_term_debt": 495000000, "accounts_payable": 76000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1689000000, "long_term_debt": 10223000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15208000000, "total_liabilities": 16897000000, "total_debt": 10718000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -359603000, "total_equity": 5191000000, "shares_outstanding": 219048000, "operating_cash_flow": 1046750118, "stock_based_compensation": 257000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 223015662, "acquisitions": null, "other_investing": null, "investing_cash_flow": -315068938, "dividends_paid": 645321922, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1309623902, "free_cash_flow": 1269765780, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "543919000", "ebitda": "1694919000", "netIncome": "61000000", "grossProfit": "2524000000", "depreciation": "None", "totalRevenue": "3797000000", "costOfRevenue": "1273000000", "interestIncome": "665000000", "incomeBeforeTax": "261925000", "interestExpense": "973000000", "operatingIncome": "708000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-343000000", "reportedCurrency": "USD", "netInterestIncome": "-683000000", "nonInterestIncome": "None", "operatingExpenses": "2524000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1273000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1151000000", "sellingGeneralAndAdministrative": "94000000", "netIncomeFromContinuingOperations": "403000000" }, "balance": { "goodwill": "828000000", "inventory": "-60000000", "commonStock": "-948000000", "currentDebt": "None", "investments": "None", "totalAssets": "34103000000", "longTermDebt": "10223000000", "shortTermDebt": "495000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "10999999", "reportedCurrency": "USD", "retainedEarnings": "-359603000", "totalLiabilities": "16897000000", "otherCurrentAssets": "1034000000", "totalCurrentAssets": "1961000000", "currentLongTermDebt": "495000000", "longTermInvestments": "1569000000", "shortTermInvestments": "60000000", "currentNetReceivables": "558000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32142000000", "currentAccountsPayable": "76000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "38177000000", "shortLongTermDebtTotal": "10718000000", "totalShareholderEquity": "5191000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1118000000", "totalCurrentLiabilities": "1689000000", "otherNonCurrentLiabilities": "39000000", "totalNonCurrentLiabilities": "15208000000", "cashAndShortTermInvestments": "309000000", "commonStockSharesOutstanding": "219048000", "intangibleAssetsExcludingGoodwill": "10999999", "cashAndCashEquivalentsAtCarryingValue": "309000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58838175", "profitLoss": "None", "dividendPayout": "645321922", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "50976000", "operatingCashflow": "1046750118", "capitalExpenditures": "223015662", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1309623902", "cashflowFromInvestment": "-315068938", "stockBasedCompensation": "257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "645321922", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48399144", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "777233315", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "income_statement": { "revenue": 1518668335, "cost_of_revenue": 1308618753, "gross_profit": 210049581, "ebit": 138060757, "ebitda": 678470008, "pretax_income": -325428929, "tax_provision": -34515189, "net_income": -113407051, "net_income_to_common": -113407051, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2474110000, "total_current_assets": 13062820000, "total_assets": 98564096000, "short_term_debt": 8077478000, "long_term_debt": 28596000000, "total_debt": 36673478000, "total_liabilities": 63206191000, "total_equity": 4212810000, "shares_outstanding": 303275965, "goodwill_and_intangibles": 6064881000 }, "cash_flow": { "operating_cash_flow": 148908388, "capital_expenditure": 1240574525, "free_cash_flow": 1389482913, "dividends_paid": 310636704, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225153, "ticker_id": 408, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "138060757", "ebitda": "678470008", "netIncome": "-113407051", "grossProfit": "210049581", "depreciation": "None", "totalRevenue": "1518668335", "costOfRevenue": "1308618753", "interestIncome": "None", "incomeBeforeTax": "-325428929", "interestExpense": "630148744", "operatingIncome": "138060757", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-34515189", "reportedCurrency": "USD", "netInterestIncome": "-639000000", "nonInterestIncome": "None", "operatingExpenses": "71988823", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1308618753", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "540409251", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-295000000" }, "balance": { "goodwill": "6064881000", "inventory": "142467000", "commonStock": "-3461346000", "currentDebt": "None", "investments": "None", "totalAssets": "98564096000", "longTermDebt": "28596000000", "shortTermDebt": "8077478000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "63206191000", "otherCurrentAssets": "6817347000", "totalCurrentAssets": "13062820000", "currentLongTermDebt": "8004000000", "longTermInvestments": "8195000000", "shortTermInvestments": "604983000", "currentNetReceivables": "3023912000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85501275000", "currentAccountsPayable": "975197000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "36767525000", "totalShareholderEquity": "4212810000", "capitalLeaseObligations": "47000000", "otherCurrentLiabilities": "8336326000", "totalCurrentLiabilities": "17456222000", "otherNonCurrentLiabilities": "3868000000", "totalNonCurrentLiabilities": "45749970000", "cashAndShortTermInvestments": "2474110000", "commonStockSharesOutstanding": "303275965", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2474110000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-113407051", "profitLoss": "None", "dividendPayout": "310636704", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "148908388", "capitalExpenditures": "1240574525", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1047289462", "cashflowFromInvestment": "960508414", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "310636704", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85794899", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "540409251", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1518668335, "cost_of_revenue": 1308618753, "gross_profit": 210049581, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 138060757, "depreciation_amortisation": 540409251, "ebitda": 678470008, "interest_expense": 630148744, "interest_income": null, "other_non_operating": null, "pretax_income": -325428929, "tax_provision": -34515189, "effective_tax_rate": null, "net_income": -113407051, "net_income_continuing_ops": -295000000, "net_income_to_common": -113407051, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2474110000, "short_term_investments": 604983000, "net_receivables": 3023912000, "inventory": 142467000, "other_current_assets": null, "total_current_assets": 13062820000, "net_ppe": null, "goodwill": 6064881000, "intangible_assets": null, "goodwill_and_intangibles": 6064881000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 85501275000, "total_assets": 98564096000, "short_term_debt": 8077478000, "accounts_payable": 975197000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17456222000, "long_term_debt": 28596000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 45749970000, "total_liabilities": 63206191000, "total_debt": 36673478000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4212810000, "shares_outstanding": 303275965, "operating_cash_flow": 148908388, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1240574525, "acquisitions": null, "other_investing": null, "investing_cash_flow": 960508414, "dividends_paid": 310636704, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1047289462, "free_cash_flow": 1389482913, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "138060757", "ebitda": "678470008", "netIncome": "-113407051", "grossProfit": "210049581", "depreciation": "None", "totalRevenue": "1518668335", "costOfRevenue": "1308618753", "interestIncome": "None", "incomeBeforeTax": "-325428929", "interestExpense": "630148744", "operatingIncome": "138060757", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-34515189", "reportedCurrency": "USD", "netInterestIncome": "-639000000", "nonInterestIncome": "None", "operatingExpenses": "71988823", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1308618753", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "540409251", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-295000000" }, "balance": { "goodwill": "6064881000", "inventory": "142467000", "commonStock": "-3461346000", "currentDebt": "None", "investments": "None", "totalAssets": "98564096000", "longTermDebt": "28596000000", "shortTermDebt": "8077478000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "63206191000", "otherCurrentAssets": "6817347000", "totalCurrentAssets": "13062820000", "currentLongTermDebt": "8004000000", "longTermInvestments": "8195000000", "shortTermInvestments": "604983000", "currentNetReceivables": "3023912000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85501275000", "currentAccountsPayable": "975197000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "36767525000", "totalShareholderEquity": "4212810000", "capitalLeaseObligations": "47000000", "otherCurrentLiabilities": "8336326000", "totalCurrentLiabilities": "17456222000", "otherNonCurrentLiabilities": "3868000000", "totalNonCurrentLiabilities": "45749970000", "cashAndShortTermInvestments": "2474110000", "commonStockSharesOutstanding": "303275965", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2474110000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-113407051", "profitLoss": "None", "dividendPayout": "310636704", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "148908388", "capitalExpenditures": "1240574525", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1047289462", "cashflowFromInvestment": "960508414", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "310636704", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85794899", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "540409251", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "income_statement": { "revenue": 1562656386, "cost_of_revenue": 1451980918, "gross_profit": 110675468, "ebit": 1067155206, "ebitda": 1698716136, "pretax_income": 419348335, "tax_provision": -269073386, "net_income": 416302221, "net_income_to_common": 416302221, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2308791000, "total_current_assets": 12275619000, "total_assets": 98521379000, "short_term_debt": 7617113000, "long_term_debt": 27314000000, "total_debt": 34931113000, "total_liabilities": 63611026000, "total_equity": 4595621000, "shares_outstanding": 286956522, "goodwill_and_intangibles": 6008046000 }, "cash_flow": { "operating_cash_flow": 345286757, "capital_expenditure": 1836890777, "free_cash_flow": 2182177534, "dividends_paid": 293567761, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225154, "ticker_id": 408, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1067155206", "ebitda": "1698716136", "netIncome": "416302221", "grossProfit": "110675468", "depreciation": "None", "totalRevenue": "1562656386", "costOfRevenue": "1451980918", "interestIncome": "199000000", "incomeBeforeTax": "419348335", "interestExpense": "647806871", "operatingIncome": "48737821", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-269073386", "reportedCurrency": "USD", "netInterestIncome": "-438000000", "nonInterestIncome": "None", "operatingExpenses": "61937647", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1451980918", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "631560930", "sellingGeneralAndAdministrative": "61000000", "netIncomeFromContinuingOperations": "678000000" }, "balance": { "goodwill": "6008046000", "inventory": "176678000", "commonStock": "-3275029000", "currentDebt": "None", "investments": "None", "totalAssets": "98521379000", "longTermDebt": "27314000000", "shortTermDebt": "7617113000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "63611026000", "otherCurrentAssets": "6629913000", "totalCurrentAssets": "12275619000", "currentLongTermDebt": "7578000000", "longTermInvestments": "8482000000", "shortTermInvestments": "356350000", "currentNetReceivables": "2803888000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "86245760000", "currentAccountsPayable": "957255000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "70456000000", "shortLongTermDebtTotal": "35731855000", "totalShareholderEquity": "4595621000", "capitalLeaseObligations": "905000000", "otherCurrentLiabilities": "13021260000", "totalCurrentLiabilities": "21658513000", "otherNonCurrentLiabilities": "2029000000", "totalNonCurrentLiabilities": "41952514000", "cashAndShortTermInvestments": "2308791000", "commonStockSharesOutstanding": "286956522", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2308791000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "416302221", "profitLoss": "None", "dividendPayout": "293567761", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "345286757", "capitalExpenditures": "1836890777", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3000161149", "cashflowFromInvestment": "-3102518890", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "293567761", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "598000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "631560930", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1562656386, "cost_of_revenue": 1451980918, "gross_profit": 110675468, "research_and_development": null, "selling_general_admin": 61000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1067155206, "depreciation_amortisation": 631560930, "ebitda": 1698716136, "interest_expense": 647806871, "interest_income": null, "other_non_operating": null, "pretax_income": 419348335, "tax_provision": -269073386, "effective_tax_rate": null, "net_income": 416302221, "net_income_continuing_ops": 678000000, "net_income_to_common": 416302221, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2308791000, "short_term_investments": 356350000, "net_receivables": 2803888000, "inventory": 176678000, "other_current_assets": null, "total_current_assets": 12275619000, "net_ppe": null, "goodwill": 6008046000, "intangible_assets": null, "goodwill_and_intangibles": 6008046000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 86245760000, "total_assets": 98521379000, "short_term_debt": 7617113000, "accounts_payable": 957255000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21658513000, "long_term_debt": 27314000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 41952514000, "total_liabilities": 63611026000, "total_debt": 34931113000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4595621000, "shares_outstanding": 286956522, "operating_cash_flow": 345286757, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1836890777, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3102518890, "dividends_paid": 293567761, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3000161149, "free_cash_flow": 2182177534, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1067155206", "ebitda": "1698716136", "netIncome": "416302221", "grossProfit": "110675468", "depreciation": "None", "totalRevenue": "1562656386", "costOfRevenue": "1451980918", "interestIncome": "199000000", "incomeBeforeTax": "419348335", "interestExpense": "647806871", "operatingIncome": "48737821", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-269073386", "reportedCurrency": "USD", "netInterestIncome": "-438000000", "nonInterestIncome": "None", "operatingExpenses": "61937647", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1451980918", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "631560930", "sellingGeneralAndAdministrative": "61000000", "netIncomeFromContinuingOperations": "678000000" }, "balance": { "goodwill": "6008046000", "inventory": "176678000", "commonStock": "-3275029000", "currentDebt": "None", "investments": "None", "totalAssets": "98521379000", "longTermDebt": "27314000000", "shortTermDebt": "7617113000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "63611026000", "otherCurrentAssets": "6629913000", "totalCurrentAssets": "12275619000", "currentLongTermDebt": "7578000000", "longTermInvestments": "8482000000", "shortTermInvestments": "356350000", "currentNetReceivables": "2803888000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "86245760000", "currentAccountsPayable": "957255000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "70456000000", "shortLongTermDebtTotal": "35731855000", "totalShareholderEquity": "4595621000", "capitalLeaseObligations": "905000000", "otherCurrentLiabilities": "13021260000", "totalCurrentLiabilities": "21658513000", "otherNonCurrentLiabilities": "2029000000", "totalNonCurrentLiabilities": "41952514000", "cashAndShortTermInvestments": "2308791000", "commonStockSharesOutstanding": "286956522", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2308791000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "416302221", "profitLoss": "None", "dividendPayout": "293567761", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "345286757", "capitalExpenditures": "1836890777", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3000161149", "cashflowFromInvestment": "-3102518890", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "293567761", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "598000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "631560930", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "income_statement": { "revenue": 1596000000, "cost_of_revenue": 721000000, "gross_profit": 875000000, "ebit": 562000000, "ebitda": 1173000000, "pretax_income": -24000000, "tax_provision": -66000000, "net_income": -57000000, "net_income_to_common": -57000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1831000000, "total_current_assets": 11999000000, "total_assets": 98303000000, "short_term_debt": 6921000000, "long_term_debt": 29177000000, "total_debt": 36098000000, "total_liabilities": 65459000000, "total_equity": 8673000000, "shares_outstanding": 286956522, "goodwill_and_intangibles": 5867000000 }, "cash_flow": { "operating_cash_flow": 381539008, "capital_expenditure": 1738304807, "free_cash_flow": 2119843815, "dividends_paid": 283726463, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225156, "ticker_id": 408, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "562000000", "ebitda": "1173000000", "netIncome": "-57000000", "grossProfit": "875000000", "depreciation": "None", "totalRevenue": "1596000000", "costOfRevenue": "721000000", "interestIncome": "662000000", "incomeBeforeTax": "-24000000", "interestExpense": "586000000", "operatingIncome": "207000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-66000000", "reportedCurrency": "USD", "netInterestIncome": "-586000000", "nonInterestIncome": "None", "operatingExpenses": "668000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "721000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "611000000", "sellingGeneralAndAdministrative": "57000000", "netIncomeFromContinuingOperations": "42000000" }, "balance": { "goodwill": "5867000000", "inventory": "120000000", "commonStock": "886000000", "currentDebt": "None", "investments": "None", "totalAssets": "98303000000", "longTermDebt": "29177000000", "shortTermDebt": "6921000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "65459000000", "otherCurrentAssets": "8435000000", "totalCurrentAssets": "11999000000", "currentLongTermDebt": "6748000000", "longTermInvestments": "7326000000", "shortTermInvestments": "244000000", "currentNetReceivables": "1369000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "86304000000", "currentAccountsPayable": "934000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "71551000000", "shortLongTermDebtTotal": "36322000000", "totalShareholderEquity": "8673000000", "capitalLeaseObligations": "50000000", "otherCurrentLiabilities": "12758000000", "totalCurrentLiabilities": "20613000000", "otherNonCurrentLiabilities": "4760000000", "totalNonCurrentLiabilities": "44846000000", "cashAndShortTermInvestments": "1831000000", "commonStockSharesOutstanding": "286956522", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1831000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56368092", "profitLoss": "None", "dividendPayout": "283726463", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "381539008", "capitalExpenditures": "1738304807", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "922303836", "cashflowFromInvestment": "-1265182430", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "283726463", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "265887", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "604226399", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1596000000, "cost_of_revenue": 721000000, "gross_profit": 875000000, "research_and_development": null, "selling_general_admin": 57000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 562000000, "depreciation_amortisation": 611000000, "ebitda": 1173000000, "interest_expense": 586000000, "interest_income": null, "other_non_operating": null, "pretax_income": -24000000, "tax_provision": -66000000, "effective_tax_rate": null, "net_income": -57000000, "net_income_continuing_ops": 42000000, "net_income_to_common": -57000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1831000000, "short_term_investments": 244000000, "net_receivables": 1369000000, "inventory": 120000000, "other_current_assets": null, "total_current_assets": 11999000000, "net_ppe": null, "goodwill": 5867000000, "intangible_assets": null, "goodwill_and_intangibles": 5867000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 86304000000, "total_assets": 98303000000, "short_term_debt": 6921000000, "accounts_payable": 934000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20613000000, "long_term_debt": 29177000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 44846000000, "total_liabilities": 65459000000, "total_debt": 36098000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8673000000, "shares_outstanding": 286956522, "operating_cash_flow": 381539008, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1738304807, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1265182430, "dividends_paid": 283726463, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 922303836, "free_cash_flow": 2119843815, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "562000000", "ebitda": "1173000000", "netIncome": "-57000000", "grossProfit": "875000000", "depreciation": "None", "totalRevenue": "1596000000", "costOfRevenue": "721000000", "interestIncome": "662000000", "incomeBeforeTax": "-24000000", "interestExpense": "586000000", "operatingIncome": "207000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-66000000", "reportedCurrency": "USD", "netInterestIncome": "-586000000", "nonInterestIncome": "None", "operatingExpenses": "668000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "721000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "611000000", "sellingGeneralAndAdministrative": "57000000", "netIncomeFromContinuingOperations": "42000000" }, "balance": { "goodwill": "5867000000", "inventory": "120000000", "commonStock": "886000000", "currentDebt": "None", "investments": "None", "totalAssets": "98303000000", "longTermDebt": "29177000000", "shortTermDebt": "6921000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "65459000000", "otherCurrentAssets": "8435000000", "totalCurrentAssets": "11999000000", "currentLongTermDebt": "6748000000", "longTermInvestments": "7326000000", "shortTermInvestments": "244000000", "currentNetReceivables": "1369000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "86304000000", "currentAccountsPayable": "934000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "71551000000", "shortLongTermDebtTotal": "36322000000", "totalShareholderEquity": "8673000000", "capitalLeaseObligations": "50000000", "otherCurrentLiabilities": "12758000000", "totalCurrentLiabilities": "20613000000", "otherNonCurrentLiabilities": "4760000000", "totalNonCurrentLiabilities": "44846000000", "cashAndShortTermInvestments": "1831000000", "commonStockSharesOutstanding": "286956522", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1831000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56368092", "profitLoss": "None", "dividendPayout": "283726463", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "381539008", "capitalExpenditures": "1738304807", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "922303836", "cashflowFromInvestment": "-1265182430", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "283726463", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "265887", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "604226399", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "income_statement": { "revenue": 1692000000, "cost_of_revenue": 699000000, "gross_profit": 993000000, "ebit": 527000000, "ebitda": 1136000000, "pretax_income": -97000000, "tax_provision": -197000000, "net_income": -54000000, "net_income_to_common": -54000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1907000000, "total_current_assets": 7806000000, "total_assets": 98601000000, "short_term_debt": 6342000000, "long_term_debt": 31592000000, "total_debt": 37934000000, "total_liabilities": 65274000000, "total_equity": 9132000000, "shares_outstanding": 283832177, "goodwill_and_intangibles": 6133000000 }, "cash_flow": { "operating_cash_flow": 384982507, "capital_expenditure": 1500636460, "free_cash_flow": 1885618967, "dividends_paid": 285509688, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225157, "ticker_id": 408, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "527000000", "ebitda": "1136000000", "netIncome": "-54000000", "grossProfit": "993000000", "depreciation": "None", "totalRevenue": "1692000000", "costOfRevenue": "699000000", "interestIncome": "537000000", "incomeBeforeTax": "-97000000", "interestExpense": "624000000", "operatingIncome": "328000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-197000000", "reportedCurrency": "USD", "netInterestIncome": "-624000000", "nonInterestIncome": "None", "operatingExpenses": "665000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "699000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "609000000", "sellingGeneralAndAdministrative": "56000000", "netIncomeFromContinuingOperations": "100000000" }, "balance": { "goodwill": "6133000000", "inventory": "163000000", "commonStock": "1314000000", "currentDebt": "None", "investments": "None", "totalAssets": "98601000000", "longTermDebt": "31592000000", "shortTermDebt": "6342000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "65274000000", "otherCurrentAssets": "3770000000", "totalCurrentAssets": "7806000000", "currentLongTermDebt": "6161000000", "longTermInvestments": "6730000000", "shortTermInvestments": "539000000", "currentNetReceivables": "1427000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "90795000000", "currentAccountsPayable": "1084000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "76351000000", "shortLongTermDebtTotal": "38170000000", "totalShareholderEquity": "9132000000", "capitalLeaseObligations": "58000000", "otherCurrentLiabilities": "10273000000", "totalCurrentLiabilities": "17699000000", "otherNonCurrentLiabilities": "4919000000", "totalNonCurrentLiabilities": "47575000000", "cashAndShortTermInvestments": "1907000000", "commonStockSharesOutstanding": "283832177", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1907000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54889780", "profitLoss": "None", "dividendPayout": "285509688", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "384982507", "capitalExpenditures": "1500636460", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1579271423", "cashflowFromInvestment": "-2057913463", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "285509688", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6736269", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "619034748", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1692000000, "cost_of_revenue": 699000000, "gross_profit": 993000000, "research_and_development": null, "selling_general_admin": 56000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 527000000, "depreciation_amortisation": 609000000, "ebitda": 1136000000, "interest_expense": 624000000, "interest_income": null, "other_non_operating": null, "pretax_income": -97000000, "tax_provision": -197000000, "effective_tax_rate": null, "net_income": -54000000, "net_income_continuing_ops": 100000000, "net_income_to_common": -54000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1907000000, "short_term_investments": 539000000, "net_receivables": 1427000000, "inventory": 163000000, "other_current_assets": null, "total_current_assets": 7806000000, "net_ppe": null, "goodwill": 6133000000, "intangible_assets": null, "goodwill_and_intangibles": 6133000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 90795000000, "total_assets": 98601000000, "short_term_debt": 6342000000, "accounts_payable": 1084000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17699000000, "long_term_debt": 31592000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 47575000000, "total_liabilities": 65274000000, "total_debt": 37934000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9132000000, "shares_outstanding": 283832177, "operating_cash_flow": 384982507, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1500636460, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2057913463, "dividends_paid": 285509688, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1579271423, "free_cash_flow": 1885618967, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "527000000", "ebitda": "1136000000", "netIncome": "-54000000", "grossProfit": "993000000", "depreciation": "None", "totalRevenue": "1692000000", "costOfRevenue": "699000000", "interestIncome": "537000000", "incomeBeforeTax": "-97000000", "interestExpense": "624000000", "operatingIncome": "328000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-197000000", "reportedCurrency": "USD", "netInterestIncome": "-624000000", "nonInterestIncome": "None", "operatingExpenses": "665000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "699000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "609000000", "sellingGeneralAndAdministrative": "56000000", "netIncomeFromContinuingOperations": "100000000" }, "balance": { "goodwill": "6133000000", "inventory": "163000000", "commonStock": "1314000000", "currentDebt": "None", "investments": "None", "totalAssets": "98601000000", "longTermDebt": "31592000000", "shortTermDebt": "6342000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "65274000000", "otherCurrentAssets": "3770000000", "totalCurrentAssets": "7806000000", "currentLongTermDebt": "6161000000", "longTermInvestments": "6730000000", "shortTermInvestments": "539000000", "currentNetReceivables": "1427000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "90795000000", "currentAccountsPayable": "1084000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "76351000000", "shortLongTermDebtTotal": "38170000000", "totalShareholderEquity": "9132000000", "capitalLeaseObligations": "58000000", "otherCurrentLiabilities": "10273000000", "totalCurrentLiabilities": "17699000000", "otherNonCurrentLiabilities": "4919000000", "totalNonCurrentLiabilities": "47575000000", "cashAndShortTermInvestments": "1907000000", "commonStockSharesOutstanding": "283832177", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1907000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54889780", "profitLoss": "None", "dividendPayout": "285509688", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "384982507", "capitalExpenditures": "1500636460", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1579271423", "cashflowFromInvestment": "-2057913463", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "285509688", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6736269", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "619034748", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "income_statement": { "revenue": 1580000000, "cost_of_revenue": 675000000, "gross_profit": 905000000, "ebit": 415000000, "ebitda": 998000000, "pretax_income": -194000000, "tax_provision": -86000000, "net_income": -93000000, "net_income_to_common": -93000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1955000000, "total_current_assets": 8715000000, "total_assets": 95278000000, "short_term_debt": 6140000000, "long_term_debt": 29542000000, "total_debt": 35682000000, "total_liabilities": 61664000000, "total_equity": 9360000000, "shares_outstanding": 288571000, "goodwill_and_intangibles": 5678000000 }, "cash_flow": { "operating_cash_flow": 385830675, "capital_expenditure": 1541328743, "free_cash_flow": 1927159418, "dividends_paid": 282144912, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225158, "ticker_id": 408, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "415000000", "ebitda": "998000000", "netIncome": "-93000000", "grossProfit": "905000000", "depreciation": "None", "totalRevenue": "1580000000", "costOfRevenue": "675000000", "interestIncome": "479000000", "incomeBeforeTax": "-194000000", "interestExpense": "609000000", "operatingIncome": "273000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-86000000", "reportedCurrency": "USD", "netInterestIncome": "-609000000", "nonInterestIncome": "None", "operatingExpenses": "632000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "675000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "583000000", "sellingGeneralAndAdministrative": "49000000", "netIncomeFromContinuingOperations": "-108000000" }, "balance": { "goodwill": "5678000000", "inventory": "138000000", "commonStock": "1610000000", "currentDebt": "None", "investments": "None", "totalAssets": "95278000000", "longTermDebt": "29542000000", "shortTermDebt": "6140000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "61664000000", "otherCurrentAssets": "4641000000", "totalCurrentAssets": "8715000000", "currentLongTermDebt": "5960000000", "longTermInvestments": "5804000000", "shortTermInvestments": "468000000", "currentNetReceivables": "1513000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "86563000000", "currentAccountsPayable": "733000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "73724000000", "shortLongTermDebtTotal": "35907000000", "totalShareholderEquity": "9360000000", "capitalLeaseObligations": "57000000", "otherCurrentLiabilities": "10259000000", "totalCurrentLiabilities": "17132000000", "otherNonCurrentLiabilities": "4641000000", "totalNonCurrentLiabilities": "44532000000", "cashAndShortTermInvestments": "1955000000", "commonStockSharesOutstanding": "288571000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1955000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-92718999", "profitLoss": "None", "dividendPayout": "282144912", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "385830675", "capitalExpenditures": "1541328743", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1816494809", "cashflowFromInvestment": "-3434590899", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "282144912", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26918419", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "581238459", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1580000000, "cost_of_revenue": 675000000, "gross_profit": 905000000, "research_and_development": null, "selling_general_admin": 49000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 415000000, "depreciation_amortisation": 583000000, "ebitda": 998000000, "interest_expense": 609000000, "interest_income": null, "other_non_operating": null, "pretax_income": -194000000, "tax_provision": -86000000, "effective_tax_rate": null, "net_income": -93000000, "net_income_continuing_ops": -108000000, "net_income_to_common": -93000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1955000000, "short_term_investments": 468000000, "net_receivables": 1513000000, "inventory": 138000000, "other_current_assets": null, "total_current_assets": 8715000000, "net_ppe": null, "goodwill": 5678000000, "intangible_assets": null, "goodwill_and_intangibles": 5678000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 86563000000, "total_assets": 95278000000, "short_term_debt": 6140000000, "accounts_payable": 733000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17132000000, "long_term_debt": 29542000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 44532000000, "total_liabilities": 61664000000, "total_debt": 35682000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9360000000, "shares_outstanding": 288571000, "operating_cash_flow": 385830675, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1541328743, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3434590899, "dividends_paid": 282144912, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1816494809, "free_cash_flow": 1927159418, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "415000000", "ebitda": "998000000", "netIncome": "-93000000", "grossProfit": "905000000", "depreciation": "None", "totalRevenue": "1580000000", "costOfRevenue": "675000000", "interestIncome": "479000000", "incomeBeforeTax": "-194000000", "interestExpense": "609000000", "operatingIncome": "273000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-86000000", "reportedCurrency": "USD", "netInterestIncome": "-609000000", "nonInterestIncome": "None", "operatingExpenses": "632000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "675000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "583000000", "sellingGeneralAndAdministrative": "49000000", "netIncomeFromContinuingOperations": "-108000000" }, "balance": { "goodwill": "5678000000", "inventory": "138000000", "commonStock": "1610000000", "currentDebt": "None", "investments": "None", "totalAssets": "95278000000", "longTermDebt": "29542000000", "shortTermDebt": "6140000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "61664000000", "otherCurrentAssets": "4641000000", "totalCurrentAssets": "8715000000", "currentLongTermDebt": "5960000000", "longTermInvestments": "5804000000", "shortTermInvestments": "468000000", "currentNetReceivables": "1513000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "86563000000", "currentAccountsPayable": "733000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "73724000000", "shortLongTermDebtTotal": "35907000000", "totalShareholderEquity": "9360000000", "capitalLeaseObligations": "57000000", "otherCurrentLiabilities": "10259000000", "totalCurrentLiabilities": "17132000000", "otherNonCurrentLiabilities": "4641000000", "totalNonCurrentLiabilities": "44532000000", "cashAndShortTermInvestments": "1955000000", "commonStockSharesOutstanding": "288571000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1955000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-92718999", "profitLoss": "None", "dividendPayout": "282144912", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "385830675", "capitalExpenditures": "1541328743", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1816494809", "cashflowFromInvestment": "-3434590899", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "282144912", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26918419", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "581238459", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "income_statement": { "revenue": 1432000000, "cost_of_revenue": 705000000, "gross_profit": 727000000, "ebit": 482000000, "ebitda": 959000000, "pretax_income": -27000000, "tax_provision": -215000000, "net_income": -9000000, "net_income_to_common": -9000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3135000000, "total_current_assets": 8835000000, "total_assets": 94809000000, "short_term_debt": 5886000000, "long_term_debt": 28676000000, "total_debt": 34562000000, "total_liabilities": 58353000000, "total_equity": 9751000000, "shares_outstanding": 285180000, "goodwill_and_intangibles": 5444000000 }, "cash_flow": { "operating_cash_flow": 218660010, "capital_expenditure": 1119793690, "free_cash_flow": 1338453700, "dividends_paid": 256640477, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225159, "ticker_id": 408, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "482000000", "ebitda": "959000000", "netIncome": "-9000000", "grossProfit": "727000000", "depreciation": "None", "totalRevenue": "1432000000", "costOfRevenue": "705000000", "interestIncome": "69000000", "incomeBeforeTax": "-27000000", "interestExpense": "509000000", "operatingIncome": "203000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-215000000", "reportedCurrency": "USD", "netInterestIncome": "-372000000", "nonInterestIncome": "None", "operatingExpenses": "524000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "705000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "477000000", "sellingGeneralAndAdministrative": "47000000", "netIncomeFromContinuingOperations": "188000000" }, "balance": { "goodwill": "5434000000", "inventory": "154000000", "commonStock": "2002000000", "currentDebt": "None", "investments": "None", "totalAssets": "94809000000", "longTermDebt": "28676000000", "shortTermDebt": "5886000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "10000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "58353000000", "otherCurrentAssets": "3532000000", "totalCurrentAssets": "8835000000", "currentLongTermDebt": "5714000000", "longTermInvestments": "5794000000", "shortTermInvestments": "568000000", "currentNetReceivables": "1446000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85974000000", "currentAccountsPayable": "787000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "73475000000", "shortLongTermDebtTotal": "35896000000", "totalShareholderEquity": "9751000000", "capitalLeaseObligations": "1158000000", "otherCurrentLiabilities": "7892000000", "totalCurrentLiabilities": "14565000000", "otherNonCurrentLiabilities": "3015000000", "totalNonCurrentLiabilities": "43788000000", "cashAndShortTermInvestments": "3135000000", "commonStockSharesOutstanding": "285180000", "intangibleAssetsExcludingGoodwill": "10000000", "cashAndCashEquivalentsAtCarryingValue": "3135000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8746012", "profitLoss": "None", "dividendPayout": "256640477", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "218660010", "capitalExpenditures": "1119793690", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4053893950", "cashflowFromInvestment": "-2395939167", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "256640477", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-485430", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "463538660", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1432000000, "cost_of_revenue": 705000000, "gross_profit": 727000000, "research_and_development": null, "selling_general_admin": 47000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 482000000, "depreciation_amortisation": 477000000, "ebitda": 959000000, "interest_expense": 509000000, "interest_income": null, "other_non_operating": null, "pretax_income": -27000000, "tax_provision": -215000000, "effective_tax_rate": null, "net_income": -9000000, "net_income_continuing_ops": 188000000, "net_income_to_common": -9000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3135000000, "short_term_investments": 568000000, "net_receivables": 1446000000, "inventory": 154000000, "other_current_assets": null, "total_current_assets": 8835000000, "net_ppe": null, "goodwill": 5434000000, "intangible_assets": 10000000, "goodwill_and_intangibles": 5444000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 85974000000, "total_assets": 94809000000, "short_term_debt": 5886000000, "accounts_payable": 787000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14565000000, "long_term_debt": 28676000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 43788000000, "total_liabilities": 58353000000, "total_debt": 34562000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9751000000, "shares_outstanding": 285180000, "operating_cash_flow": 218660010, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1119793690, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2395939167, "dividends_paid": 256640477, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4053893950, "free_cash_flow": 1338453700, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "482000000", "ebitda": "959000000", "netIncome": "-9000000", "grossProfit": "727000000", "depreciation": "None", "totalRevenue": "1432000000", "costOfRevenue": "705000000", "interestIncome": "69000000", "incomeBeforeTax": "-27000000", "interestExpense": "509000000", "operatingIncome": "203000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-215000000", "reportedCurrency": "USD", "netInterestIncome": "-372000000", "nonInterestIncome": "None", "operatingExpenses": "524000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "705000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "477000000", "sellingGeneralAndAdministrative": "47000000", "netIncomeFromContinuingOperations": "188000000" }, "balance": { "goodwill": "5434000000", "inventory": "154000000", "commonStock": "2002000000", "currentDebt": "None", "investments": "None", "totalAssets": "94809000000", "longTermDebt": "28676000000", "shortTermDebt": "5886000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "10000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "58353000000", "otherCurrentAssets": "3532000000", "totalCurrentAssets": "8835000000", "currentLongTermDebt": "5714000000", "longTermInvestments": "5794000000", "shortTermInvestments": "568000000", "currentNetReceivables": "1446000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85974000000", "currentAccountsPayable": "787000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "73475000000", "shortLongTermDebtTotal": "35896000000", "totalShareholderEquity": "9751000000", "capitalLeaseObligations": "1158000000", "otherCurrentLiabilities": "7892000000", "totalCurrentLiabilities": "14565000000", "otherNonCurrentLiabilities": "3015000000", "totalNonCurrentLiabilities": "43788000000", "cashAndShortTermInvestments": "3135000000", "commonStockSharesOutstanding": "285180000", "intangibleAssetsExcludingGoodwill": "10000000", "cashAndCashEquivalentsAtCarryingValue": "3135000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8746012", "profitLoss": "None", "dividendPayout": "256640477", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "218660010", "capitalExpenditures": "1119793690", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4053893950", "cashflowFromInvestment": "-2395939167", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "256640477", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-485430", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "463538660", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "income_statement": { "revenue": 1470000000, "cost_of_revenue": 623000000, "gross_profit": 847000000, "ebit": 466000000, "ebitda": 980000000, "pretax_income": -48000000, "tax_provision": -9000000, "net_income": -83000000, "net_income_to_common": -83000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1266000000, "total_current_assets": 6484000000, "total_assets": 75173000000, "short_term_debt": 4191000000, "long_term_debt": 25541000000, "total_debt": 29732000000, "total_liabilities": 47220000000, "total_equity": 8911000000, "shares_outstanding": 287500000, "goodwill_and_intangibles": 1982000000 }, "cash_flow": { "operating_cash_flow": 500079721, "capital_expenditure": 921867891, "free_cash_flow": 1421947612, "dividends_paid": 268127561, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225161, "ticker_id": 408, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "466000000", "ebitda": "980000000", "netIncome": "-83000000", "grossProfit": "847000000", "depreciation": "None", "totalRevenue": "1470000000", "costOfRevenue": "623000000", "interestIncome": "473000000", "incomeBeforeTax": "-48000000", "interestExpense": "514000000", "operatingIncome": "274000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-9000000", "reportedCurrency": "USD", "netInterestIncome": "-514000000", "nonInterestIncome": "None", "operatingExpenses": "573000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "623000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "514000000", "sellingGeneralAndAdministrative": "59000000", "netIncomeFromContinuingOperations": "-39000000" }, "balance": { "goodwill": "1982000000", "inventory": "137000000", "commonStock": "1618000000", "currentDebt": "None", "investments": "None", "totalAssets": "75173000000", "longTermDebt": "25541000000", "shortTermDebt": "4191000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "47220000000", "otherCurrentAssets": "3595000000", "totalCurrentAssets": "6484000000", "currentLongTermDebt": "3926000000", "longTermInvestments": "4144000000", "shortTermInvestments": "408000000", "currentNetReceivables": "1078000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68689000000", "currentAccountsPayable": "511000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "61389000000", "shortLongTermDebtTotal": "29935000000", "totalShareholderEquity": "8911000000", "capitalLeaseObligations": "36000000", "otherCurrentLiabilities": "4182000000", "totalCurrentLiabilities": "8884000000", "otherNonCurrentLiabilities": "4110000000", "totalNonCurrentLiabilities": "38336000000", "cashAndShortTermInvestments": "1266000000", "commonStockSharesOutstanding": "287500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1266000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83667655", "profitLoss": "None", "dividendPayout": "268127561", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "500079721", "capitalExpenditures": "921867891", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "337438910", "cashflowFromInvestment": "-823453542", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "268127561", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9823", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "518134638", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1470000000, "cost_of_revenue": 623000000, "gross_profit": 847000000, "research_and_development": null, "selling_general_admin": 59000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 466000000, "depreciation_amortisation": 514000000, "ebitda": 980000000, "interest_expense": 514000000, "interest_income": null, "other_non_operating": null, "pretax_income": -48000000, "tax_provision": -9000000, "effective_tax_rate": null, "net_income": -83000000, "net_income_continuing_ops": -39000000, "net_income_to_common": -83000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1266000000, "short_term_investments": 408000000, "net_receivables": 1078000000, "inventory": 137000000, "other_current_assets": null, "total_current_assets": 6484000000, "net_ppe": null, "goodwill": 1982000000, "intangible_assets": null, "goodwill_and_intangibles": 1982000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 68689000000, "total_assets": 75173000000, "short_term_debt": 4191000000, "accounts_payable": 511000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8884000000, "long_term_debt": 25541000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 38336000000, "total_liabilities": 47220000000, "total_debt": 29732000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8911000000, "shares_outstanding": 287500000, "operating_cash_flow": 500079721, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 921867891, "acquisitions": null, "other_investing": null, "investing_cash_flow": -823453542, "dividends_paid": 268127561, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 337438910, "free_cash_flow": 1421947612, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "466000000", "ebitda": "980000000", "netIncome": "-83000000", "grossProfit": "847000000", "depreciation": "None", "totalRevenue": "1470000000", "costOfRevenue": "623000000", "interestIncome": "473000000", "incomeBeforeTax": "-48000000", "interestExpense": "514000000", "operatingIncome": "274000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-9000000", "reportedCurrency": "USD", "netInterestIncome": "-514000000", "nonInterestIncome": "None", "operatingExpenses": "573000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "623000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "514000000", "sellingGeneralAndAdministrative": "59000000", "netIncomeFromContinuingOperations": "-39000000" }, "balance": { "goodwill": "1982000000", "inventory": "137000000", "commonStock": "1618000000", "currentDebt": "None", "investments": "None", "totalAssets": "75173000000", "longTermDebt": "25541000000", "shortTermDebt": "4191000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "47220000000", "otherCurrentAssets": "3595000000", "totalCurrentAssets": "6484000000", "currentLongTermDebt": "3926000000", "longTermInvestments": "4144000000", "shortTermInvestments": "408000000", "currentNetReceivables": "1078000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68689000000", "currentAccountsPayable": "511000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "61389000000", "shortLongTermDebtTotal": "29935000000", "totalShareholderEquity": "8911000000", "capitalLeaseObligations": "36000000", "otherCurrentLiabilities": "4182000000", "totalCurrentLiabilities": "8884000000", "otherNonCurrentLiabilities": "4110000000", "totalNonCurrentLiabilities": "38336000000", "cashAndShortTermInvestments": "1266000000", "commonStockSharesOutstanding": "287500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1266000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83667655", "profitLoss": "None", "dividendPayout": "268127561", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "500079721", "capitalExpenditures": "921867891", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "337438910", "cashflowFromInvestment": "-823453542", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "268127561", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9823", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "518134638", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "income_statement": { "revenue": 1482000000, "cost_of_revenue": 618000000, "gross_profit": 864000000, "ebit": 420000000, "ebitda": 937000000, "pretax_income": -69000000, "tax_provision": 19000000, "net_income": -70000000, "net_income_to_common": -70000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1236000000, "total_current_assets": 4202000000, "total_assets": 73799000000, "short_term_debt": 5187000000, "long_term_debt": 24834000000, "total_debt": 30021000000, "total_liabilities": 45818000000, "total_equity": 9317000000, "shares_outstanding": 285052000, "goodwill_and_intangibles": 1888276885 }, "cash_flow": { "operating_cash_flow": 231683137, "capital_expenditure": 820161070, "free_cash_flow": 1051844207, "dividends_paid": 270924681, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225162, "ticker_id": 408, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "420000000", "ebitda": "937000000", "netIncome": "-70000000", "grossProfit": "864000000", "depreciation": "None", "totalRevenue": "1482000000", "costOfRevenue": "618000000", "interestIncome": "None", "incomeBeforeTax": "-69000000", "interestExpense": "489000000", "operatingIncome": "294000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "19000000", "reportedCurrency": "USD", "netInterestIncome": "-489000000", "nonInterestIncome": "None", "operatingExpenses": "570000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "618000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "517000000", "sellingGeneralAndAdministrative": "53000000", "netIncomeFromContinuingOperations": "-88000000" }, "balance": { "goodwill": "1888000000", "inventory": "125000000", "commonStock": "2043000000", "currentDebt": "None", "investments": "None", "totalAssets": "73799000000", "longTermDebt": "24834000000", "shortTermDebt": "5187000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "276885", "reportedCurrency": "USD", "retainedEarnings": "2486635269", "totalLiabilities": "45818000000", "otherCurrentAssets": "1393000000", "totalCurrentAssets": "4202000000", "currentLongTermDebt": "4919000000", "longTermInvestments": "4586000000", "shortTermInvestments": "318000000", "currentNetReceivables": "1130000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69597000000", "currentAccountsPayable": "346000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30222000000", "totalShareholderEquity": "9317000000", "capitalLeaseObligations": "38000000", "otherCurrentLiabilities": "2523000000", "totalCurrentLiabilities": "8056000000", "otherNonCurrentLiabilities": "4185000000", "totalNonCurrentLiabilities": "37762000000", "cashAndShortTermInvestments": "1236000000", "commonStockSharesOutstanding": "285052000", "intangibleAssetsExcludingGoodwill": "276885", "cashAndCashEquivalentsAtCarryingValue": "1236000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-69985563", "profitLoss": "None", "dividendPayout": "270924681", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "231683137", "capitalExpenditures": "820161070", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "372196775", "cashflowFromInvestment": "-746736331", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "270924681", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-154075758", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "516893376", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1482000000, "cost_of_revenue": 618000000, "gross_profit": 864000000, "research_and_development": null, "selling_general_admin": 53000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 420000000, "depreciation_amortisation": 517000000, "ebitda": 937000000, "interest_expense": 489000000, "interest_income": null, "other_non_operating": null, "pretax_income": -69000000, "tax_provision": 19000000, "effective_tax_rate": null, "net_income": -70000000, "net_income_continuing_ops": -88000000, "net_income_to_common": -70000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1236000000, "short_term_investments": 318000000, "net_receivables": 1130000000, "inventory": 125000000, "other_current_assets": null, "total_current_assets": 4202000000, "net_ppe": null, "goodwill": 1888000000, "intangible_assets": 276885, "goodwill_and_intangibles": 1888276885, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 69597000000, "total_assets": 73799000000, "short_term_debt": 5187000000, "accounts_payable": 346000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8056000000, "long_term_debt": 24834000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 37762000000, "total_liabilities": 45818000000, "total_debt": 30021000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2486635269, "total_equity": 9317000000, "shares_outstanding": 285052000, "operating_cash_flow": 231683137, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 820161070, "acquisitions": null, "other_investing": null, "investing_cash_flow": -746736331, "dividends_paid": 270924681, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 372196775, "free_cash_flow": 1051844207, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "420000000", "ebitda": "937000000", "netIncome": "-70000000", "grossProfit": "864000000", "depreciation": "None", "totalRevenue": "1482000000", "costOfRevenue": "618000000", "interestIncome": "None", "incomeBeforeTax": "-69000000", "interestExpense": "489000000", "operatingIncome": "294000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "19000000", "reportedCurrency": "USD", "netInterestIncome": "-489000000", "nonInterestIncome": "None", "operatingExpenses": "570000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "618000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "517000000", "sellingGeneralAndAdministrative": "53000000", "netIncomeFromContinuingOperations": "-88000000" }, "balance": { "goodwill": "1888000000", "inventory": "125000000", "commonStock": "2043000000", "currentDebt": "None", "investments": "None", "totalAssets": "73799000000", "longTermDebt": "24834000000", "shortTermDebt": "5187000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "276885", "reportedCurrency": "USD", "retainedEarnings": "2486635269", "totalLiabilities": "45818000000", "otherCurrentAssets": "1393000000", "totalCurrentAssets": "4202000000", "currentLongTermDebt": "4919000000", "longTermInvestments": "4586000000", "shortTermInvestments": "318000000", "currentNetReceivables": "1130000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69597000000", "currentAccountsPayable": "346000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30222000000", "totalShareholderEquity": "9317000000", "capitalLeaseObligations": "38000000", "otherCurrentLiabilities": "2523000000", "totalCurrentLiabilities": "8056000000", "otherNonCurrentLiabilities": "4185000000", "totalNonCurrentLiabilities": "37762000000", "cashAndShortTermInvestments": "1236000000", "commonStockSharesOutstanding": "285052000", "intangibleAssetsExcludingGoodwill": "276885", "cashAndCashEquivalentsAtCarryingValue": "1236000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-69985563", "profitLoss": "None", "dividendPayout": "270924681", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "231683137", "capitalExpenditures": "820161070", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "372196775", "cashflowFromInvestment": "-746736331", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "270924681", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-154075758", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "516893376", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "income_statement": { "revenue": 1492000000, "cost_of_revenue": 634000000, "gross_profit": 858000000, "ebit": 420000000, "ebitda": 922000000, "pretax_income": -56000000, "tax_provision": 14000000, "net_income": -56000000, "net_income_to_common": -56000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1423000000, "total_current_assets": 4050000000, "total_assets": 75110000000, "short_term_debt": 4130000000, "long_term_debt": 25269000000, "total_debt": 29399000000, "total_liabilities": 45737000000, "total_equity": 10134000000, "shares_outstanding": 291304000, "goodwill_and_intangibles": 1946003973 }, "cash_flow": { "operating_cash_flow": 322552693, "capital_expenditure": 836247721, "free_cash_flow": 1158800414, "dividends_paid": 258838581, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225163, "ticker_id": 408, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "420000000", "ebitda": "922000000", "netIncome": "-56000000", "grossProfit": "858000000", "depreciation": "None", "totalRevenue": "1492000000", "costOfRevenue": "634000000", "interestIncome": "None", "incomeBeforeTax": "-56000000", "interestExpense": "476000000", "operatingIncome": "311000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-476000000", "nonInterestIncome": "None", "operatingExpenses": "547000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "634000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "502000000", "sellingGeneralAndAdministrative": "45000000", "netIncomeFromContinuingOperations": "-70000000" }, "balance": { "goodwill": "1944000000", "inventory": "120000000", "commonStock": "2612000000", "currentDebt": "None", "investments": "None", "totalAssets": "75110000000", "longTermDebt": "25269000000", "shortTermDebt": "4130000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2003973", "reportedCurrency": "USD", "retainedEarnings": "2302623889", "totalLiabilities": "45737000000", "otherCurrentAssets": "1195000000", "totalCurrentAssets": "4050000000", "currentLongTermDebt": "3855000000", "longTermInvestments": "4297000000", "shortTermInvestments": "262000000", "currentNetReceivables": "1050000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "71060000000", "currentAccountsPayable": "442000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29603000000", "totalShareholderEquity": "10134000000", "capitalLeaseObligations": "42000000", "otherCurrentLiabilities": "2605000000", "totalCurrentLiabilities": "7177000000", "otherNonCurrentLiabilities": "4297000000", "totalNonCurrentLiabilities": "38560000000", "cashAndShortTermInvestments": "1423000000", "commonStockSharesOutstanding": "291304000", "intangibleAssetsExcludingGoodwill": "2003973", "cashAndCashEquivalentsAtCarryingValue": "1423000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55749848", "profitLoss": "None", "dividendPayout": "258838581", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "322552693", "capitalExpenditures": "836247721", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "667007113", "cashflowFromInvestment": "-705832900", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "258838581", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27874924", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "499757568", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1492000000, "cost_of_revenue": 634000000, "gross_profit": 858000000, "research_and_development": null, "selling_general_admin": 45000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 420000000, "depreciation_amortisation": 502000000, "ebitda": 922000000, "interest_expense": 476000000, "interest_income": null, "other_non_operating": null, "pretax_income": -56000000, "tax_provision": 14000000, "effective_tax_rate": null, "net_income": -56000000, "net_income_continuing_ops": -70000000, "net_income_to_common": -56000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1423000000, "short_term_investments": 262000000, "net_receivables": 1050000000, "inventory": 120000000, "other_current_assets": null, "total_current_assets": 4050000000, "net_ppe": null, "goodwill": 1944000000, "intangible_assets": 2003973, "goodwill_and_intangibles": 1946003973, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 71060000000, "total_assets": 75110000000, "short_term_debt": 4130000000, "accounts_payable": 442000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7177000000, "long_term_debt": 25269000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 38560000000, "total_liabilities": 45737000000, "total_debt": 29399000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2302623889, "total_equity": 10134000000, "shares_outstanding": 291304000, "operating_cash_flow": 322552693, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 836247721, "acquisitions": null, "other_investing": null, "investing_cash_flow": -705832900, "dividends_paid": 258838581, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 667007113, "free_cash_flow": 1158800414, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "420000000", "ebitda": "922000000", "netIncome": "-56000000", "grossProfit": "858000000", "depreciation": "None", "totalRevenue": "1492000000", "costOfRevenue": "634000000", "interestIncome": "None", "incomeBeforeTax": "-56000000", "interestExpense": "476000000", "operatingIncome": "311000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-476000000", "nonInterestIncome": "None", "operatingExpenses": "547000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "634000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "502000000", "sellingGeneralAndAdministrative": "45000000", "netIncomeFromContinuingOperations": "-70000000" }, "balance": { "goodwill": "1944000000", "inventory": "120000000", "commonStock": "2612000000", "currentDebt": "None", "investments": "None", "totalAssets": "75110000000", "longTermDebt": "25269000000", "shortTermDebt": "4130000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2003973", "reportedCurrency": "USD", "retainedEarnings": "2302623889", "totalLiabilities": "45737000000", "otherCurrentAssets": "1195000000", "totalCurrentAssets": "4050000000", "currentLongTermDebt": "3855000000", "longTermInvestments": "4297000000", "shortTermInvestments": "262000000", "currentNetReceivables": "1050000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "71060000000", "currentAccountsPayable": "442000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29603000000", "totalShareholderEquity": "10134000000", "capitalLeaseObligations": "42000000", "otherCurrentLiabilities": "2605000000", "totalCurrentLiabilities": "7177000000", "otherNonCurrentLiabilities": "4297000000", "totalNonCurrentLiabilities": "38560000000", "cashAndShortTermInvestments": "1423000000", "commonStockSharesOutstanding": "291304000", "intangibleAssetsExcludingGoodwill": "2003973", "cashAndCashEquivalentsAtCarryingValue": "1423000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55749848", "profitLoss": "None", "dividendPayout": "258838581", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "322552693", "capitalExpenditures": "836247721", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "667007113", "cashflowFromInvestment": "-705832900", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "258838581", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27874924", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "499757568", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "income_statement": { "revenue": 1323000000, "cost_of_revenue": 611000000, "gross_profit": 712000000, "ebit": 613000000, "ebitda": 1141000000, "pretax_income": 152000000, "tax_provision": -112000000, "net_income": 14000000, "net_income_to_common": 14000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1141000000, "total_current_assets": 4610000000, "total_assets": 76128000000, "short_term_debt": 5218000000, "long_term_debt": 24767000000, "total_debt": 29985000000, "total_liabilities": 46149000000, "total_equity": 10533000000, "shares_outstanding": 287164000, "goodwill_and_intangibles": 1959000000 }, "cash_flow": { "operating_cash_flow": 468341035, "capital_expenditure": 1173561305, "free_cash_flow": 1641902340, "dividends_paid": 257156725, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225164, "ticker_id": 408, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "613000000", "ebitda": "1141000000", "netIncome": "14000000", "grossProfit": "712000000", "depreciation": "None", "totalRevenue": "1323000000", "costOfRevenue": "611000000", "interestIncome": "None", "incomeBeforeTax": "152000000", "interestExpense": "473741000", "operatingIncome": "134000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-112000000", "reportedCurrency": "USD", "netInterestIncome": "-354000000", "nonInterestIncome": "None", "operatingExpenses": "578000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "611000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "528000000", "sellingGeneralAndAdministrative": "50000000", "netIncomeFromContinuingOperations": "264000000" }, "balance": { "goodwill": "1944000000", "inventory": "111000000", "commonStock": "3100000000", "currentDebt": "None", "investments": "None", "totalAssets": "76128000000", "longTermDebt": "24767000000", "shortTermDebt": "5218000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "15000000", "reportedCurrency": "USD", "retainedEarnings": "2107163676", "totalLiabilities": "46149000000", "otherCurrentAssets": "1027000000", "totalCurrentAssets": "4610000000", "currentLongTermDebt": "4935000000", "longTermInvestments": "4314000000", "shortTermInvestments": "222000000", "currentNetReceivables": "2109000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "71518000000", "currentAccountsPayable": "388000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30920000000", "totalShareholderEquity": "10533000000", "capitalLeaseObligations": "768000000", "otherCurrentLiabilities": "2432000000", "totalCurrentLiabilities": "8038000000", "otherNonCurrentLiabilities": "2620000000", "totalNonCurrentLiabilities": "38111000000", "cashAndShortTermInvestments": "1141000000", "commonStockSharesOutstanding": "287164000", "intangibleAssetsExcludingGoodwill": "15000000", "cashAndCashEquivalentsAtCarryingValue": "1141000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14386938", "profitLoss": "None", "dividendPayout": "257156725", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "468341035", "capitalExpenditures": "1173561305", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1710853571", "cashflowFromInvestment": "-2094626231", "stockBasedCompensation": "-1062578137", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "257156725", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31593732", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "531289068", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1323000000, "cost_of_revenue": 611000000, "gross_profit": 712000000, "research_and_development": null, "selling_general_admin": 50000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 613000000, "depreciation_amortisation": 528000000, "ebitda": 1141000000, "interest_expense": 473741000, "interest_income": null, "other_non_operating": null, "pretax_income": 152000000, "tax_provision": -112000000, "effective_tax_rate": null, "net_income": 14000000, "net_income_continuing_ops": 264000000, "net_income_to_common": 14000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1141000000, "short_term_investments": 222000000, "net_receivables": 2109000000, "inventory": 111000000, "other_current_assets": null, "total_current_assets": 4610000000, "net_ppe": null, "goodwill": 1944000000, "intangible_assets": 15000000, "goodwill_and_intangibles": 1959000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 71518000000, "total_assets": 76128000000, "short_term_debt": 5218000000, "accounts_payable": 388000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8038000000, "long_term_debt": 24767000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 38111000000, "total_liabilities": 46149000000, "total_debt": 29985000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2107163676, "total_equity": 10533000000, "shares_outstanding": 287164000, "operating_cash_flow": 468341035, "stock_based_compensation": -1062578137, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1173561305, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2094626231, "dividends_paid": 257156725, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1710853571, "free_cash_flow": 1641902340, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "613000000", "ebitda": "1141000000", "netIncome": "14000000", "grossProfit": "712000000", "depreciation": "None", "totalRevenue": "1323000000", "costOfRevenue": "611000000", "interestIncome": "None", "incomeBeforeTax": "152000000", "interestExpense": "473741000", "operatingIncome": "134000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-112000000", "reportedCurrency": "USD", "netInterestIncome": "-354000000", "nonInterestIncome": "None", "operatingExpenses": "578000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "611000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "528000000", "sellingGeneralAndAdministrative": "50000000", "netIncomeFromContinuingOperations": "264000000" }, "balance": { "goodwill": "1944000000", "inventory": "111000000", "commonStock": "3100000000", "currentDebt": "None", "investments": "None", "totalAssets": "76128000000", "longTermDebt": "24767000000", "shortTermDebt": "5218000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "15000000", "reportedCurrency": "USD", "retainedEarnings": "2107163676", "totalLiabilities": "46149000000", "otherCurrentAssets": "1027000000", "totalCurrentAssets": "4610000000", "currentLongTermDebt": "4935000000", "longTermInvestments": "4314000000", "shortTermInvestments": "222000000", "currentNetReceivables": "2109000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "71518000000", "currentAccountsPayable": "388000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30920000000", "totalShareholderEquity": "10533000000", "capitalLeaseObligations": "768000000", "otherCurrentLiabilities": "2432000000", "totalCurrentLiabilities": "8038000000", "otherNonCurrentLiabilities": "2620000000", "totalNonCurrentLiabilities": "38111000000", "cashAndShortTermInvestments": "1141000000", "commonStockSharesOutstanding": "287164000", "intangibleAssetsExcludingGoodwill": "15000000", "cashAndCashEquivalentsAtCarryingValue": "1141000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14386938", "profitLoss": "None", "dividendPayout": "257156725", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "468341035", "capitalExpenditures": "1173561305", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1710853571", "cashflowFromInvestment": "-2094626231", "stockBasedCompensation": "-1062578137", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "257156725", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31593732", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "531289068", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "income_statement": { "revenue": 1179000000, "cost_of_revenue": 496000000, "gross_profit": 683000000, "ebit": 414000000, "ebitda": 862000000, "pretax_income": 44000000, "tax_provision": 21000000, "net_income": -30000000, "net_income_to_common": -30000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1034000000, "total_current_assets": 3109000000, "total_assets": 65563000000, "short_term_debt": 1737000000, "long_term_debt": 22670000000, "total_debt": 24407000000, "total_liabilities": 37244000000, "total_equity": 10979000000, "shares_outstanding": 292857000, "goodwill_and_intangibles": 1562000000 }, "cash_flow": { "operating_cash_flow": 363000000, "capital_expenditure": 604000000, "free_cash_flow": 967000000, "dividends_paid": 250000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225166, "ticker_id": 408, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "414000000", "ebitda": "862000000", "netIncome": "-30000000", "grossProfit": "683000000", "depreciation": "None", "totalRevenue": "1179000000", "costOfRevenue": "496000000", "interestIncome": "342000000", "incomeBeforeTax": "44000000", "interestExpense": "370000000", "operatingIncome": "192000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-370000000", "nonInterestIncome": "None", "operatingExpenses": "683000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "496000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "448000000", "sellingGeneralAndAdministrative": "43000000", "netIncomeFromContinuingOperations": "24000000" }, "balance": { "goodwill": "1555000000", "inventory": "41000000", "commonStock": "3444000000", "currentDebt": "None", "investments": "None", "totalAssets": "65563000000", "longTermDebt": "22670000000", "shortTermDebt": "1737000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "7000000", "reportedCurrency": "USD", "retainedEarnings": "2007332922", "totalLiabilities": "37244000000", "otherCurrentAssets": "1041000000", "totalCurrentAssets": "3109000000", "currentLongTermDebt": "1701000000", "longTermInvestments": "3437000000", "shortTermInvestments": "166000000", "currentNetReceivables": "827000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62454000000", "currentAccountsPayable": "308000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "56437000000", "shortLongTermDebtTotal": "24407000000", "totalShareholderEquity": "10979000000", "capitalLeaseObligations": "36000000", "otherCurrentLiabilities": "2033000000", "totalCurrentLiabilities": "4078000000", "otherNonCurrentLiabilities": "2958000000", "totalNonCurrentLiabilities": "33166000000", "cashAndShortTermInvestments": "1034000000", "commonStockSharesOutstanding": "292857000", "intangibleAssetsExcludingGoodwill": "7000000", "cashAndCashEquivalentsAtCarryingValue": "1034000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24000000", "profitLoss": "None", "dividendPayout": "250000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "363000000", "capitalExpenditures": "604000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10000000", "cashflowFromInvestment": "-1906000000", "stockBasedCompensation": "-131000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "250000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "448000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1179000000, "cost_of_revenue": 496000000, "gross_profit": 683000000, "research_and_development": null, "selling_general_admin": 43000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 414000000, "depreciation_amortisation": 448000000, "ebitda": 862000000, "interest_expense": 370000000, "interest_income": null, "other_non_operating": null, "pretax_income": 44000000, "tax_provision": 21000000, "effective_tax_rate": null, "net_income": -30000000, "net_income_continuing_ops": 24000000, "net_income_to_common": -30000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1034000000, "short_term_investments": 166000000, "net_receivables": 827000000, "inventory": 41000000, "other_current_assets": null, "total_current_assets": 3109000000, "net_ppe": null, "goodwill": 1555000000, "intangible_assets": 7000000, "goodwill_and_intangibles": 1562000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 62454000000, "total_assets": 65563000000, "short_term_debt": 1737000000, "accounts_payable": 308000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4078000000, "long_term_debt": 22670000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 33166000000, "total_liabilities": 37244000000, "total_debt": 24407000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2007332922, "total_equity": 10979000000, "shares_outstanding": 292857000, "operating_cash_flow": 363000000, "stock_based_compensation": -131000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 604000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1906000000, "dividends_paid": 250000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10000000, "free_cash_flow": 967000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "414000000", "ebitda": "862000000", "netIncome": "-30000000", "grossProfit": "683000000", "depreciation": "None", "totalRevenue": "1179000000", "costOfRevenue": "496000000", "interestIncome": "342000000", "incomeBeforeTax": "44000000", "interestExpense": "370000000", "operatingIncome": "192000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-370000000", "nonInterestIncome": "None", "operatingExpenses": "683000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "496000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "448000000", "sellingGeneralAndAdministrative": "43000000", "netIncomeFromContinuingOperations": "24000000" }, "balance": { "goodwill": "1555000000", "inventory": "41000000", "commonStock": "3444000000", "currentDebt": "None", "investments": "None", "totalAssets": "65563000000", "longTermDebt": "22670000000", "shortTermDebt": "1737000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "7000000", "reportedCurrency": "USD", "retainedEarnings": "2007332922", "totalLiabilities": "37244000000", "otherCurrentAssets": "1041000000", "totalCurrentAssets": "3109000000", "currentLongTermDebt": "1701000000", "longTermInvestments": "3437000000", "shortTermInvestments": "166000000", "currentNetReceivables": "827000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62454000000", "currentAccountsPayable": "308000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "56437000000", "shortLongTermDebtTotal": "24407000000", "totalShareholderEquity": "10979000000", "capitalLeaseObligations": "36000000", "otherCurrentLiabilities": "2033000000", "totalCurrentLiabilities": "4078000000", "otherNonCurrentLiabilities": "2958000000", "totalNonCurrentLiabilities": "33166000000", "cashAndShortTermInvestments": "1034000000", "commonStockSharesOutstanding": "292857000", "intangibleAssetsExcludingGoodwill": "7000000", "cashAndCashEquivalentsAtCarryingValue": "1034000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24000000", "profitLoss": "None", "dividendPayout": "250000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "363000000", "capitalExpenditures": "604000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10000000", "cashflowFromInvestment": "-1906000000", "stockBasedCompensation": "-131000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "250000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "448000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "income_statement": { "revenue": 1205000000, "cost_of_revenue": 425000000, "gross_profit": 780000000, "ebit": 267000000, "ebitda": 725000000, "pretax_income": 170000000, "tax_provision": 19000000, "net_income": -22000000, "net_income_to_common": -22000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1202000000, "total_current_assets": 3618000000, "total_assets": 65901000000, "short_term_debt": 1491000000, "long_term_debt": 22958000000, "total_debt": 24449000000, "total_liabilities": 37389000000, "total_equity": 11324000000, "shares_outstanding": 288847000, "goodwill_and_intangibles": 1611000000 }, "cash_flow": { "operating_cash_flow": 382000000, "capital_expenditure": 484000000, "free_cash_flow": 866000000, "dividends_paid": 246000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225167, "ticker_id": 408, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:04:32.696825+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "267000000", "ebitda": "725000000", "netIncome": "-22000000", "grossProfit": "780000000", "depreciation": "None", "totalRevenue": "1205000000", "costOfRevenue": "425000000", "interestIncome": "280000000", "incomeBeforeTax": "170000000", "interestExpense": "402000000", "operatingIncome": "725000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "19000000", "reportedCurrency": "USD", "netInterestIncome": "-402000000", "nonInterestIncome": "None", "operatingExpenses": "55000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "425000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "458000000", "sellingGeneralAndAdministrative": "55000000", "netIncomeFromContinuingOperations": "151000000" }, "balance": { "goodwill": "1603000000", "inventory": "40000000", "commonStock": "3773000000", "currentDebt": "None", "investments": "None", "totalAssets": "65901000000", "longTermDebt": "22958000000", "shortTermDebt": "1491000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "8000000", "reportedCurrency": "USD", "retainedEarnings": "25318566900", "totalLiabilities": "37389000000", "otherCurrentAssets": "1335000000", "totalCurrentAssets": "3618000000", "currentLongTermDebt": "1457000000", "longTermInvestments": "3376000000", "shortTermInvestments": "173000000", "currentNetReceivables": "868000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62283000000", "currentAccountsPayable": "219000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "56262000000", "shortLongTermDebtTotal": "24449000000", "totalShareholderEquity": "11324000000", "capitalLeaseObligations": "34000000", "otherCurrentLiabilities": "2246000000", "totalCurrentLiabilities": "3956000000", "otherNonCurrentLiabilities": "2974000000", "totalNonCurrentLiabilities": "33433000000", "cashAndShortTermInvestments": "1202000000", "commonStockSharesOutstanding": "288847000", "intangibleAssetsExcludingGoodwill": "8000000", "cashAndCashEquivalentsAtCarryingValue": "1202000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "151000000", "profitLoss": "None", "dividendPayout": "246000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "382000000", "capitalExpenditures": "484000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130000000", "cashflowFromInvestment": "-1376000000", "stockBasedCompensation": "-155000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "246000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "823000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "458000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1205000000, "cost_of_revenue": 425000000, "gross_profit": 780000000, "research_and_development": null, "selling_general_admin": 55000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 267000000, "depreciation_amortisation": 458000000, "ebitda": 725000000, "interest_expense": 402000000, "interest_income": null, "other_non_operating": null, "pretax_income": 170000000, "tax_provision": 19000000, "effective_tax_rate": null, "net_income": -22000000, "net_income_continuing_ops": 151000000, "net_income_to_common": -22000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1202000000, "short_term_investments": 173000000, "net_receivables": 868000000, "inventory": 40000000, "other_current_assets": null, "total_current_assets": 3618000000, "net_ppe": null, "goodwill": 1603000000, "intangible_assets": 8000000, "goodwill_and_intangibles": 1611000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 62283000000, "total_assets": 65901000000, "short_term_debt": 1491000000, "accounts_payable": 219000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3956000000, "long_term_debt": 22958000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 33433000000, "total_liabilities": 37389000000, "total_debt": 24449000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 25318566900, "total_equity": 11324000000, "shares_outstanding": 288847000, "operating_cash_flow": 382000000, "stock_based_compensation": -155000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 484000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1376000000, "dividends_paid": 246000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -130000000, "free_cash_flow": 866000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "267000000", "ebitda": "725000000", "netIncome": "-22000000", "grossProfit": "780000000", "depreciation": "None", "totalRevenue": "1205000000", "costOfRevenue": "425000000", "interestIncome": "280000000", "incomeBeforeTax": "170000000", "interestExpense": "402000000", "operatingIncome": "725000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "19000000", "reportedCurrency": "USD", "netInterestIncome": "-402000000", "nonInterestIncome": "None", "operatingExpenses": "55000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "425000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "458000000", "sellingGeneralAndAdministrative": "55000000", "netIncomeFromContinuingOperations": "151000000" }, "balance": { "goodwill": "1603000000", "inventory": "40000000", "commonStock": "3773000000", "currentDebt": "None", "investments": "None", "totalAssets": "65901000000", "longTermDebt": "22958000000", "shortTermDebt": "1491000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "8000000", "reportedCurrency": "USD", "retainedEarnings": "25318566900", "totalLiabilities": "37389000000", "otherCurrentAssets": "1335000000", "totalCurrentAssets": "3618000000", "currentLongTermDebt": "1457000000", "longTermInvestments": "3376000000", "shortTermInvestments": "173000000", "currentNetReceivables": "868000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62283000000", "currentAccountsPayable": "219000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "56262000000", "shortLongTermDebtTotal": "24449000000", "totalShareholderEquity": "11324000000", "capitalLeaseObligations": "34000000", "otherCurrentLiabilities": "2246000000", "totalCurrentLiabilities": "3956000000", "otherNonCurrentLiabilities": "2974000000", "totalNonCurrentLiabilities": "33433000000", "cashAndShortTermInvestments": "1202000000", "commonStockSharesOutstanding": "288847000", "intangibleAssetsExcludingGoodwill": "8000000", "cashAndCashEquivalentsAtCarryingValue": "1202000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "151000000", "profitLoss": "None", "dividendPayout": "246000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "382000000", "capitalExpenditures": "484000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130000000", "cashflowFromInvestment": "-1376000000", "stockBasedCompensation": "-155000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "246000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "823000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "458000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }