{ "ticker": { "uuid": "6558e23b-2857-4056-869d-4c4a54652161", "symbol": "VTR", "name": "Ventas Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Healthcare Facilities", "page_url": "https://sharemaestro.com/factors/ticker/6558e23b-2857-4056-869d-4c4a54652161/", "api_url": "https://sharemaestro.com/factors/api/tickers/6558e23b-2857-4056-869d-4c4a54652161/" }, "ticker_metadata": { "id": 4293, "uuid": "6558e23b-2857-4056-869d-4c4a54652161", "symbol": "VTR", "name": "Ventas Inc", "asset_type": "equity", "market_cap": 41042448000, "stock_exchange_id": 3, "industry": "Reit - Healthcare Facilities", "sector": "Real Estate", "description": "Ventas, Inc. is a real estate investment trust specializing in the ownership and management of health care facilities in the United States, Canada and the United Kingdom.", "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": "6558e23b-2857-4056-869d-4c4a54652161", "symbol": "VTR", "name": "Ventas Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Healthcare Facilities", "page_url": "https://sharemaestro.com/factors/ticker/6558e23b-2857-4056-869d-4c4a54652161/", "api_url": "https://sharemaestro.com/factors/api/tickers/6558e23b-2857-4056-869d-4c4a54652161/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.1, "value": 0.05, "quality": 0.24, "momentum": 0.79, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 82.02, "market_cap": 39920364300, "pe_ratio": 153.2893, "earnings_yield": 0.0065, "ebitda_to_ev": 0.047, "shareholder_yield": 0.0224, "roe": 0.0198, "piotroski_f_score": 6, "momentum_12_1": 0.4086, "volatility_252d": 0.1811 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:04.604849+00:00", "batch_id": "" }, "size": { "price_close": 82.02, "market_cap": 39920364300, "market_cap_usd": 39920364300, "enterprise_value": 52190244300, "shares_outstanding": 486715000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 153.2893, "pb_ratio": 3.0416, "ptbv_ratio": 3.3077, "ps_ratio": 6.5093, "pcf_ratio": 22.7611, "pfcf_ratio": 13.1735, "ev_ebitda": 21.2772, "ev_ebit": 51.1591, "ev_sales": 8.5099, "ev_fcf": 17.2225, "earnings_yield": 0.0065, "fcf_yield": 0.0581, "price_to_sales": 6.5093, "price_to_book": 3.0416, "price_to_cashflow": 22.7611, "ebitda_to_ev": 0.047, "sales_yield": 0.1175 }, "yield": { "dividend_yield": 0.0224, "buyback_yield": 0, "shareholder_yield": 0.0224, "debt_paydown_yield": null, "total_yield": 0.0224 }, "quality": { "gross_margin": -0.0426, "operating_margin": 0.1663, "net_margin": 0.0425, "ebitda_margin": 0.4, "fcf_margin": 0.4941, "roe": 0.0198, "roa": 0.0094, "roic": 0.0301, "roc_greenblatt": null, "asset_turnover": 0.2215, "cash_conversion": 11.6362, "accruals_ratio": -0.0539, "sbc_to_revenue": 0.0073, "piotroski_f_score": 6, "altman_z_score": 1.5539, "earnings_stability_5y": 0.4093, "revenue_stability_5y": 0.1702, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0094, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.105, "net_debt_to_ebitda": 5.0022, "debt_to_assets": 0.4498, "interest_coverage": 1.3413, "current_ratio": 0.1485, "quick_ratio": 0.1485, "net_debt": 12269880000, "local_beta": 0, "volatility_252d": 0.1811, "volatility_60d": 0.4446, "max_drawdown_12m": -0.0699, "risk_adjusted_momentum": 2.2559 }, "growth": { "revenue_growth_1y": 0.2067, "revenue_growth_3y_cagr": 0.1221, "revenue_growth_5y_cagr": 0.0898, "eps_growth_1y": 0.8297, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.1056, "fcf_growth_1y": 0.7997, "book_value_growth_1y": 0.0468, "revenue_growth": 0.2067, "earnings_growth": 0.8297 }, "momentum": { "price_return_1m": -0.0601, "price_return_3m": -0.0274, "price_return_6m": 0.0303, "price_return_9m": 0.2314, "price_return_12m": 0.324, "price_return_12m_ex1m": 0.4086, "momentum_6m": 0.0303, "momentum_12m": 0.324, "momentum_12_1": 0.4086, "distance_from_52w_high": -0.0699, "distance_from_52w_low": 0.3492, "relative_strength": 0.224 }, "raw_ttm": { "revenue_ttm": 6132850000, "gross_profit_ttm": -261171000, "ebit_ttm": 1020156000, "ebitda_ttm": 2452876000, "net_income_ttm": 260425000, "eps_diluted_ttm": 0.5351, "operating_cash_flow_ttm": 1753889000, "capital_expenditure_ttm": 1276461000, "fcf_ttm": 3030350000, "dividends_paid_ttm": 892826000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 760562000, "cash_and_equivalents": 183613000, "total_current_assets": 201290000, "total_current_liabilities": 1355561000, "net_ppe": null, "total_assets": 27686545000, "total_debt": 12453493000, "total_equity": 13124964000, "net_working_capital": -1337884000, "book_value_per_share": 26.9664, "retained_earnings": -7726996000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 12068746000, "tangible_book_per_share": 24.7963 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 96, "rank_pb": 64, "rank_ptbv": 58, "rank_ps": 84, "rank_pcf": 80, "rank_ev_ebitda": 78, "rank_ev_ebit": 92, "rank_earnings_yield": 96, "rank_fcf_yield": 63, "rank_dividend_yield": 33, "rank_shareholder_yield": 33, "rank_total_yield": 34, "rank_roe": 68, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 97, "rank_fcf_margin": 15, "rank_piotroski": 42, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 16, "rank_eps_growth_5y": 89, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 34, "rank_momentum_12m_ex1m": 29, "rank_relative_strength": 32 }, "composites": { "value_composite": 95, "quality_composite": 76, "momentum_composite": 21, "growth_composite": 24, "yield_composite": 23, "svqf_composite": 98, "vc1_composite": 95, "vc2_composite": 91, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 90, "quality_value_composite": 0.1095, "os_score": 0.1, "value_percentile": 0.05, "quality_percentile": 0.24, "momentum_percentile": 0.79, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5201, "ticker_id": 4293, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:04.604849+00:00", "batch_id": "", "os_score_delta": null, "price_close": 82.02, "market_cap": 39920364300, "market_cap_usd": 39920364300, "enterprise_value": 52190244300, "shares_outstanding": 486715000, "fx_rate_to_usd": null, "pe_ratio": 153.28929365, "pb_ratio": 3.04155991, "ptbv_ratio": 3.30774749, "ps_ratio": 6.50926801, "pcf_ratio": 22.76105518, "pfcf_ratio": 13.17351603, "ev_ebitda": 21.27716375, "ev_ebit": 51.15908185, "ev_sales": 8.50994958, "ev_fcf": 17.22251367, "earnings_yield": 0.00652361, "fcf_yield": 0.05806353, "dividend_yield": 0.02236518, "buyback_yield": 0, "shareholder_yield": 0.02236518, "debt_paydown_yield": null, "total_yield": 0.02236518, "gross_margin": -0.04258558, "operating_margin": 0.16634289, "net_margin": 0.04246394, "ebitda_margin": 0.39995695, "fcf_margin": 0.49411774, "roe": 0.01984196, "roa": 0.00940619, "roic": 0.03012883, "roc_greenblatt": null, "asset_turnover": 0.22151012, "cash_conversion": 11.63617164, "accruals_ratio": -0.05394187, "sbc_to_revenue": 0.00729644, "debt_to_equity": 1.10499457, "net_debt_to_ebitda": 5.00224227, "debt_to_assets": 0.44980307, "interest_coverage": 1.34131866, "current_ratio": 0.14849203, "quick_ratio": 0.14849203, "net_debt": 12269880000, "revenue_growth_1y": 0.20667768, "revenue_growth_3y_cagr": 0.12210436, "revenue_growth_5y_cagr": 0.0897891, "eps_growth_1y": 0.82968813, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.10557463, "fcf_growth_1y": 0.79968548, "book_value_growth_1y": 0.04675394, "piotroski_f_score": 6, "altman_z_score": 1.55388516, "earnings_stability_5y": 0.409341, "revenue_stability_5y": 0.170229, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06005042, "price_return_3m": -0.02743621, "price_return_6m": 0.0303127, "price_return_9m": 0.23138177, "price_return_12m": 0.32399018, "price_return_12m_ex1m": 0.40857575, "distance_from_52w_high": -0.06985711, "distance_from_52w_low": 0.34921954, "relative_strength": 0.2240266, "local_beta": 0, "volatility_252d": 0.181115, "volatility_60d": 0.444624, "max_drawdown_12m": -0.06985711, "revenue_ttm": 6132850000, "gross_profit_ttm": -261171000, "ebit_ttm": 1020156000, "ebitda_ttm": 2452876000, "net_income_ttm": 260425000, "eps_diluted_ttm": 0.53506672, "operating_cash_flow_ttm": 1753889000, "capital_expenditure_ttm": 1276461000, "fcf_ttm": 3030350000, "dividends_paid_ttm": 892826000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 760562000, "cash_and_equivalents": 183613000, "total_current_assets": 201290000, "total_current_liabilities": 1355561000, "net_ppe": null, "total_assets": 27686545000, "total_debt": 12453493000, "total_equity": 13124964000, "net_working_capital": -1337884000, "book_value_per_share": 26.96642594, "retained_earnings": -7726996000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 12068746000, "tangible_book_per_share": 24.7963305, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 96, "rank_pb": 64, "rank_ptbv": 58, "rank_ps": 84, "rank_pcf": 80, "rank_ev_ebitda": 78, "rank_ev_ebit": 92, "rank_earnings_yield": 96, "rank_fcf_yield": 63, "rank_dividend_yield": 33, "rank_shareholder_yield": 33, "rank_total_yield": 34, "rank_roe": 68, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 97, "rank_fcf_margin": 15, "rank_piotroski": 42, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 16, "rank_eps_growth_5y": 89, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 34, "rank_momentum_12m_ex1m": 29, "rank_relative_strength": 32, "value_composite": 95, "quality_composite": 76, "momentum_composite": 21, "growth_composite": 24, "yield_composite": 23, "svqf_composite": 98, "vc1_composite": 95, "vc2_composite": 91, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 90, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 82.02, "os": 0.1, "value": 0.05, "quality": 0.24, "momentum": 0.79, "confidence": 1, "coverage": 1, "pe_ratio": 153.2893, "earnings_yield": 0.0065, "shareholder_yield": 0.0224, "roe": 0.0198, "momentum_12_1": 0.4086, "complete_fields": { "id": 5201, "ticker_id": 4293, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:04.604849+00:00", "batch_id": "", "os_score_delta": null, "price_close": 82.02, "market_cap": 39920364300, "market_cap_usd": 39920364300, "enterprise_value": 52190244300, "shares_outstanding": 486715000, "fx_rate_to_usd": null, "pe_ratio": 153.28929365, "pb_ratio": 3.04155991, "ptbv_ratio": 3.30774749, "ps_ratio": 6.50926801, "pcf_ratio": 22.76105518, "pfcf_ratio": 13.17351603, "ev_ebitda": 21.27716375, "ev_ebit": 51.15908185, "ev_sales": 8.50994958, "ev_fcf": 17.22251367, "earnings_yield": 0.00652361, "fcf_yield": 0.05806353, "dividend_yield": 0.02236518, "buyback_yield": 0, "shareholder_yield": 0.02236518, "debt_paydown_yield": null, "total_yield": 0.02236518, "gross_margin": -0.04258558, "operating_margin": 0.16634289, "net_margin": 0.04246394, "ebitda_margin": 0.39995695, "fcf_margin": 0.49411774, "roe": 0.01984196, "roa": 0.00940619, "roic": 0.03012883, "roc_greenblatt": null, "asset_turnover": 0.22151012, "cash_conversion": 11.63617164, "accruals_ratio": -0.05394187, "sbc_to_revenue": 0.00729644, "debt_to_equity": 1.10499457, "net_debt_to_ebitda": 5.00224227, "debt_to_assets": 0.44980307, "interest_coverage": 1.34131866, "current_ratio": 0.14849203, "quick_ratio": 0.14849203, "net_debt": 12269880000, "revenue_growth_1y": 0.20667768, "revenue_growth_3y_cagr": 0.12210436, "revenue_growth_5y_cagr": 0.0897891, "eps_growth_1y": 0.82968813, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.10557463, "fcf_growth_1y": 0.79968548, "book_value_growth_1y": 0.04675394, "piotroski_f_score": 6, "altman_z_score": 1.55388516, "earnings_stability_5y": 0.409341, "revenue_stability_5y": 0.170229, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06005042, "price_return_3m": -0.02743621, "price_return_6m": 0.0303127, "price_return_9m": 0.23138177, "price_return_12m": 0.32399018, "price_return_12m_ex1m": 0.40857575, "distance_from_52w_high": -0.06985711, "distance_from_52w_low": 0.34921954, "relative_strength": 0.2240266, "local_beta": 0, "volatility_252d": 0.181115, "volatility_60d": 0.444624, "max_drawdown_12m": -0.06985711, "revenue_ttm": 6132850000, "gross_profit_ttm": -261171000, "ebit_ttm": 1020156000, "ebitda_ttm": 2452876000, "net_income_ttm": 260425000, "eps_diluted_ttm": 0.53506672, "operating_cash_flow_ttm": 1753889000, "capital_expenditure_ttm": 1276461000, "fcf_ttm": 3030350000, "dividends_paid_ttm": 892826000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 760562000, "cash_and_equivalents": 183613000, "total_current_assets": 201290000, "total_current_liabilities": 1355561000, "net_ppe": null, "total_assets": 27686545000, "total_debt": 12453493000, "total_equity": 13124964000, "net_working_capital": -1337884000, "book_value_per_share": 26.96642594, "retained_earnings": -7726996000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 12068746000, "tangible_book_per_share": 24.7963305, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 96, "rank_pb": 64, "rank_ptbv": 58, "rank_ps": 84, "rank_pcf": 80, "rank_ev_ebitda": 78, "rank_ev_ebit": 92, "rank_earnings_yield": 96, "rank_fcf_yield": 63, "rank_dividend_yield": 33, "rank_shareholder_yield": 33, "rank_total_yield": 34, "rank_roe": 68, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 97, "rank_fcf_margin": 15, "rank_piotroski": 42, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 16, "rank_eps_growth_5y": 89, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 34, "rank_momentum_12m_ex1m": 29, "rank_relative_strength": 32, "value_composite": 95, "quality_composite": 76, "momentum_composite": 21, "growth_composite": 24, "yield_composite": 23, "svqf_composite": 98, "vc1_composite": 95, "vc2_composite": 91, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 90, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "income_statement": { "revenue": 5833980000, "cost_of_revenue": 6178196000, "gross_profit": -344216000, "ebit": 859614000, "ebitda": 2238754000, "pretax_income": 247368000, "tax_provision": -14150000, "net_income": 251381000, "net_income_to_common": 251381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 741067000, "total_current_assets": 1326092000, "total_assets": 27591945000, "short_term_debt": 0, "long_term_debt": 13011016000, "total_debt": 13011016000, "total_liabilities": 15006137000, "total_equity": 12527253000, "shares_outstanding": 462615000, "goodwill_and_intangibles": 1056753000 }, "cash_flow": { "operating_cash_flow": 1680426000, "capital_expenditure": 363863000, "free_cash_flow": 2044289000, "dividends_paid": 860060000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351667, "ticker_id": 4293, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "859614000", "ebitda": "2238754000", "netIncome": "251381000", "grossProfit": "-344216000", "depreciation": "None", "totalRevenue": "5833980000", "costOfRevenue": "6178196000", "interestIncome": "607778000", "incomeBeforeTax": "247368000", "interestExpense": "612246000", "operatingIncome": "826812000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-14150000", "reportedCurrency": "USD", "netInterestIncome": "-612246000", "nonInterestIncome": "None", "operatingExpenses": "-1171028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6178196000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1379140000", "sellingGeneralAndAdministrative": "177400000", "netIncomeFromContinuingOperations": "261518000" }, "balance": { "goodwill": "1046072000", "inventory": "None", "commonStock": "118732000", "currentDebt": "None", "investments": "None", "totalAssets": "27591945000", "longTermDebt": "13011016000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "10681000", "reportedCurrency": "USD", "retainedEarnings": "-7527777000", "totalLiabilities": "15006137000", "otherCurrentAssets": "169452000", "totalCurrentAssets": "1326092000", "currentLongTermDebt": "None", "longTermInvestments": "718185000", "shortTermInvestments": "None", "currentNetReceivables": "415573000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26265853000", "currentAccountsPayable": "1240820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24126933000", "shortLongTermDebtTotal": "13219618000", "totalShareholderEquity": "12527253000", "capitalLeaseObligations": "208602000", "otherCurrentLiabilities": "147136000", "totalCurrentLiabilities": "1387956000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13618181000", "cashAndShortTermInvestments": "741067000", "commonStockSharesOutstanding": "462615000", "intangibleAssetsExcludingGoodwill": "10681000", "cashAndCashEquivalentsAtCarryingValue": "741067000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "251381000", "profitLoss": "None", "dividendPayout": "860060000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1680426000", "capitalExpenditures": "363863000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "875734000", "cashflowFromInvestment": "-2730095000", "stockBasedCompensation": "38733000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "860060000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2454550000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1282940000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5833980000, "cost_of_revenue": 6178196000, "gross_profit": -344216000, "research_and_development": null, "selling_general_admin": 177400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 859614000, "depreciation_amortisation": 1379140000, "ebitda": 2238754000, "interest_expense": 612246000, "interest_income": null, "other_non_operating": null, "pretax_income": 247368000, "tax_provision": -14150000, "effective_tax_rate": null, "net_income": 251381000, "net_income_continuing_ops": 261518000, "net_income_to_common": 251381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 741067000, "short_term_investments": null, "net_receivables": 415573000, "inventory": null, "other_current_assets": null, "total_current_assets": 1326092000, "net_ppe": null, "goodwill": 1046072000, "intangible_assets": 10681000, "goodwill_and_intangibles": 1056753000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26265853000, "total_assets": 27591945000, "short_term_debt": 0, "accounts_payable": 1240820000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1387956000, "long_term_debt": 13011016000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13618181000, "total_liabilities": 15006137000, "total_debt": 13011016000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7527777000, "total_equity": 12527253000, "shares_outstanding": 462615000, "operating_cash_flow": 1680426000, "stock_based_compensation": 38733000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 363863000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2730095000, "dividends_paid": 860060000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 875734000, "free_cash_flow": 2044289000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "859614000", "ebitda": "2238754000", "netIncome": "251381000", "grossProfit": "-344216000", "depreciation": "None", "totalRevenue": "5833980000", "costOfRevenue": "6178196000", "interestIncome": "607778000", "incomeBeforeTax": "247368000", "interestExpense": "612246000", "operatingIncome": "826812000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-14150000", "reportedCurrency": "USD", "netInterestIncome": "-612246000", "nonInterestIncome": "None", "operatingExpenses": "-1171028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6178196000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1379140000", "sellingGeneralAndAdministrative": "177400000", "netIncomeFromContinuingOperations": "261518000" }, "balance": { "goodwill": "1046072000", "inventory": "None", "commonStock": "118732000", "currentDebt": "None", "investments": "None", "totalAssets": "27591945000", "longTermDebt": "13011016000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "10681000", "reportedCurrency": "USD", "retainedEarnings": "-7527777000", "totalLiabilities": "15006137000", "otherCurrentAssets": "169452000", "totalCurrentAssets": "1326092000", "currentLongTermDebt": "None", "longTermInvestments": "718185000", "shortTermInvestments": "None", "currentNetReceivables": "415573000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26265853000", "currentAccountsPayable": "1240820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24126933000", "shortLongTermDebtTotal": "13219618000", "totalShareholderEquity": "12527253000", "capitalLeaseObligations": "208602000", "otherCurrentLiabilities": "147136000", "totalCurrentLiabilities": "1387956000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13618181000", "cashAndShortTermInvestments": "741067000", "commonStockSharesOutstanding": "462615000", "intangibleAssetsExcludingGoodwill": "10681000", "cashAndCashEquivalentsAtCarryingValue": "741067000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "251381000", "profitLoss": "None", "dividendPayout": "860060000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1680426000", "capitalExpenditures": "363863000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "875734000", "cashflowFromInvestment": "-2730095000", "stockBasedCompensation": "38733000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "860060000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2454550000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1282940000", "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": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "income_statement": { "revenue": 4924266000, "cost_of_revenue": 2827069000, "gross_profit": 2097197000, "ebit": 653411000, "ebitda": 1936697000, "pretax_income": 50576000, "tax_provision": -37775000, "net_income": 81153000, "net_income_to_common": 81153000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 897850000, "total_current_assets": 1351534000, "total_assets": 26186906000, "short_term_debt": 6397000, "long_term_debt": 13516154000, "total_debt": 13522551000, "total_liabilities": 15357310000, "total_equity": 10771267000, "shares_outstanding": 416366000, "goodwill_and_intangibles": 1056428000 }, "cash_flow": { "operating_cash_flow": 1337993000, "capital_expenditure": 281614000, "free_cash_flow": 1619607000, "dividends_paid": 740326000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351672, "ticker_id": 4293, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "653411000", "ebitda": "1936697000", "netIncome": "81153000", "grossProfit": "2097197000", "depreciation": "None", "totalRevenue": "4924266000", "costOfRevenue": "2827069000", "interestIncome": "613214000", "incomeBeforeTax": "50576000", "interestExpense": "602835000", "operatingIncome": "681230000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-37775000", "reportedCurrency": "USD", "netInterestIncome": "-602835000", "nonInterestIncome": "None", "operatingExpenses": "1415967000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2827069000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1283286000", "sellingGeneralAndAdministrative": "162990000", "netIncomeFromContinuingOperations": "88351000" }, "balance": { "goodwill": "1044915000", "inventory": "None", "commonStock": "109119000", "currentDebt": "None", "investments": "None", "totalAssets": "26186906000", "longTermDebt": "13516154000", "shortTermDebt": "6397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "11513000", "reportedCurrency": "USD", "retainedEarnings": "-6886653000", "totalLiabilities": "15357310000", "otherCurrentAssets": "78008000", "totalCurrentAssets": "1351534000", "currentLongTermDebt": "6397000", "longTermInvestments": "721745000", "shortTermInvestments": "None", "currentNetReceivables": "375676000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24835372000", "currentAccountsPayable": "1152306000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22600545000", "shortLongTermDebtTotal": "13740554000", "totalShareholderEquity": "10771267000", "capitalLeaseObligations": "218003000", "otherCurrentLiabilities": "146071000", "totalCurrentLiabilities": "1304774000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14052536000", "cashAndShortTermInvestments": "897850000", "commonStockSharesOutstanding": "416366000", "intangibleAssetsExcludingGoodwill": "11513000", "cashAndCashEquivalentsAtCarryingValue": "897850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81153000", "profitLoss": "None", "dividendPayout": "740326000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1337993000", "capitalExpenditures": "281614000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1452581000", "cashflowFromInvestment": "-2392818000", "stockBasedCompensation": "30991000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "740326000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1990919000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1167143000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4924266000, "cost_of_revenue": 2827069000, "gross_profit": 2097197000, "research_and_development": null, "selling_general_admin": 162990000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 653411000, "depreciation_amortisation": 1283286000, "ebitda": 1936697000, "interest_expense": 602835000, "interest_income": null, "other_non_operating": null, "pretax_income": 50576000, "tax_provision": -37775000, "effective_tax_rate": null, "net_income": 81153000, "net_income_continuing_ops": 88351000, "net_income_to_common": 81153000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 897850000, "short_term_investments": null, "net_receivables": 375676000, "inventory": null, "other_current_assets": null, "total_current_assets": 1351534000, "net_ppe": null, "goodwill": 1044915000, "intangible_assets": 11513000, "goodwill_and_intangibles": 1056428000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24835372000, "total_assets": 26186906000, "short_term_debt": 6397000, "accounts_payable": 1152306000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1304774000, "long_term_debt": 13516154000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14052536000, "total_liabilities": 15357310000, "total_debt": 13522551000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6886653000, "total_equity": 10771267000, "shares_outstanding": 416366000, "operating_cash_flow": 1337993000, "stock_based_compensation": 30991000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 281614000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2392818000, "dividends_paid": 740326000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1452581000, "free_cash_flow": 1619607000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "653411000", "ebitda": "1936697000", "netIncome": "81153000", "grossProfit": "2097197000", "depreciation": "None", "totalRevenue": "4924266000", "costOfRevenue": "2827069000", "interestIncome": "613214000", "incomeBeforeTax": "50576000", "interestExpense": "602835000", "operatingIncome": "681230000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-37775000", "reportedCurrency": "USD", "netInterestIncome": "-602835000", "nonInterestIncome": "None", "operatingExpenses": "1415967000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2827069000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1283286000", "sellingGeneralAndAdministrative": "162990000", "netIncomeFromContinuingOperations": "88351000" }, "balance": { "goodwill": "1044915000", "inventory": "None", "commonStock": "109119000", "currentDebt": "None", "investments": "None", "totalAssets": "26186906000", "longTermDebt": "13516154000", "shortTermDebt": "6397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "11513000", "reportedCurrency": "USD", "retainedEarnings": "-6886653000", "totalLiabilities": "15357310000", "otherCurrentAssets": "78008000", "totalCurrentAssets": "1351534000", "currentLongTermDebt": "6397000", "longTermInvestments": "721745000", "shortTermInvestments": "None", "currentNetReceivables": "375676000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24835372000", "currentAccountsPayable": "1152306000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22600545000", "shortLongTermDebtTotal": "13740554000", "totalShareholderEquity": "10771267000", "capitalLeaseObligations": "218003000", "otherCurrentLiabilities": "146071000", "totalCurrentLiabilities": "1304774000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14052536000", "cashAndShortTermInvestments": "897850000", "commonStockSharesOutstanding": "416366000", "intangibleAssetsExcludingGoodwill": "11513000", "cashAndCashEquivalentsAtCarryingValue": "897850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81153000", "profitLoss": "None", "dividendPayout": "740326000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1337993000", "capitalExpenditures": "281614000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1452581000", "cashflowFromInvestment": "-2392818000", "stockBasedCompensation": "30991000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "740326000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1990919000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1167143000", "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": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "income_statement": { "revenue": 4497827000, "cost_of_revenue": 2561246000, "gross_profit": 1936581000, "ebit": 534276000, "ebitda": 1949153000, "pretax_income": -39836000, "tax_provision": -9539000, "net_income": -40973000, "net_income_to_common": -40973000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 508794000, "total_current_assets": 868197000, "total_assets": 24725433000, "short_term_debt": 14006000, "long_term_debt": 13476890000, "total_debt": 13490896000, "total_liabilities": 15181028000, "total_equity": 9488058000, "shares_outstanding": 405670000, "goodwill_and_intangibles": 1050760000 }, "cash_flow": { "operating_cash_flow": 1194543000, "capital_expenditure": 259415000, "free_cash_flow": 1453958000, "dividends_paid": 723559000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351677, "ticker_id": 4293, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "534276000", "ebitda": "1949153000", "netIncome": "-40973000", "grossProfit": "1936581000", "depreciation": "None", "totalRevenue": "4497827000", "costOfRevenue": "2561246000", "interestIncome": "560486000", "incomeBeforeTax": "-39836000", "interestExpense": "574112000", "operatingIncome": "415514000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-9539000", "reportedCurrency": "USD", "netInterestIncome": "-574112000", "nonInterestIncome": "None", "operatingExpenses": "1521067000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2561246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1414877000", "sellingGeneralAndAdministrative": "148876000", "netIncomeFromContinuingOperations": "-30297000" }, "balance": { "goodwill": "1045176000", "inventory": "None", "commonStock": "100648000", "currentDebt": "None", "investments": "None", "totalAssets": "24725433000", "longTermDebt": "13476890000", "shortTermDebt": "14006000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5584000", "reportedCurrency": "USD", "retainedEarnings": "-6213803000", "totalLiabilities": "15181028000", "otherCurrentAssets": "111157000", "totalCurrentAssets": "868197000", "currentLongTermDebt": "14006000", "longTermInvestments": "678518000", "shortTermInvestments": "79063000", "currentNetReceivables": "248246000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23857236000", "currentAccountsPayable": "1041616000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21748950000", "shortLongTermDebtTotal": "13685630000", "totalShareholderEquity": "9488058000", "capitalLeaseObligations": "194734000", "otherCurrentLiabilities": "126646000", "totalCurrentLiabilities": "1182268000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13998760000", "cashAndShortTermInvestments": "508794000", "commonStockSharesOutstanding": "405670000", "intangibleAssetsExcludingGoodwill": "5584000", "cashAndCashEquivalentsAtCarryingValue": "508794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40973000", "profitLoss": "None", "dividendPayout": "723559000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1194543000", "capitalExpenditures": "259415000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-563880000", "cashflowFromInvestment": "-239203000", "stockBasedCompensation": "30987000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "723559000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "41837000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1165861000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4497827000, "cost_of_revenue": 2561246000, "gross_profit": 1936581000, "research_and_development": 0.02, "selling_general_admin": 148876000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 534276000, "depreciation_amortisation": 1414877000, "ebitda": 1949153000, "interest_expense": 574112000, "interest_income": null, "other_non_operating": null, "pretax_income": -39836000, "tax_provision": -9539000, "effective_tax_rate": null, "net_income": -40973000, "net_income_continuing_ops": -30297000, "net_income_to_common": -40973000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 508794000, "short_term_investments": 79063000, "net_receivables": 248246000, "inventory": null, "other_current_assets": null, "total_current_assets": 868197000, "net_ppe": null, "goodwill": 1045176000, "intangible_assets": 5584000, "goodwill_and_intangibles": 1050760000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23857236000, "total_assets": 24725433000, "short_term_debt": 14006000, "accounts_payable": 1041616000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1182268000, "long_term_debt": 13476890000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13998760000, "total_liabilities": 15181028000, "total_debt": 13490896000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6213803000, "total_equity": 9488058000, "shares_outstanding": 405670000, "operating_cash_flow": 1194543000, "stock_based_compensation": 30987000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 259415000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -239203000, "dividends_paid": 723559000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -563880000, "free_cash_flow": 1453958000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "534276000", "ebitda": "1949153000", "netIncome": "-40973000", "grossProfit": "1936581000", "depreciation": "None", "totalRevenue": "4497827000", "costOfRevenue": "2561246000", "interestIncome": "560486000", "incomeBeforeTax": "-39836000", "interestExpense": "574112000", "operatingIncome": "415514000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-9539000", "reportedCurrency": "USD", "netInterestIncome": "-574112000", "nonInterestIncome": "None", "operatingExpenses": "1521067000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2561246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1414877000", "sellingGeneralAndAdministrative": "148876000", "netIncomeFromContinuingOperations": "-30297000" }, "balance": { "goodwill": "1045176000", "inventory": "None", "commonStock": "100648000", "currentDebt": "None", "investments": "None", "totalAssets": "24725433000", "longTermDebt": "13476890000", "shortTermDebt": "14006000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5584000", "reportedCurrency": "USD", "retainedEarnings": "-6213803000", "totalLiabilities": "15181028000", "otherCurrentAssets": "111157000", "totalCurrentAssets": "868197000", "currentLongTermDebt": "14006000", "longTermInvestments": "678518000", "shortTermInvestments": "79063000", "currentNetReceivables": "248246000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23857236000", "currentAccountsPayable": "1041616000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21748950000", "shortLongTermDebtTotal": "13685630000", "totalShareholderEquity": "9488058000", "capitalLeaseObligations": "194734000", "otherCurrentLiabilities": "126646000", "totalCurrentLiabilities": "1182268000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13998760000", "cashAndShortTermInvestments": "508794000", "commonStockSharesOutstanding": "405670000", "intangibleAssetsExcludingGoodwill": "5584000", "cashAndCashEquivalentsAtCarryingValue": "508794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40973000", "profitLoss": "None", "dividendPayout": "723559000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1194543000", "capitalExpenditures": "259415000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-563880000", "cashflowFromInvestment": "-239203000", "stockBasedCompensation": "30987000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "723559000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "41837000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1165861000", "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": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "income_statement": { "revenue": 4129193000, "cost_of_revenue": 2282918000, "gross_profit": 1846275000, "ebit": 409700000, "ebitda": 1620455000, "pretax_income": -57857000, "tax_provision": -16926000, "net_income": -47447000, "net_income_to_common": -47447000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 122564000, "total_current_assets": 964587000, "total_assets": 24157840000, "short_term_debt": 428230000, "long_term_debt": 12296780000, "total_debt": 12725010000, "total_liabilities": 13936163000, "total_equity": 10152968000, "shares_outstanding": 373368000, "goodwill_and_intangibles": 1050808000 }, "cash_flow": { "operating_cash_flow": 1120163000, "capital_expenditure": 454069000, "free_cash_flow": 1574232000, "dividends_paid": 720319000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351682, "ticker_id": 4293, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "409700000", "ebitda": "1620455000", "netIncome": "-47447000", "grossProfit": "1846275000", "depreciation": "None", "totalRevenue": "4129193000", "costOfRevenue": "2282918000", "interestIncome": "439057000", "incomeBeforeTax": "-57857000", "interestExpense": "467557000", "operatingIncome": "483846000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-16926000", "reportedCurrency": "USD", "netInterestIncome": "-467557000", "nonInterestIncome": "None", "operatingExpenses": "1362429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.01", "otherNonOperatingIncome": "8361000", "costofGoodsAndServicesSold": "2282918000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1210755000", "sellingGeneralAndAdministrative": "144874000", "netIncomeFromContinuingOperations": "-40931000" }, "balance": { "goodwill": "1044415000", "inventory": "451355000", "commonStock": "99912000", "currentDebt": "None", "investments": "None", "totalAssets": "24157840000", "longTermDebt": "12296780000", "shortTermDebt": "428230000", "treasuryStock": "-536000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "6393000", "reportedCurrency": "USD", "retainedEarnings": "-5449385000", "totalLiabilities": "13936163000", "otherCurrentAssets": "93074000", "totalCurrentAssets": "964587000", "currentLongTermDebt": "428230000", "longTermInvestments": "22277474000", "shortTermInvestments": "537075000", "currentNetReceivables": "748949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23193253000", "currentAccountsPayable": "1031689000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21160450000", "shortLongTermDebtTotal": "12487220000", "totalShareholderEquity": "10152968000", "capitalLeaseObligations": "190440000", "otherCurrentLiabilities": "117034000", "totalCurrentLiabilities": "1576953000", "otherNonCurrentLiabilities": "12493712000", "totalNonCurrentLiabilities": "12359210000", "cashAndShortTermInvestments": "122564000", "commonStockSharesOutstanding": "373368000", "intangibleAssetsExcludingGoodwill": "6393000", "cashAndCashEquivalentsAtCarryingValue": "122564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40931000", "profitLoss": "None", "dividendPayout": "720319000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1120163000", "capitalExpenditures": "454069000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-283928000", "cashflowFromInvestment": "-859218000", "stockBasedCompensation": "30715000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "720319000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-22983000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19750000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1210755000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4129193000, "cost_of_revenue": 2282918000, "gross_profit": 1846275000, "research_and_development": 0.01, "selling_general_admin": 144874000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 409700000, "depreciation_amortisation": 1210755000, "ebitda": 1620455000, "interest_expense": 467557000, "interest_income": null, "other_non_operating": null, "pretax_income": -57857000, "tax_provision": -16926000, "effective_tax_rate": null, "net_income": -47447000, "net_income_continuing_ops": -40931000, "net_income_to_common": -47447000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 122564000, "short_term_investments": 537075000, "net_receivables": 748949000, "inventory": 451355000, "other_current_assets": null, "total_current_assets": 964587000, "net_ppe": null, "goodwill": 1044415000, "intangible_assets": 6393000, "goodwill_and_intangibles": 1050808000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23193253000, "total_assets": 24157840000, "short_term_debt": 428230000, "accounts_payable": 1031689000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1576953000, "long_term_debt": 12296780000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12359210000, "total_liabilities": 13936163000, "total_debt": 12725010000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5449385000, "total_equity": 10152968000, "shares_outstanding": 373368000, "operating_cash_flow": 1120163000, "stock_based_compensation": 30715000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 454069000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -859218000, "dividends_paid": 720319000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -283928000, "free_cash_flow": 1574232000, "net_change_in_cash": -22983000 }, "raw_data": { "income": { "ebit": "409700000", "ebitda": "1620455000", "netIncome": "-47447000", "grossProfit": "1846275000", "depreciation": "None", "totalRevenue": "4129193000", "costOfRevenue": "2282918000", "interestIncome": "439057000", "incomeBeforeTax": "-57857000", "interestExpense": "467557000", "operatingIncome": "483846000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-16926000", "reportedCurrency": "USD", "netInterestIncome": "-467557000", "nonInterestIncome": "None", "operatingExpenses": "1362429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.01", "otherNonOperatingIncome": "8361000", "costofGoodsAndServicesSold": "2282918000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1210755000", "sellingGeneralAndAdministrative": "144874000", "netIncomeFromContinuingOperations": "-40931000" }, "balance": { "goodwill": "1044415000", "inventory": "451355000", "commonStock": "99912000", "currentDebt": "None", "investments": "None", "totalAssets": "24157840000", "longTermDebt": "12296780000", "shortTermDebt": "428230000", "treasuryStock": "-536000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "6393000", "reportedCurrency": "USD", "retainedEarnings": "-5449385000", "totalLiabilities": "13936163000", "otherCurrentAssets": "93074000", "totalCurrentAssets": "964587000", "currentLongTermDebt": "428230000", "longTermInvestments": "22277474000", "shortTermInvestments": "537075000", "currentNetReceivables": "748949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23193253000", "currentAccountsPayable": "1031689000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21160450000", "shortLongTermDebtTotal": "12487220000", "totalShareholderEquity": "10152968000", "capitalLeaseObligations": "190440000", "otherCurrentLiabilities": "117034000", "totalCurrentLiabilities": "1576953000", "otherNonCurrentLiabilities": "12493712000", "totalNonCurrentLiabilities": "12359210000", "cashAndShortTermInvestments": "122564000", "commonStockSharesOutstanding": "373368000", "intangibleAssetsExcludingGoodwill": "6393000", "cashAndCashEquivalentsAtCarryingValue": "122564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40931000", "profitLoss": "None", "dividendPayout": "720319000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1120163000", "capitalExpenditures": "454069000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-283928000", "cashflowFromInvestment": "-859218000", "stockBasedCompensation": "30715000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "720319000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-22983000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19750000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1210755000", "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": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "income_statement": { "revenue": 3828007000, "cost_of_revenue": 2088497000, "gross_profit": 1739510000, "ebit": 501475000, "ebitda": 1716587000, "pretax_income": 61386000, "tax_provision": 4827000, "net_income": 49008000, "net_income_to_common": 49008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149725000, "total_current_assets": 755122000, "total_assets": 24717786000, "short_term_debt": 336448000, "long_term_debt": 12027544000, "total_debt": 12363992000, "total_liabilities": 13772026000, "total_equity": 10945760000, "shares_outstanding": 386304000, "goodwill_and_intangibles": 2415887000 }, "cash_flow": { "operating_cash_flow": 1026116000, "capital_expenditure": 432969000, "free_cash_flow": 1459085000, "dividends_paid": 686888000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351687, "ticker_id": 4293, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "501475000", "ebitda": "1716587000", "netIncome": "49008000", "grossProfit": "1739510000", "depreciation": "None", "totalRevenue": "3828007000", "costOfRevenue": "2088497000", "interestIncome": "435106000", "incomeBeforeTax": "61386000", "interestExpense": "440089000", "operatingIncome": "421431000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "4827000", "reportedCurrency": "USD", "netInterestIncome": "-440089000", "nonInterestIncome": "None", "operatingExpenses": "1318079000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "278087000", "costofGoodsAndServicesSold": "2088497000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1215112000", "sellingGeneralAndAdministrative": "129758000", "netIncomeFromContinuingOperations": "56559000" }, "balance": { "goodwill": "1046140000", "inventory": "448745000", "commonStock": "99838000", "currentDebt": "None", "investments": "None", "totalAssets": "24717786000", "longTermDebt": "12027544000", "shortTermDebt": "336448000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1369747000", "reportedCurrency": "USD", "retainedEarnings": "-4679889000", "totalLiabilities": "13772026000", "otherCurrentAssets": "-373474000", "totalCurrentAssets": "755122000", "currentLongTermDebt": "336448000", "longTermInvestments": "22870429000", "shortTermInvestments": "530126000", "currentNetReceivables": "530126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23962664000", "currentAccountsPayable": "1090254000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20447091000", "shortLongTermDebtTotal": "12363992000", "totalShareholderEquity": "10945760000", "capitalLeaseObligations": "197234000", "otherCurrentLiabilities": "10850000", "totalCurrentLiabilities": "1207706000", "otherNonCurrentLiabilities": "12235628000", "totalNonCurrentLiabilities": "12564320000", "cashAndShortTermInvestments": "149725000", "commonStockSharesOutstanding": "386304000", "intangibleAssetsExcludingGoodwill": "1369747000", "cashAndCashEquivalentsAtCarryingValue": "149725000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56559000", "profitLoss": "None", "dividendPayout": "686888000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1026116000", "capitalExpenditures": "432969000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-558466000", "cashflowFromInvestment": "-724140000", "stockBasedCompensation": "31966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "686888000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-256490000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1215112000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3828007000, "cost_of_revenue": 2088497000, "gross_profit": 1739510000, "research_and_development": 0.02, "selling_general_admin": 129758000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 501475000, "depreciation_amortisation": 1215112000, "ebitda": 1716587000, "interest_expense": 440089000, "interest_income": null, "other_non_operating": null, "pretax_income": 61386000, "tax_provision": 4827000, "effective_tax_rate": null, "net_income": 49008000, "net_income_continuing_ops": 56559000, "net_income_to_common": 49008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149725000, "short_term_investments": 530126000, "net_receivables": 530126000, "inventory": 448745000, "other_current_assets": null, "total_current_assets": 755122000, "net_ppe": null, "goodwill": 1046140000, "intangible_assets": 1369747000, "goodwill_and_intangibles": 2415887000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23962664000, "total_assets": 24717786000, "short_term_debt": 336448000, "accounts_payable": 1090254000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1207706000, "long_term_debt": 12027544000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12564320000, "total_liabilities": 13772026000, "total_debt": 12363992000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4679889000, "total_equity": 10945760000, "shares_outstanding": 386304000, "operating_cash_flow": 1026116000, "stock_based_compensation": 31966000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 432969000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -724140000, "dividends_paid": 686888000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -558466000, "free_cash_flow": 1459085000, "net_change_in_cash": -256490000 }, "raw_data": { "income": { "ebit": "501475000", "ebitda": "1716587000", "netIncome": "49008000", "grossProfit": "1739510000", "depreciation": "None", "totalRevenue": "3828007000", "costOfRevenue": "2088497000", "interestIncome": "435106000", "incomeBeforeTax": "61386000", "interestExpense": "440089000", "operatingIncome": "421431000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "4827000", "reportedCurrency": "USD", "netInterestIncome": "-440089000", "nonInterestIncome": "None", "operatingExpenses": "1318079000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "278087000", "costofGoodsAndServicesSold": "2088497000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1215112000", "sellingGeneralAndAdministrative": "129758000", "netIncomeFromContinuingOperations": "56559000" }, "balance": { "goodwill": "1046140000", "inventory": "448745000", "commonStock": "99838000", "currentDebt": "None", "investments": "None", "totalAssets": "24717786000", "longTermDebt": "12027544000", "shortTermDebt": "336448000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1369747000", "reportedCurrency": "USD", "retainedEarnings": "-4679889000", "totalLiabilities": "13772026000", "otherCurrentAssets": "-373474000", "totalCurrentAssets": "755122000", "currentLongTermDebt": "336448000", "longTermInvestments": "22870429000", "shortTermInvestments": "530126000", "currentNetReceivables": "530126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23962664000", "currentAccountsPayable": "1090254000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20447091000", "shortLongTermDebtTotal": "12363992000", "totalShareholderEquity": "10945760000", "capitalLeaseObligations": "197234000", "otherCurrentLiabilities": "10850000", "totalCurrentLiabilities": "1207706000", "otherNonCurrentLiabilities": "12235628000", "totalNonCurrentLiabilities": "12564320000", "cashAndShortTermInvestments": "149725000", "commonStockSharesOutstanding": "386304000", "intangibleAssetsExcludingGoodwill": "1369747000", "cashAndCashEquivalentsAtCarryingValue": "149725000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56559000", "profitLoss": "None", "dividendPayout": "686888000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1026116000", "capitalExpenditures": "432969000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-558466000", "cashflowFromInvestment": "-724140000", "stockBasedCompensation": "31966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "686888000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-256490000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1215112000", "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": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "income_statement": { "revenue": 3795357000, "cost_of_revenue": 1939758000, "gross_profit": 1855599000, "ebit": 814192000, "ebitda": 1944674000, "pretax_income": 344651000, "tax_provision": -96534000, "net_income": 439149000, "net_income_to_common": 439149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 413327000, "total_current_assets": 1531156000, "total_assets": 23929404000, "short_term_debt": 193493000, "long_term_debt": 11895412000, "total_debt": 12088905000, "total_liabilities": 13651213000, "total_equity": 10180167000, "shares_outstanding": 376503000, "goodwill_and_intangibles": 1056309000 }, "cash_flow": { "operating_cash_flow": 1450176000, "capital_expenditure": 528647000, "free_cash_flow": 1978823000, "dividends_paid": 928809000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351692, "ticker_id": 4293, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "814192000", "ebitda": "1944674000", "netIncome": "439149000", "grossProfit": "1855599000", "depreciation": "None", "totalRevenue": "3795357000", "costOfRevenue": "1939758000", "interestIncome": "7609000", "incomeBeforeTax": "344651000", "interestExpense": "469541000", "operatingIncome": "591440000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-96534000", "reportedCurrency": "USD", "netInterestIncome": "-461932000", "nonInterestIncome": "None", "operatingExpenses": "1264159000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "273009000", "costofGoodsAndServicesSold": "1939758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1130482000", "sellingGeneralAndAdministrative": "130158000", "netIncomeFromContinuingOperations": "441185000" }, "balance": { "goodwill": "1051650000", "inventory": "1", "commonStock": "93635000", "currentDebt": "None", "investments": "None", "totalAssets": "23929404000", "longTermDebt": "11895412000", "shortTermDebt": "193493000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4659000", "reportedCurrency": "USD", "retainedEarnings": "-4030376000", "totalLiabilities": "13651213000", "otherCurrentAssets": "47921000", "totalCurrentAssets": "1531156000", "currentLongTermDebt": "193493000", "longTermInvestments": "21599290000", "shortTermInvestments": "237553000", "currentNetReceivables": "832355000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22398248000", "currentAccountsPayable": "1133066000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20550035000", "shortLongTermDebtTotal": "12105329000", "totalShareholderEquity": "10180167000", "capitalLeaseObligations": "209917000", "otherCurrentLiabilities": "114690000", "totalCurrentLiabilities": "1441249000", "otherNonCurrentLiabilities": "12108575000", "totalNonCurrentLiabilities": "12209964000", "cashAndShortTermInvestments": "413327000", "commonStockSharesOutstanding": "376503000", "intangibleAssetsExcludingGoodwill": "4659000", "cashAndCashEquivalentsAtCarryingValue": "413327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "441185000", "profitLoss": "None", "dividendPayout": "928809000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1450176000", "capitalExpenditures": "528647000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1300021000", "cashflowFromInvestment": "154295000", "stockBasedCompensation": "21487000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "928809000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "304450000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-575000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1130482000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3795357000, "cost_of_revenue": 1939758000, "gross_profit": 1855599000, "research_and_development": 0.09, "selling_general_admin": 130158000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 814192000, "depreciation_amortisation": 1130482000, "ebitda": 1944674000, "interest_expense": 469541000, "interest_income": null, "other_non_operating": null, "pretax_income": 344651000, "tax_provision": -96534000, "effective_tax_rate": null, "net_income": 439149000, "net_income_continuing_ops": 441185000, "net_income_to_common": 439149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 413327000, "short_term_investments": 237553000, "net_receivables": 832355000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1531156000, "net_ppe": null, "goodwill": 1051650000, "intangible_assets": 4659000, "goodwill_and_intangibles": 1056309000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22398248000, "total_assets": 23929404000, "short_term_debt": 193493000, "accounts_payable": 1133066000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1441249000, "long_term_debt": 11895412000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12209964000, "total_liabilities": 13651213000, "total_debt": 12088905000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4030376000, "total_equity": 10180167000, "shares_outstanding": 376503000, "operating_cash_flow": 1450176000, "stock_based_compensation": 21487000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 528647000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 154295000, "dividends_paid": 928809000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1300021000, "free_cash_flow": 1978823000, "net_change_in_cash": 304450000 }, "raw_data": { "income": { "ebit": "814192000", "ebitda": "1944674000", "netIncome": "439149000", "grossProfit": "1855599000", "depreciation": "None", "totalRevenue": "3795357000", "costOfRevenue": "1939758000", "interestIncome": "7609000", "incomeBeforeTax": "344651000", "interestExpense": "469541000", "operatingIncome": "591440000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-96534000", "reportedCurrency": "USD", "netInterestIncome": "-461932000", "nonInterestIncome": "None", "operatingExpenses": "1264159000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "273009000", "costofGoodsAndServicesSold": "1939758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1130482000", "sellingGeneralAndAdministrative": "130158000", "netIncomeFromContinuingOperations": "441185000" }, "balance": { "goodwill": "1051650000", "inventory": "1", "commonStock": "93635000", "currentDebt": "None", "investments": "None", "totalAssets": "23929404000", "longTermDebt": "11895412000", "shortTermDebt": "193493000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4659000", "reportedCurrency": "USD", "retainedEarnings": "-4030376000", "totalLiabilities": "13651213000", "otherCurrentAssets": "47921000", "totalCurrentAssets": "1531156000", "currentLongTermDebt": "193493000", "longTermInvestments": "21599290000", "shortTermInvestments": "237553000", "currentNetReceivables": "832355000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22398248000", "currentAccountsPayable": "1133066000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20550035000", "shortLongTermDebtTotal": "12105329000", "totalShareholderEquity": "10180167000", "capitalLeaseObligations": "209917000", "otherCurrentLiabilities": "114690000", "totalCurrentLiabilities": "1441249000", "otherNonCurrentLiabilities": "12108575000", "totalNonCurrentLiabilities": "12209964000", "cashAndShortTermInvestments": "413327000", "commonStockSharesOutstanding": "376503000", "intangibleAssetsExcludingGoodwill": "4659000", "cashAndCashEquivalentsAtCarryingValue": "413327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "441185000", "profitLoss": "None", "dividendPayout": "928809000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1450176000", "capitalExpenditures": "528647000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1300021000", "cashflowFromInvestment": "154295000", "stockBasedCompensation": "21487000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "928809000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "304450000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-575000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1130482000", "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": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "income_statement": { "revenue": 3872750000, "cost_of_revenue": 1810527000, "gross_profit": 2062223000, "ebit": 834649000, "ebitda": 1903254000, "pretax_income": 382987000, "tax_provision": -56310000, "net_income": 433016000, "net_income_to_common": 433016000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106363000, "total_current_assets": 942147000, "total_assets": 24692208000, "short_term_debt": 848729000, "long_term_debt": 12158773000, "total_debt": 13007502000, "total_liabilities": 14146756000, "total_equity": 10545452000, "shares_outstanding": 369886000, "goodwill_and_intangibles": 2357313000 }, "cash_flow": { "operating_cash_flow": 1437783000, "capital_expenditure": 560647000, "free_cash_flow": 1998430000, "dividends_paid": 1157720000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351697, "ticker_id": 4293, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "834649000", "ebitda": "1903254000", "netIncome": "433016000", "grossProfit": "2062223000", "depreciation": "None", "totalRevenue": "3872750000", "costOfRevenue": "1810527000", "interestIncome": "10984000", "incomeBeforeTax": "382987000", "interestExpense": "451662000", "operatingIncome": "857877000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-56310000", "reportedCurrency": "USD", "netInterestIncome": "-440678000", "nonInterestIncome": "None", "operatingExpenses": "1204346000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "50313000", "costofGoodsAndServicesSold": "1810527000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1068605000", "sellingGeneralAndAdministrative": "165996000", "netIncomeFromContinuingOperations": "439297000" }, "balance": { "goodwill": "1051161000", "inventory": "556107000", "commonStock": "93185000", "currentDebt": "None", "investments": "None", "totalAssets": "24692208000", "longTermDebt": "12158773000", "shortTermDebt": "848729000", "treasuryStock": "-132000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1306152000", "reportedCurrency": "USD", "retainedEarnings": "-3669050000", "totalLiabilities": "14146756000", "otherCurrentAssets": "-424935000", "totalCurrentAssets": "942147000", "currentLongTermDebt": "848729000", "longTermInvestments": "45022000", "shortTermInvestments": "237360000", "currentNetReceivables": "704612000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23750061000", "currentAccountsPayable": "1145700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27125723000", "shortLongTermDebtTotal": "13007502000", "totalShareholderEquity": "10545452000", "capitalLeaseObligations": "251196000", "otherCurrentLiabilities": "5463000", "totalCurrentLiabilities": "1262278000", "otherNonCurrentLiabilities": "256659000", "totalNonCurrentLiabilities": "12884478000", "cashAndShortTermInvestments": "106363000", "commonStockSharesOutstanding": "369886000", "intangibleAssetsExcludingGoodwill": "1306152000", "cashAndCashEquivalentsAtCarryingValue": "106363000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "439297000", "profitLoss": "None", "dividendPayout": "1157720000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1437783000", "capitalExpenditures": "560647000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "160674000", "cashflowFromInvestment": "-1585299000", "stockBasedCompensation": "33923000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1157720000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13158000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2203000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1068605000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3872750000, "cost_of_revenue": 1810527000, "gross_profit": 2062223000, "research_and_development": 0.1, "selling_general_admin": 165996000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 834649000, "depreciation_amortisation": 1068605000, "ebitda": 1903254000, "interest_expense": 451662000, "interest_income": null, "other_non_operating": null, "pretax_income": 382987000, "tax_provision": -56310000, "effective_tax_rate": null, "net_income": 433016000, "net_income_continuing_ops": 439297000, "net_income_to_common": 433016000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106363000, "short_term_investments": 237360000, "net_receivables": 704612000, "inventory": 556107000, "other_current_assets": null, "total_current_assets": 942147000, "net_ppe": null, "goodwill": 1051161000, "intangible_assets": 1306152000, "goodwill_and_intangibles": 2357313000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23750061000, "total_assets": 24692208000, "short_term_debt": 848729000, "accounts_payable": 1145700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1262278000, "long_term_debt": 12158773000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12884478000, "total_liabilities": 14146756000, "total_debt": 13007502000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3669050000, "total_equity": 10545452000, "shares_outstanding": 369886000, "operating_cash_flow": 1437783000, "stock_based_compensation": 33923000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 560647000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1585299000, "dividends_paid": 1157720000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 160674000, "free_cash_flow": 1998430000, "net_change_in_cash": 13158000 }, "raw_data": { "income": { "ebit": "834649000", "ebitda": "1903254000", "netIncome": "433016000", "grossProfit": "2062223000", "depreciation": "None", "totalRevenue": "3872750000", "costOfRevenue": "1810527000", "interestIncome": "10984000", "incomeBeforeTax": "382987000", "interestExpense": "451662000", "operatingIncome": "857877000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-56310000", "reportedCurrency": "USD", "netInterestIncome": "-440678000", "nonInterestIncome": "None", "operatingExpenses": "1204346000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "50313000", "costofGoodsAndServicesSold": "1810527000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1068605000", "sellingGeneralAndAdministrative": "165996000", "netIncomeFromContinuingOperations": "439297000" }, "balance": { "goodwill": "1051161000", "inventory": "556107000", "commonStock": "93185000", "currentDebt": "None", "investments": "None", "totalAssets": "24692208000", "longTermDebt": "12158773000", "shortTermDebt": "848729000", "treasuryStock": "-132000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1306152000", "reportedCurrency": "USD", "retainedEarnings": "-3669050000", "totalLiabilities": "14146756000", "otherCurrentAssets": "-424935000", "totalCurrentAssets": "942147000", "currentLongTermDebt": "848729000", "longTermInvestments": "45022000", "shortTermInvestments": "237360000", "currentNetReceivables": "704612000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23750061000", "currentAccountsPayable": "1145700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27125723000", "shortLongTermDebtTotal": "13007502000", "totalShareholderEquity": "10545452000", "capitalLeaseObligations": "251196000", "otherCurrentLiabilities": "5463000", "totalCurrentLiabilities": "1262278000", "otherNonCurrentLiabilities": "256659000", "totalNonCurrentLiabilities": "12884478000", "cashAndShortTermInvestments": "106363000", "commonStockSharesOutstanding": "369886000", "intangibleAssetsExcludingGoodwill": "1306152000", "cashAndCashEquivalentsAtCarryingValue": "106363000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "439297000", "profitLoss": "None", "dividendPayout": "1157720000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1437783000", "capitalExpenditures": "560647000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "160674000", "cashflowFromInvestment": "-1585299000", "stockBasedCompensation": "33923000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1157720000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13158000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2203000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1068605000", "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": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "income_statement": { "revenue": 3745810000, "cost_of_revenue": 1691298000, "gross_profit": 2054512000, "ebit": -1000573000, "ebitda": 1799614000, "pretax_income": 376038000, "tax_provision": -39953000, "net_income": 409467000, "net_income_to_common": 409467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72277000, "total_current_assets": 632787000, "total_assets": 22584555000, "short_term_debt": 856407000, "long_term_debt": 10733699000, "total_debt": 11590106000, "total_liabilities": 12312961000, "total_equity": 10271594000, "shares_outstanding": 359301000, "goodwill_and_intangibles": 2553503000 }, "cash_flow": { "operating_cash_flow": 1438922000, "capital_expenditure": 131858000, "free_cash_flow": 1570780000, "dividends_paid": 1127143000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351702, "ticker_id": 4293, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1000573000", "ebitda": "1799614000", "netIncome": "409467000", "grossProfit": "2054512000", "depreciation": "None", "totalRevenue": "3745810000", "costOfRevenue": "1691298000", "interestIncome": "24892000", "incomeBeforeTax": "376038000", "interestExpense": "442497000", "operatingIncome": "861089000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-39953000", "reportedCurrency": "USD", "netInterestIncome": "-417605000", "nonInterestIncome": "None", "operatingExpenses": "1071621000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "104501000", "costofGoodsAndServicesSold": "1691298000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2800187000", "sellingGeneralAndAdministrative": "151982000", "netIncomeFromContinuingOperations": "415991000" }, "balance": { "goodwill": "1050548000", "inventory": "None", "commonStock": "89125000", "currentDebt": "None", "investments": "None", "totalAssets": "22584555000", "longTermDebt": "10733699000", "shortTermDebt": "856407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1502955000", "reportedCurrency": "USD", "retainedEarnings": "-2930214000", "totalLiabilities": "12312961000", "otherCurrentAssets": "64641000", "totalCurrentAssets": "632787000", "currentLongTermDebt": "856407000", "longTermInvestments": "20637904000", "shortTermInvestments": "56378000", "currentNetReceivables": "495869000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21951768000", "currentAccountsPayable": "1086030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19481673000", "shortLongTermDebtTotal": "11590106000", "totalShareholderEquity": "10271594000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "205000", "totalCurrentLiabilities": "1185902000", "otherNonCurrentLiabilities": "205000", "totalNonCurrentLiabilities": "11127059000", "cashAndShortTermInvestments": "72277000", "commonStockSharesOutstanding": "359301000", "intangibleAssetsExcludingGoodwill": "1502955000", "cashAndCashEquivalentsAtCarryingValue": "72277000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "409477000", "profitLoss": "None", "dividendPayout": "1127143000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1438922000", "capitalExpenditures": "131858000", "changeInReceivables": "None", "changeInExchangeRate": "-815000", "cashflowFromFinancing": "-1759096000", "cashflowFromInvestment": "264200000", "stockBasedCompensation": "29963000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1127143000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-56789000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1370000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "890139000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3745810000, "cost_of_revenue": 1691298000, "gross_profit": 2054512000, "research_and_development": 0.1, "selling_general_admin": 151982000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1000573000, "depreciation_amortisation": 2800187000, "ebitda": 1799614000, "interest_expense": 442497000, "interest_income": null, "other_non_operating": null, "pretax_income": 376038000, "tax_provision": -39953000, "effective_tax_rate": null, "net_income": 409467000, "net_income_continuing_ops": 415991000, "net_income_to_common": 409467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72277000, "short_term_investments": 56378000, "net_receivables": 495869000, "inventory": null, "other_current_assets": null, "total_current_assets": 632787000, "net_ppe": null, "goodwill": 1050548000, "intangible_assets": 1502955000, "goodwill_and_intangibles": 2553503000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21951768000, "total_assets": 22584555000, "short_term_debt": 856407000, "accounts_payable": 1086030000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1185902000, "long_term_debt": 10733699000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11127059000, "total_liabilities": 12312961000, "total_debt": 11590106000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2930214000, "total_equity": 10271594000, "shares_outstanding": 359301000, "operating_cash_flow": 1438922000, "stock_based_compensation": 29963000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 131858000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 264200000, "dividends_paid": 1127143000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1759096000, "free_cash_flow": 1570780000, "net_change_in_cash": -56789000 }, "raw_data": { "income": { "ebit": "-1000573000", "ebitda": "1799614000", "netIncome": "409467000", "grossProfit": "2054512000", "depreciation": "None", "totalRevenue": "3745810000", "costOfRevenue": "1691298000", "interestIncome": "24892000", "incomeBeforeTax": "376038000", "interestExpense": "442497000", "operatingIncome": "861089000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-39953000", "reportedCurrency": "USD", "netInterestIncome": "-417605000", "nonInterestIncome": "None", "operatingExpenses": "1071621000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "104501000", "costofGoodsAndServicesSold": "1691298000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2800187000", "sellingGeneralAndAdministrative": "151982000", "netIncomeFromContinuingOperations": "415991000" }, "balance": { "goodwill": "1050548000", "inventory": "None", "commonStock": "89125000", "currentDebt": "None", "investments": "None", "totalAssets": "22584555000", "longTermDebt": "10733699000", "shortTermDebt": "856407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1502955000", "reportedCurrency": "USD", "retainedEarnings": "-2930214000", "totalLiabilities": "12312961000", "otherCurrentAssets": "64641000", "totalCurrentAssets": "632787000", "currentLongTermDebt": "856407000", "longTermInvestments": "20637904000", "shortTermInvestments": "56378000", "currentNetReceivables": "495869000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21951768000", "currentAccountsPayable": "1086030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19481673000", "shortLongTermDebtTotal": "11590106000", "totalShareholderEquity": "10271594000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "205000", "totalCurrentLiabilities": "1185902000", "otherNonCurrentLiabilities": "205000", "totalNonCurrentLiabilities": "11127059000", "cashAndShortTermInvestments": "72277000", "commonStockSharesOutstanding": "359301000", "intangibleAssetsExcludingGoodwill": "1502955000", "cashAndCashEquivalentsAtCarryingValue": "72277000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "409477000", "profitLoss": "None", "dividendPayout": "1127143000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1438922000", "capitalExpenditures": "131858000", "changeInReceivables": "None", "changeInExchangeRate": "-815000", "cashflowFromFinancing": "-1759096000", "cashflowFromInvestment": "264200000", "stockBasedCompensation": "29963000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1127143000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-56789000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1370000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "890139000", "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": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "income_statement": { "revenue": 1656944000, "cost_of_revenue": 1001534000, "gross_profit": 655410000, "ebit": 347697000, "ebitda": 730165000, "pretax_income": 43109000, "tax_provision": -15937000, "net_income": 55912000, "net_income_to_common": 55912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183613000, "total_current_assets": 201290000, "total_assets": 27686545000, "short_term_debt": null, "long_term_debt": 12453493000, "total_debt": 12453493000, "total_liabilities": 14503014000, "total_equity": 13124964000, "shares_outstanding": 486715000, "goodwill_and_intangibles": 1056218000 }, "cash_flow": { "operating_cash_flow": 394607000, "capital_expenditure": 971504000, "free_cash_flow": 1366111000, "dividends_paid": 231791000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351665, "ticker_id": 4293, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "347697000", "ebitda": "730165000", "netIncome": "55912000", "grossProfit": "655410000", "depreciation": "None", "totalRevenue": "1656944000", "costOfRevenue": "1001534000", "interestIncome": "None", "incomeBeforeTax": "43109000", "interestExpense": "156142000", "operatingIncome": "191555000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-15937000", "reportedCurrency": "USD", "netInterestIncome": "-156142000", "nonInterestIncome": "None", "operatingExpenses": "463855000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1001534000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "382468000", "sellingGeneralAndAdministrative": "62746000", "netIncomeFromContinuingOperations": "59046000" }, "balance": { "goodwill": "1045774000", "inventory": "None", "commonStock": "121524000", "currentDebt": "None", "investments": "None", "totalAssets": "27686545000", "longTermDebt": "12453493000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "10444000", "reportedCurrency": "USD", "retainedEarnings": "-7726996000", "totalLiabilities": "14503014000", "otherCurrentAssets": "17677000", "totalCurrentAssets": "201290000", "currentLongTermDebt": "65000000", "longTermInvestments": "712188000", "shortTermInvestments": "None", "currentNetReceivables": "254903000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27485255000", "currentAccountsPayable": "1241949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12726149000", "totalShareholderEquity": "13124964000", "capitalLeaseObligations": "207656000", "otherCurrentLiabilities": "113612000", "totalCurrentLiabilities": "1355561000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12752875000", "cashAndShortTermInvestments": "183613000", "commonStockSharesOutstanding": "486715000", "intangibleAssetsExcludingGoodwill": "10444000", "cashAndCashEquivalentsAtCarryingValue": "183613000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59046000", "profitLoss": "None", "dividendPayout": "231791000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "394607000", "capitalExpenditures": "971504000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "89963000", "cashflowFromInvestment": "-1068505000", "stockBasedCompensation": "24842000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "231791000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "382468000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1656944000, "cost_of_revenue": 1001534000, "gross_profit": 655410000, "research_and_development": null, "selling_general_admin": 62746000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 347697000, "depreciation_amortisation": 382468000, "ebitda": 730165000, "interest_expense": 156142000, "interest_income": null, "other_non_operating": null, "pretax_income": 43109000, "tax_provision": -15937000, "effective_tax_rate": null, "net_income": 55912000, "net_income_continuing_ops": 59046000, "net_income_to_common": 55912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 183613000, "short_term_investments": null, "net_receivables": 254903000, "inventory": null, "other_current_assets": null, "total_current_assets": 201290000, "net_ppe": null, "goodwill": 1045774000, "intangible_assets": 10444000, "goodwill_and_intangibles": 1056218000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27485255000, "total_assets": 27686545000, "short_term_debt": null, "accounts_payable": 1241949000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1355561000, "long_term_debt": 12453493000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12752875000, "total_liabilities": 14503014000, "total_debt": 12453493000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7726996000, "total_equity": 13124964000, "shares_outstanding": 486715000, "operating_cash_flow": 394607000, "stock_based_compensation": 24842000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 971504000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1068505000, "dividends_paid": 231791000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 89963000, "free_cash_flow": 1366111000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "347697000", "ebitda": "730165000", "netIncome": "55912000", "grossProfit": "655410000", "depreciation": "None", "totalRevenue": "1656944000", "costOfRevenue": "1001534000", "interestIncome": "None", "incomeBeforeTax": "43109000", "interestExpense": "156142000", "operatingIncome": "191555000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-15937000", "reportedCurrency": "USD", "netInterestIncome": "-156142000", "nonInterestIncome": "None", "operatingExpenses": "463855000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1001534000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "382468000", "sellingGeneralAndAdministrative": "62746000", "netIncomeFromContinuingOperations": "59046000" }, "balance": { "goodwill": "1045774000", "inventory": "None", "commonStock": "121524000", "currentDebt": "None", "investments": "None", "totalAssets": "27686545000", "longTermDebt": "12453493000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "10444000", "reportedCurrency": "USD", "retainedEarnings": "-7726996000", "totalLiabilities": "14503014000", "otherCurrentAssets": "17677000", "totalCurrentAssets": "201290000", "currentLongTermDebt": "65000000", "longTermInvestments": "712188000", "shortTermInvestments": "None", "currentNetReceivables": "254903000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27485255000", "currentAccountsPayable": "1241949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12726149000", "totalShareholderEquity": "13124964000", "capitalLeaseObligations": "207656000", "otherCurrentLiabilities": "113612000", "totalCurrentLiabilities": "1355561000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12752875000", "cashAndShortTermInvestments": "183613000", "commonStockSharesOutstanding": "486715000", "intangibleAssetsExcludingGoodwill": "10444000", "cashAndCashEquivalentsAtCarryingValue": "183613000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59046000", "profitLoss": "None", "dividendPayout": "231791000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "394607000", "capitalExpenditures": "971504000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "89963000", "cashflowFromInvestment": "-1068505000", "stockBasedCompensation": "24842000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "231791000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "382468000", "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": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "income_statement": { "revenue": 1566017000, "cost_of_revenue": 3695676000, "gross_profit": -2129659000, "ebit": 226338000, "ebitda": 556577000, "pretax_income": 71870000, "tax_provision": -1122000, "net_income": 70202000, "net_income_to_common": 70202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 741067000, "total_current_assets": 1326092000, "total_assets": 27591945000, "short_term_debt": 0, "long_term_debt": 13011016000, "total_debt": 13011016000, "total_liabilities": 15006137000, "total_equity": 12527253000, "shares_outstanding": 480763000, "goodwill_and_intangibles": 1056753000 }, "cash_flow": { "operating_cash_flow": 505363000, "capital_expenditure": 137711000, "free_cash_flow": 643074000, "dividends_paid": 225684000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351666, "ticker_id": 4293, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "226338000", "ebitda": "556577000", "netIncome": "70202000", "grossProfit": "-2129659000", "depreciation": "None", "totalRevenue": "1566017000", "costOfRevenue": "3695676000", "interestIncome": "162195000", "incomeBeforeTax": "71870000", "interestExpense": "154468000", "operatingIncome": "204178000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1122000", "reportedCurrency": "USD", "netInterestIncome": "-154468000", "nonInterestIncome": "None", "operatingExpenses": "-2333837000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3695676000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "330239000", "sellingGeneralAndAdministrative": "41008000", "netIncomeFromContinuingOperations": "72992000" }, "balance": { "goodwill": "1046072000", "inventory": "None", "commonStock": "118732000", "currentDebt": "None", "investments": "None", "totalAssets": "27591945000", "longTermDebt": "13011016000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "10681000", "reportedCurrency": "USD", "retainedEarnings": "-7527777000", "totalLiabilities": "15006137000", "otherCurrentAssets": "169452000", "totalCurrentAssets": "1326092000", "currentLongTermDebt": "None", "longTermInvestments": "718185000", "shortTermInvestments": "42993000", "currentNetReceivables": "415573000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26265853000", "currentAccountsPayable": "1240820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24126933000", "shortLongTermDebtTotal": "13219618000", "totalShareholderEquity": "12527253000", "capitalLeaseObligations": "208602000", "otherCurrentLiabilities": "147136000", "totalCurrentLiabilities": "1387956000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13618181000", "cashAndShortTermInvestments": "741067000", "commonStockSharesOutstanding": "480763000", "intangibleAssetsExcludingGoodwill": "10681000", "cashAndCashEquivalentsAtCarryingValue": "741067000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70202000", "profitLoss": "None", "dividendPayout": "225684000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "505363000", "capitalExpenditures": "137711000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "499856000", "cashflowFromInvestment": "-462422000", "stockBasedCompensation": "6318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "225684000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2454550000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "341923000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1566017000, "cost_of_revenue": 3695676000, "gross_profit": -2129659000, "research_and_development": null, "selling_general_admin": 41008000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 226338000, "depreciation_amortisation": 330239000, "ebitda": 556577000, "interest_expense": 154468000, "interest_income": null, "other_non_operating": null, "pretax_income": 71870000, "tax_provision": -1122000, "effective_tax_rate": null, "net_income": 70202000, "net_income_continuing_ops": 72992000, "net_income_to_common": 70202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 741067000, "short_term_investments": 42993000, "net_receivables": 415573000, "inventory": null, "other_current_assets": null, "total_current_assets": 1326092000, "net_ppe": null, "goodwill": 1046072000, "intangible_assets": 10681000, "goodwill_and_intangibles": 1056753000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26265853000, "total_assets": 27591945000, "short_term_debt": 0, "accounts_payable": 1240820000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1387956000, "long_term_debt": 13011016000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13618181000, "total_liabilities": 15006137000, "total_debt": 13011016000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7527777000, "total_equity": 12527253000, "shares_outstanding": 480763000, "operating_cash_flow": 505363000, "stock_based_compensation": 6318000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 137711000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -462422000, "dividends_paid": 225684000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 499856000, "free_cash_flow": 643074000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "226338000", "ebitda": "556577000", "netIncome": "70202000", "grossProfit": "-2129659000", "depreciation": "None", "totalRevenue": "1566017000", "costOfRevenue": "3695676000", "interestIncome": "162195000", "incomeBeforeTax": "71870000", "interestExpense": "154468000", "operatingIncome": "204178000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1122000", "reportedCurrency": "USD", "netInterestIncome": "-154468000", "nonInterestIncome": "None", "operatingExpenses": "-2333837000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3695676000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "330239000", "sellingGeneralAndAdministrative": "41008000", "netIncomeFromContinuingOperations": "72992000" }, "balance": { "goodwill": "1046072000", "inventory": "None", "commonStock": "118732000", "currentDebt": "None", "investments": "None", "totalAssets": "27591945000", "longTermDebt": "13011016000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "10681000", "reportedCurrency": "USD", "retainedEarnings": "-7527777000", "totalLiabilities": "15006137000", "otherCurrentAssets": "169452000", "totalCurrentAssets": "1326092000", "currentLongTermDebt": "None", "longTermInvestments": "718185000", "shortTermInvestments": "42993000", "currentNetReceivables": "415573000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26265853000", "currentAccountsPayable": "1240820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24126933000", "shortLongTermDebtTotal": "13219618000", "totalShareholderEquity": "12527253000", "capitalLeaseObligations": "208602000", "otherCurrentLiabilities": "147136000", "totalCurrentLiabilities": "1387956000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13618181000", "cashAndShortTermInvestments": "741067000", "commonStockSharesOutstanding": "480763000", "intangibleAssetsExcludingGoodwill": "10681000", "cashAndCashEquivalentsAtCarryingValue": "741067000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70202000", "profitLoss": "None", "dividendPayout": "225684000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "505363000", "capitalExpenditures": "137711000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "499856000", "cashflowFromInvestment": "-462422000", "stockBasedCompensation": "6318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "225684000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2454550000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "341923000", "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": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "income_statement": { "revenue": 1488996000, "cost_of_revenue": 869915000, "gross_profit": 619081000, "ebit": 220487000, "ebitda": 586085000, "pretax_income": 62363000, "tax_provision": -6345000, "net_income": 66047000, "net_income_to_common": 66047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 188617000, "total_current_assets": 849279000, "total_assets": 26925704000, "short_term_debt": 107341000, "long_term_debt": 12571614000, "total_debt": 12678955000, "total_liabilities": 14501946000, "total_equity": 12361924000, "shares_outstanding": 463415000, "goodwill_and_intangibles": 1056942000 }, "cash_flow": { "operating_cash_flow": 378581000, "capital_expenditure": 92175000, "free_cash_flow": 470756000, "dividends_paid": 218387000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351668, "ticker_id": 4293, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "220487000", "ebitda": "586085000", "netIncome": "66047000", "grossProfit": "619081000", "depreciation": "None", "totalRevenue": "1488996000", "costOfRevenue": "869915000", "interestIncome": "149958000", "incomeBeforeTax": "62363000", "interestExpense": "299654000", "operatingIncome": "221521000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-6345000", "reportedCurrency": "USD", "netInterestIncome": "-158124000", "nonInterestIncome": "None", "operatingExpenses": "397560000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "869915000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "365598000", "sellingGeneralAndAdministrative": "40387000", "netIncomeFromContinuingOperations": "68708000" }, "balance": { "goodwill": "1046039000", "inventory": "None", "commonStock": "116939000", "currentDebt": "None", "investments": "None", "totalAssets": "26925704000", "longTermDebt": "12571614000", "shortTermDebt": "107341000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "10903000", "reportedCurrency": "USD", "retainedEarnings": "-7369240000", "totalLiabilities": "14501946000", "otherCurrentAssets": "214525000", "totalCurrentAssets": "849279000", "currentLongTermDebt": "None", "longTermInvestments": "751232000", "shortTermInvestments": "None", "currentNetReceivables": "446137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26076425000", "currentAccountsPayable": "1226390000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23924360000", "shortLongTermDebtTotal": "12787722000", "totalShareholderEquity": "12361924000", "capitalLeaseObligations": "216108000", "otherCurrentLiabilities": "116960000", "totalCurrentLiabilities": "1343350000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13158596000", "cashAndShortTermInvestments": "188617000", "commonStockSharesOutstanding": "463415000", "intangibleAssetsExcludingGoodwill": "10903000", "cashAndCashEquivalentsAtCarryingValue": "188617000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66047000", "profitLoss": "None", "dividendPayout": "218387000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "378581000", "capitalExpenditures": "92175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "368128000", "cashflowFromInvestment": "-1179589000", "stockBasedCompensation": "5905000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "218387000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2109878000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "328873000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1488996000, "cost_of_revenue": 869915000, "gross_profit": 619081000, "research_and_development": null, "selling_general_admin": 40387000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 220487000, "depreciation_amortisation": 365598000, "ebitda": 586085000, "interest_expense": 299654000, "interest_income": null, "other_non_operating": null, "pretax_income": 62363000, "tax_provision": -6345000, "effective_tax_rate": null, "net_income": 66047000, "net_income_continuing_ops": 68708000, "net_income_to_common": 66047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 188617000, "short_term_investments": null, "net_receivables": 446137000, "inventory": null, "other_current_assets": null, "total_current_assets": 849279000, "net_ppe": null, "goodwill": 1046039000, "intangible_assets": 10903000, "goodwill_and_intangibles": 1056942000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26076425000, "total_assets": 26925704000, "short_term_debt": 107341000, "accounts_payable": 1226390000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1343350000, "long_term_debt": 12571614000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13158596000, "total_liabilities": 14501946000, "total_debt": 12678955000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7369240000, "total_equity": 12361924000, "shares_outstanding": 463415000, "operating_cash_flow": 378581000, "stock_based_compensation": 5905000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92175000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1179589000, "dividends_paid": 218387000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 368128000, "free_cash_flow": 470756000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "220487000", "ebitda": "586085000", "netIncome": "66047000", "grossProfit": "619081000", "depreciation": "None", "totalRevenue": "1488996000", "costOfRevenue": "869915000", "interestIncome": "149958000", "incomeBeforeTax": "62363000", "interestExpense": "299654000", "operatingIncome": "221521000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-6345000", "reportedCurrency": "USD", "netInterestIncome": "-158124000", "nonInterestIncome": "None", "operatingExpenses": "397560000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "869915000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "365598000", "sellingGeneralAndAdministrative": "40387000", "netIncomeFromContinuingOperations": "68708000" }, "balance": { "goodwill": "1046039000", "inventory": "None", "commonStock": "116939000", "currentDebt": "None", "investments": "None", "totalAssets": "26925704000", "longTermDebt": "12571614000", "shortTermDebt": "107341000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "10903000", "reportedCurrency": "USD", "retainedEarnings": "-7369240000", "totalLiabilities": "14501946000", "otherCurrentAssets": "214525000", "totalCurrentAssets": "849279000", "currentLongTermDebt": "None", "longTermInvestments": "751232000", "shortTermInvestments": "None", "currentNetReceivables": "446137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26076425000", "currentAccountsPayable": "1226390000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23924360000", "shortLongTermDebtTotal": "12787722000", "totalShareholderEquity": "12361924000", "capitalLeaseObligations": "216108000", "otherCurrentLiabilities": "116960000", "totalCurrentLiabilities": "1343350000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13158596000", "cashAndShortTermInvestments": "188617000", "commonStockSharesOutstanding": "463415000", "intangibleAssetsExcludingGoodwill": "10903000", "cashAndCashEquivalentsAtCarryingValue": "188617000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66047000", "profitLoss": "None", "dividendPayout": "218387000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "378581000", "capitalExpenditures": "92175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "368128000", "cashflowFromInvestment": "-1179589000", "stockBasedCompensation": "5905000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "218387000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2109878000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "328873000", "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": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "income_statement": { "revenue": 1420893000, "cost_of_revenue": 826896000, "gross_profit": 593997000, "ebit": 225634000, "ebitda": 580049000, "pretax_income": 75336000, "tax_provision": 3874000, "net_income": 68264000, "net_income_to_common": 68264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 614200000, "total_current_assets": 1209050000, "total_assets": 26474929000, "short_term_debt": 1374000, "long_term_debt": 13056312000, "total_debt": 13057686000, "total_liabilities": 14553769000, "total_equity": 11529388000, "shares_outstanding": 459088000, "goodwill_and_intangibles": 1057540000 }, "cash_flow": { "operating_cash_flow": 475338000, "capital_expenditure": 75071000, "free_cash_flow": 550409000, "dividends_paid": 216964000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351669, "ticker_id": 4293, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "225634000", "ebitda": "580049000", "netIncome": "68264000", "grossProfit": "593997000", "depreciation": "None", "totalRevenue": "1420893000", "costOfRevenue": "826896000", "interestIncome": "151436000", "incomeBeforeTax": "75336000", "interestExpense": "150298000", "operatingIncome": "203422000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3874000", "reportedCurrency": "USD", "netInterestIncome": "-150298000", "nonInterestIncome": "None", "operatingExpenses": "390575000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "826896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "354415000", "sellingGeneralAndAdministrative": "42856000", "netIncomeFromContinuingOperations": "71462000" }, "balance": { "goodwill": "1046384000", "inventory": "None", "commonStock": "113216000", "currentDebt": "None", "investments": "None", "totalAssets": "26474929000", "longTermDebt": "13056312000", "shortTermDebt": "1374000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "11156000", "reportedCurrency": "USD", "retainedEarnings": "-7208703000", "totalLiabilities": "14553769000", "otherCurrentAssets": "170952000", "totalCurrentAssets": "1209050000", "currentLongTermDebt": "1374000", "longTermInvestments": "726398000", "shortTermInvestments": "None", "currentNetReceivables": "423898000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25265879000", "currentAccountsPayable": "1132187000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23155404000", "shortLongTermDebtTotal": "13273745000", "totalShareholderEquity": "11529388000", "capitalLeaseObligations": "217433000", "otherCurrentLiabilities": "133849000", "totalCurrentLiabilities": "1267410000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13286359000", "cashAndShortTermInvestments": "614200000", "commonStockSharesOutstanding": "459088000", "intangibleAssetsExcludingGoodwill": "11156000", "cashAndCashEquivalentsAtCarryingValue": "614200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68264000", "profitLoss": "None", "dividendPayout": "216964000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "475338000", "capitalExpenditures": "75071000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "156966000", "cashflowFromInvestment": "-204420000", "stockBasedCompensation": "7683000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "216964000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1090873000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "312819000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1420893000, "cost_of_revenue": 826896000, "gross_profit": 593997000, "research_and_development": null, "selling_general_admin": 42856000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 225634000, "depreciation_amortisation": 354415000, "ebitda": 580049000, "interest_expense": 150298000, "interest_income": null, "other_non_operating": null, "pretax_income": 75336000, "tax_provision": 3874000, "effective_tax_rate": null, "net_income": 68264000, "net_income_continuing_ops": 71462000, "net_income_to_common": 68264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 614200000, "short_term_investments": null, "net_receivables": 423898000, "inventory": null, "other_current_assets": null, "total_current_assets": 1209050000, "net_ppe": null, "goodwill": 1046384000, "intangible_assets": 11156000, "goodwill_and_intangibles": 1057540000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25265879000, "total_assets": 26474929000, "short_term_debt": 1374000, "accounts_payable": 1132187000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1267410000, "long_term_debt": 13056312000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13286359000, "total_liabilities": 14553769000, "total_debt": 13057686000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7208703000, "total_equity": 11529388000, "shares_outstanding": 459088000, "operating_cash_flow": 475338000, "stock_based_compensation": 7683000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75071000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -204420000, "dividends_paid": 216964000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 156966000, "free_cash_flow": 550409000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "225634000", "ebitda": "580049000", "netIncome": "68264000", "grossProfit": "593997000", "depreciation": "None", "totalRevenue": "1420893000", "costOfRevenue": "826896000", "interestIncome": "151436000", "incomeBeforeTax": "75336000", "interestExpense": "150298000", "operatingIncome": "203422000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3874000", "reportedCurrency": "USD", "netInterestIncome": "-150298000", "nonInterestIncome": "None", "operatingExpenses": "390575000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "826896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "354415000", "sellingGeneralAndAdministrative": "42856000", "netIncomeFromContinuingOperations": "71462000" }, "balance": { "goodwill": "1046384000", "inventory": "None", "commonStock": "113216000", "currentDebt": "None", "investments": "None", "totalAssets": "26474929000", "longTermDebt": "13056312000", "shortTermDebt": "1374000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "11156000", "reportedCurrency": "USD", "retainedEarnings": "-7208703000", "totalLiabilities": "14553769000", "otherCurrentAssets": "170952000", "totalCurrentAssets": "1209050000", "currentLongTermDebt": "1374000", "longTermInvestments": "726398000", "shortTermInvestments": "None", "currentNetReceivables": "423898000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25265879000", "currentAccountsPayable": "1132187000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23155404000", "shortLongTermDebtTotal": "13273745000", "totalShareholderEquity": "11529388000", "capitalLeaseObligations": "217433000", "otherCurrentLiabilities": "133849000", "totalCurrentLiabilities": "1267410000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13286359000", "cashAndShortTermInvestments": "614200000", "commonStockSharesOutstanding": "459088000", "intangibleAssetsExcludingGoodwill": "11156000", "cashAndCashEquivalentsAtCarryingValue": "614200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68264000", "profitLoss": "None", "dividendPayout": "216964000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "475338000", "capitalExpenditures": "75071000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "156966000", "cashflowFromInvestment": "-204420000", "stockBasedCompensation": "7683000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "216964000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1090873000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "312819000", "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": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "income_statement": { "revenue": 1358074000, "cost_of_revenue": 785709000, "gross_profit": 572365000, "ebit": 187155000, "ebitda": 516043000, "pretax_income": 37799000, "tax_provision": -10557000, "net_income": 46868000, "net_income_to_common": 46868000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182335000, "total_current_assets": 782887000, "total_assets": 26032295000, "short_term_debt": 243000000, "long_term_debt": 12458675000, "total_debt": 12701675000, "total_liabilities": 14506179000, "total_equity": 11469557000, "shares_outstanding": 446424000, "goodwill_and_intangibles": 1056679000 }, "cash_flow": { "operating_cash_flow": 321144000, "capital_expenditure": 58906000, "free_cash_flow": 380050000, "dividends_paid": 199025000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351670, "ticker_id": 4293, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "187155000", "ebitda": "516043000", "netIncome": "46868000", "grossProfit": "572365000", "depreciation": "None", "totalRevenue": "1358074000", "costOfRevenue": "785709000", "interestIncome": "144283000", "incomeBeforeTax": "37799000", "interestExpense": "149356000", "operatingIncome": "197691000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-10557000", "reportedCurrency": "USD", "netInterestIncome": "-149356000", "nonInterestIncome": "None", "operatingExpenses": "374674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "785709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "328888000", "sellingGeneralAndAdministrative": "53149000", "netIncomeFromContinuingOperations": "48356000" }, "balance": { "goodwill": "1045399000", "inventory": "None", "commonStock": "112497000", "currentDebt": "None", "investments": "None", "totalAssets": "26032295000", "longTermDebt": "12458675000", "shortTermDebt": "243000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "11280000", "reportedCurrency": "USD", "retainedEarnings": "-7057776000", "totalLiabilities": "14506179000", "otherCurrentAssets": "218540000", "totalCurrentAssets": "782887000", "currentLongTermDebt": "243000000", "longTermInvestments": "728064000", "shortTermInvestments": "None", "currentNetReceivables": "382012000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25249408000", "currentAccountsPayable": "1126242000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23047013000", "shortLongTermDebtTotal": "12921492000", "totalShareholderEquity": "11469557000", "capitalLeaseObligations": "219817000", "otherCurrentLiabilities": "109178000", "totalCurrentLiabilities": "1478420000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13027759000", "cashAndShortTermInvestments": "182335000", "commonStockSharesOutstanding": "446424000", "intangibleAssetsExcludingGoodwill": "11280000", "cashAndCashEquivalentsAtCarryingValue": "182335000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46868000", "profitLoss": "None", "dividendPayout": "199025000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "321144000", "capitalExpenditures": "58906000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149216000", "cashflowFromInvestment": "-883664000", "stockBasedCompensation": "18827000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "199025000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "896229000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "299425000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1358074000, "cost_of_revenue": 785709000, "gross_profit": 572365000, "research_and_development": null, "selling_general_admin": 53149000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 187155000, "depreciation_amortisation": 328888000, "ebitda": 516043000, "interest_expense": 149356000, "interest_income": null, "other_non_operating": null, "pretax_income": 37799000, "tax_provision": -10557000, "effective_tax_rate": null, "net_income": 46868000, "net_income_continuing_ops": 48356000, "net_income_to_common": 46868000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182335000, "short_term_investments": null, "net_receivables": 382012000, "inventory": null, "other_current_assets": null, "total_current_assets": 782887000, "net_ppe": null, "goodwill": 1045399000, "intangible_assets": 11280000, "goodwill_and_intangibles": 1056679000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25249408000, "total_assets": 26032295000, "short_term_debt": 243000000, "accounts_payable": 1126242000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1478420000, "long_term_debt": 12458675000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13027759000, "total_liabilities": 14506179000, "total_debt": 12701675000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7057776000, "total_equity": 11469557000, "shares_outstanding": 446424000, "operating_cash_flow": 321144000, "stock_based_compensation": 18827000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58906000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -883664000, "dividends_paid": 199025000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -149216000, "free_cash_flow": 380050000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "187155000", "ebitda": "516043000", "netIncome": "46868000", "grossProfit": "572365000", "depreciation": "None", "totalRevenue": "1358074000", "costOfRevenue": "785709000", "interestIncome": "144283000", "incomeBeforeTax": "37799000", "interestExpense": "149356000", "operatingIncome": "197691000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-10557000", "reportedCurrency": "USD", "netInterestIncome": "-149356000", "nonInterestIncome": "None", "operatingExpenses": "374674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "785709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "328888000", "sellingGeneralAndAdministrative": "53149000", "netIncomeFromContinuingOperations": "48356000" }, "balance": { "goodwill": "1045399000", "inventory": "None", "commonStock": "112497000", "currentDebt": "None", "investments": "None", "totalAssets": "26032295000", "longTermDebt": "12458675000", "shortTermDebt": "243000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "11280000", "reportedCurrency": "USD", "retainedEarnings": "-7057776000", "totalLiabilities": "14506179000", "otherCurrentAssets": "218540000", "totalCurrentAssets": "782887000", "currentLongTermDebt": "243000000", "longTermInvestments": "728064000", "shortTermInvestments": "None", "currentNetReceivables": "382012000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25249408000", "currentAccountsPayable": "1126242000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23047013000", "shortLongTermDebtTotal": "12921492000", "totalShareholderEquity": "11469557000", "capitalLeaseObligations": "219817000", "otherCurrentLiabilities": "109178000", "totalCurrentLiabilities": "1478420000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13027759000", "cashAndShortTermInvestments": "182335000", "commonStockSharesOutstanding": "446424000", "intangibleAssetsExcludingGoodwill": "11280000", "cashAndCashEquivalentsAtCarryingValue": "182335000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46868000", "profitLoss": "None", "dividendPayout": "199025000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "321144000", "capitalExpenditures": "58906000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149216000", "cashflowFromInvestment": "-883664000", "stockBasedCompensation": "18827000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "199025000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "896229000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "299425000", "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": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "income_statement": { "revenue": 1287057000, "cost_of_revenue": 741057000, "gross_profit": 546000000, "ebit": 175339000, "ebitda": 465711000, "pretax_income": 13188000, "tax_provision": -45539000, "net_income": 56835000, "net_income_to_common": 56835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 897850000, "total_current_assets": 1351534000, "total_assets": 26186906000, "short_term_debt": 6397000, "long_term_debt": 13516154000, "total_debt": 13522551000, "total_liabilities": 15357310000, "total_equity": 10771267000, "shares_outstanding": 427612000, "goodwill_and_intangibles": 1056428000 }, "cash_flow": { "operating_cash_flow": 379454000, "capital_expenditure": 87579000, "free_cash_flow": 467033000, "dividends_paid": 188957000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351671, "ticker_id": 4293, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "175339000", "ebitda": "465711000", "netIncome": "56835000", "grossProfit": "546000000", "depreciation": "None", "totalRevenue": "1287057000", "costOfRevenue": "741057000", "interestIncome": "164642000", "incomeBeforeTax": "13188000", "interestExpense": "153206000", "operatingIncome": "195794000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-45539000", "reportedCurrency": "USD", "netInterestIncome": "-153206000", "nonInterestIncome": "None", "operatingExpenses": "350206000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "741057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "290372000", "sellingGeneralAndAdministrative": "41434000", "netIncomeFromContinuingOperations": "58727000" }, "balance": { "goodwill": "1044915000", "inventory": "None", "commonStock": "109119000", "currentDebt": "None", "investments": "None", "totalAssets": "26186906000", "longTermDebt": "13516154000", "shortTermDebt": "6397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "11513000", "reportedCurrency": "USD", "retainedEarnings": "-6886653000", "totalLiabilities": "15357310000", "otherCurrentAssets": "78008000", "totalCurrentAssets": "1351534000", "currentLongTermDebt": "6397000", "longTermInvestments": "721745000", "shortTermInvestments": "None", "currentNetReceivables": "375676000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24835372000", "currentAccountsPayable": "1152306000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22600545000", "shortLongTermDebtTotal": "13740554000", "totalShareholderEquity": "10771267000", "capitalLeaseObligations": "218003000", "otherCurrentLiabilities": "146071000", "totalCurrentLiabilities": "1304774000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14052536000", "cashAndShortTermInvestments": "897850000", "commonStockSharesOutstanding": "427612000", "intangibleAssetsExcludingGoodwill": "11513000", "cashAndCashEquivalentsAtCarryingValue": "897850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56835000", "profitLoss": "None", "dividendPayout": "188957000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "379454000", "capitalExpenditures": "87579000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "956144000", "cashflowFromInvestment": "-1541970000", "stockBasedCompensation": "4647000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "188957000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1990919000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "290372000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1287057000, "cost_of_revenue": 741057000, "gross_profit": 546000000, "research_and_development": null, "selling_general_admin": 41434000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 175339000, "depreciation_amortisation": 290372000, "ebitda": 465711000, "interest_expense": 153206000, "interest_income": null, "other_non_operating": null, "pretax_income": 13188000, "tax_provision": -45539000, "effective_tax_rate": null, "net_income": 56835000, "net_income_continuing_ops": 58727000, "net_income_to_common": 56835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 897850000, "short_term_investments": null, "net_receivables": 375676000, "inventory": null, "other_current_assets": null, "total_current_assets": 1351534000, "net_ppe": null, "goodwill": 1044915000, "intangible_assets": 11513000, "goodwill_and_intangibles": 1056428000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24835372000, "total_assets": 26186906000, "short_term_debt": 6397000, "accounts_payable": 1152306000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1304774000, "long_term_debt": 13516154000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14052536000, "total_liabilities": 15357310000, "total_debt": 13522551000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6886653000, "total_equity": 10771267000, "shares_outstanding": 427612000, "operating_cash_flow": 379454000, "stock_based_compensation": 4647000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87579000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1541970000, "dividends_paid": 188957000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 956144000, "free_cash_flow": 467033000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "175339000", "ebitda": "465711000", "netIncome": "56835000", "grossProfit": "546000000", "depreciation": "None", "totalRevenue": "1287057000", "costOfRevenue": "741057000", "interestIncome": "164642000", "incomeBeforeTax": "13188000", "interestExpense": "153206000", "operatingIncome": "195794000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-45539000", "reportedCurrency": "USD", "netInterestIncome": "-153206000", "nonInterestIncome": "None", "operatingExpenses": "350206000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "741057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "290372000", "sellingGeneralAndAdministrative": "41434000", "netIncomeFromContinuingOperations": "58727000" }, "balance": { "goodwill": "1044915000", "inventory": "None", "commonStock": "109119000", "currentDebt": "None", "investments": "None", "totalAssets": "26186906000", "longTermDebt": "13516154000", "shortTermDebt": "6397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "11513000", "reportedCurrency": "USD", "retainedEarnings": "-6886653000", "totalLiabilities": "15357310000", "otherCurrentAssets": "78008000", "totalCurrentAssets": "1351534000", "currentLongTermDebt": "6397000", "longTermInvestments": "721745000", "shortTermInvestments": "None", "currentNetReceivables": "375676000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24835372000", "currentAccountsPayable": "1152306000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22600545000", "shortLongTermDebtTotal": "13740554000", "totalShareholderEquity": "10771267000", "capitalLeaseObligations": "218003000", "otherCurrentLiabilities": "146071000", "totalCurrentLiabilities": "1304774000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14052536000", "cashAndShortTermInvestments": "897850000", "commonStockSharesOutstanding": "427612000", "intangibleAssetsExcludingGoodwill": "11513000", "cashAndCashEquivalentsAtCarryingValue": "897850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56835000", "profitLoss": "None", "dividendPayout": "188957000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "379454000", "capitalExpenditures": "87579000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "956144000", "cashflowFromInvestment": "-1541970000", "stockBasedCompensation": "4647000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "188957000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1990919000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "290372000", "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": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "income_statement": { "revenue": 1236315000, "cost_of_revenue": 714961000, "gross_profit": 521354000, "ebit": 174435000, "ebitda": 486198000, "pretax_income": 23998000, "tax_provision": 3002000, "net_income": 19243000, "net_income_to_common": 19243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1104733000, "total_current_assets": 1588122000, "total_assets": 25347189000, "short_term_debt": 7922000, "long_term_debt": 13660949000, "total_debt": 13668871000, "total_liabilities": 15188823000, "total_equity": 9759094000, "shares_outstanding": 419474000, "goodwill_and_intangibles": 1050908000 }, "cash_flow": { "operating_cash_flow": 356219000, "capital_expenditure": 72127000, "free_cash_flow": 428346000, "dividends_paid": 186206000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351673, "ticker_id": 4293, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "174435000", "ebitda": "486198000", "netIncome": "19243000", "grossProfit": "521354000", "depreciation": "None", "totalRevenue": "1236315000", "costOfRevenue": "714961000", "interestIncome": "147297000", "incomeBeforeTax": "23998000", "interestExpense": "150437000", "operatingIncome": "182050000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3002000", "reportedCurrency": "USD", "netInterestIncome": "-150437000", "nonInterestIncome": "None", "operatingExpenses": "339304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "714961000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "311763000", "sellingGeneralAndAdministrative": "35092000", "netIncomeFromContinuingOperations": "20996000" }, "balance": { "goodwill": "1045955000", "inventory": "962460000", "commonStock": "104723000", "currentDebt": "None", "investments": "None", "totalAssets": "25347189000", "longTermDebt": "13660949000", "shortTermDebt": "7922000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4953000", "reportedCurrency": "USD", "retainedEarnings": "-6748224000", "totalLiabilities": "15188823000", "otherCurrentAssets": "111601000", "totalCurrentAssets": "1588122000", "currentLongTermDebt": "7922000", "longTermInvestments": "711340000", "shortTermInvestments": "None", "currentNetReceivables": "371788000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23759067000", "currentAccountsPayable": "1148752000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21510258000", "shortLongTermDebtTotal": "13884311000", "totalShareholderEquity": "9759094000", "capitalLeaseObligations": "215440000", "otherCurrentLiabilities": "119005000", "totalCurrentLiabilities": "1275679000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13913144000", "cashAndShortTermInvestments": "1104733000", "commonStockSharesOutstanding": "419474000", "intangibleAssetsExcludingGoodwill": "4953000", "cashAndCashEquivalentsAtCarryingValue": "1104733000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19243000", "profitLoss": "None", "dividendPayout": "186206000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "356219000", "capitalExpenditures": "72127000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "624444000", "cashflowFromInvestment": "-432041000", "stockBasedCompensation": "4268000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "186206000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "861044000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "286968000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1236315000, "cost_of_revenue": 714961000, "gross_profit": 521354000, "research_and_development": null, "selling_general_admin": 35092000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 174435000, "depreciation_amortisation": 311763000, "ebitda": 486198000, "interest_expense": 150437000, "interest_income": null, "other_non_operating": null, "pretax_income": 23998000, "tax_provision": 3002000, "effective_tax_rate": null, "net_income": 19243000, "net_income_continuing_ops": 20996000, "net_income_to_common": 19243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1104733000, "short_term_investments": null, "net_receivables": 371788000, "inventory": 962460000, "other_current_assets": null, "total_current_assets": 1588122000, "net_ppe": null, "goodwill": 1045955000, "intangible_assets": 4953000, "goodwill_and_intangibles": 1050908000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23759067000, "total_assets": 25347189000, "short_term_debt": 7922000, "accounts_payable": 1148752000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1275679000, "long_term_debt": 13660949000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13913144000, "total_liabilities": 15188823000, "total_debt": 13668871000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6748224000, "total_equity": 9759094000, "shares_outstanding": 419474000, "operating_cash_flow": 356219000, "stock_based_compensation": 4268000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72127000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -432041000, "dividends_paid": 186206000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 624444000, "free_cash_flow": 428346000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "174435000", "ebitda": "486198000", "netIncome": "19243000", "grossProfit": "521354000", "depreciation": "None", "totalRevenue": "1236315000", "costOfRevenue": "714961000", "interestIncome": "147297000", "incomeBeforeTax": "23998000", "interestExpense": "150437000", "operatingIncome": "182050000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3002000", "reportedCurrency": "USD", "netInterestIncome": "-150437000", "nonInterestIncome": "None", "operatingExpenses": "339304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "714961000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "311763000", "sellingGeneralAndAdministrative": "35092000", "netIncomeFromContinuingOperations": "20996000" }, "balance": { "goodwill": "1045955000", "inventory": "962460000", "commonStock": "104723000", "currentDebt": "None", "investments": "None", "totalAssets": "25347189000", "longTermDebt": "13660949000", "shortTermDebt": "7922000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4953000", "reportedCurrency": "USD", "retainedEarnings": "-6748224000", "totalLiabilities": "15188823000", "otherCurrentAssets": "111601000", "totalCurrentAssets": "1588122000", "currentLongTermDebt": "7922000", "longTermInvestments": "711340000", "shortTermInvestments": "None", "currentNetReceivables": "371788000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23759067000", "currentAccountsPayable": "1148752000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21510258000", "shortLongTermDebtTotal": "13884311000", "totalShareholderEquity": "9759094000", "capitalLeaseObligations": "215440000", "otherCurrentLiabilities": "119005000", "totalCurrentLiabilities": "1275679000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13913144000", "cashAndShortTermInvestments": "1104733000", "commonStockSharesOutstanding": "419474000", "intangibleAssetsExcludingGoodwill": "4953000", "cashAndCashEquivalentsAtCarryingValue": "1104733000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19243000", "profitLoss": "None", "dividendPayout": "186206000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "356219000", "capitalExpenditures": "72127000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "624444000", "cashflowFromInvestment": "-432041000", "stockBasedCompensation": "4268000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "186206000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "861044000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "286968000", "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": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "income_statement": { "revenue": 1200980000, "cost_of_revenue": 681801000, "gross_profit": 519179000, "ebit": 178193000, "ebitda": 525595000, "pretax_income": 28934000, "tax_provision": 7766000, "net_income": 19387000, "net_income_to_common": 19387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 557082000, "total_current_assets": 922755000, "total_assets": 24530229000, "short_term_debt": 3161000, "long_term_debt": 13171916000, "total_debt": 13175077000, "total_liabilities": 14551045000, "total_equity": 9619350000, "shares_outstanding": 411823000, "goodwill_and_intangibles": 1050224000 }, "cash_flow": { "operating_cash_flow": 335872000, "capital_expenditure": 72521000, "free_cash_flow": 408393000, "dividends_paid": 182309000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351674, "ticker_id": 4293, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "178193000", "ebitda": "525595000", "netIncome": "19387000", "grossProfit": "519179000", "depreciation": "None", "totalRevenue": "1200980000", "costOfRevenue": "681801000", "interestIncome": "None", "incomeBeforeTax": "28934000", "interestExpense": "149259000", "operatingIncome": "141646000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "7766000", "reportedCurrency": "USD", "netInterestIncome": "-149259000", "nonInterestIncome": "None", "operatingExpenses": "377533000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "681801000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "347402000", "sellingGeneralAndAdministrative": "37727000", "netIncomeFromContinuingOperations": "21168000" }, "balance": { "goodwill": "1045071000", "inventory": "None", "commonStock": "103242000", "currentDebt": "None", "investments": "None", "totalAssets": "24530229000", "longTermDebt": "13171916000", "shortTermDebt": "3161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "5153000", "reportedCurrency": "USD", "retainedEarnings": "-6577395000", "totalLiabilities": "14551045000", "otherCurrentAssets": "101463000", "totalCurrentAssets": "922755000", "currentLongTermDebt": "3161000", "longTermInvestments": "686724000", "shortTermInvestments": "-1432971000", "currentNetReceivables": "264210000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23607474000", "currentAccountsPayable": "1003078000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13388187000", "totalShareholderEquity": "9619350000", "capitalLeaseObligations": "213110000", "otherCurrentLiabilities": "127120000", "totalCurrentLiabilities": "1133359000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13417686000", "cashAndShortTermInvestments": "557082000", "commonStockSharesOutstanding": "411823000", "intangibleAssetsExcludingGoodwill": "5153000", "cashAndCashEquivalentsAtCarryingValue": "557082000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19387000", "profitLoss": "None", "dividendPayout": "182309000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "335872000", "capitalExpenditures": "72521000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129297000", "cashflowFromInvestment": "-277754000", "stockBasedCompensation": "5792000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "182309000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "294948000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1200980000, "cost_of_revenue": 681801000, "gross_profit": 519179000, "research_and_development": null, "selling_general_admin": 37727000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 178193000, "depreciation_amortisation": 347402000, "ebitda": 525595000, "interest_expense": 149259000, "interest_income": null, "other_non_operating": null, "pretax_income": 28934000, "tax_provision": 7766000, "effective_tax_rate": null, "net_income": 19387000, "net_income_continuing_ops": 21168000, "net_income_to_common": 19387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 557082000, "short_term_investments": -1432971000, "net_receivables": 264210000, "inventory": null, "other_current_assets": null, "total_current_assets": 922755000, "net_ppe": null, "goodwill": 1045071000, "intangible_assets": 5153000, "goodwill_and_intangibles": 1050224000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23607474000, "total_assets": 24530229000, "short_term_debt": 3161000, "accounts_payable": 1003078000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1133359000, "long_term_debt": 13171916000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13417686000, "total_liabilities": 14551045000, "total_debt": 13175077000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6577395000, "total_equity": 9619350000, "shares_outstanding": 411823000, "operating_cash_flow": 335872000, "stock_based_compensation": 5792000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72521000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -277754000, "dividends_paid": 182309000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -129297000, "free_cash_flow": 408393000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "178193000", "ebitda": "525595000", "netIncome": "19387000", "grossProfit": "519179000", "depreciation": "None", "totalRevenue": "1200980000", "costOfRevenue": "681801000", "interestIncome": "None", "incomeBeforeTax": "28934000", "interestExpense": "149259000", "operatingIncome": "141646000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "7766000", "reportedCurrency": "USD", "netInterestIncome": "-149259000", "nonInterestIncome": "None", "operatingExpenses": "377533000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "681801000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "347402000", "sellingGeneralAndAdministrative": "37727000", "netIncomeFromContinuingOperations": "21168000" }, "balance": { "goodwill": "1045071000", "inventory": "None", "commonStock": "103242000", "currentDebt": "None", "investments": "None", "totalAssets": "24530229000", "longTermDebt": "13171916000", "shortTermDebt": "3161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "5153000", "reportedCurrency": "USD", "retainedEarnings": "-6577395000", "totalLiabilities": "14551045000", "otherCurrentAssets": "101463000", "totalCurrentAssets": "922755000", "currentLongTermDebt": "3161000", "longTermInvestments": "686724000", "shortTermInvestments": "-1432971000", "currentNetReceivables": "264210000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23607474000", "currentAccountsPayable": "1003078000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13388187000", "totalShareholderEquity": "9619350000", "capitalLeaseObligations": "213110000", "otherCurrentLiabilities": "127120000", "totalCurrentLiabilities": "1133359000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13417686000", "cashAndShortTermInvestments": "557082000", "commonStockSharesOutstanding": "411823000", "intangibleAssetsExcludingGoodwill": "5153000", "cashAndCashEquivalentsAtCarryingValue": "557082000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19387000", "profitLoss": "None", "dividendPayout": "182309000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "335872000", "capitalExpenditures": "72521000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129297000", "cashflowFromInvestment": "-277754000", "stockBasedCompensation": "5792000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "182309000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "294948000", "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": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "income_statement": { "revenue": 1199914000, "cost_of_revenue": 689250000, "gross_profit": 510664000, "ebit": 134389000, "ebitda": 441942000, "pretax_income": -15544000, "tax_provision": -3004000, "net_income": -14312000, "net_income_to_common": -14312000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 632443000, "total_current_assets": 985164000, "total_assets": 24672586000, "short_term_debt": 8207000, "long_term_debt": 13546987000, "total_debt": 13555194000, "total_liabilities": 14928709000, "total_equity": 9402840000, "shares_outstanding": 407227000, "goodwill_and_intangibles": 1050413000 }, "cash_flow": { "operating_cash_flow": 266447999, "capital_expenditure": 49386999, "free_cash_flow": 315834998, "dividends_paid": 182854000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351675, "ticker_id": 4293, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "134389000", "ebitda": "441942000", "netIncome": "-14312000", "grossProfit": "510664000", "depreciation": "None", "totalRevenue": "1199914000", "costOfRevenue": "689250000", "interestIncome": "None", "incomeBeforeTax": "-15544000", "interestExpense": "149933000", "operatingIncome": "161740000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-3004000", "reportedCurrency": "USD", "netInterestIncome": "-149933000", "nonInterestIncome": "None", "operatingExpenses": "348924000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "689250000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "307553000", "sellingGeneralAndAdministrative": "48737000", "netIncomeFromContinuingOperations": "-12540000" }, "balance": { "goodwill": "1045048000", "inventory": "729726000", "commonStock": "101094000", "currentDebt": "None", "investments": "None", "totalAssets": "24672586000", "longTermDebt": "13546987000", "shortTermDebt": "8207000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "5365000", "reportedCurrency": "USD", "retainedEarnings": "-6410144000", "totalLiabilities": "14928709000", "otherCurrentAssets": "97283000", "totalCurrentAssets": "985164000", "currentLongTermDebt": "8207000", "longTermInvestments": "676032000", "shortTermInvestments": "None", "currentNetReceivables": "255438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23687422000", "currentAccountsPayable": "1020307000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13757391000", "totalShareholderEquity": "9402840000", "capitalLeaseObligations": "202197000", "otherCurrentLiabilities": "130762000", "totalCurrentLiabilities": "1159276000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13769433000", "cashAndShortTermInvestments": "632443000", "commonStockSharesOutstanding": "407227000", "intangibleAssetsExcludingGoodwill": "5365000", "cashAndCashEquivalentsAtCarryingValue": "632443000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14312000", "profitLoss": "None", "dividendPayout": "182854000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "266447999", "capitalExpenditures": "49386999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1290000", "cashflowFromInvestment": "-141053000", "stockBasedCompensation": "16284000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "182854000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "294855000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1199914000, "cost_of_revenue": 689250000, "gross_profit": 510664000, "research_and_development": null, "selling_general_admin": 48737000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 134389000, "depreciation_amortisation": 307553000, "ebitda": 441942000, "interest_expense": 149933000, "interest_income": null, "other_non_operating": null, "pretax_income": -15544000, "tax_provision": -3004000, "effective_tax_rate": null, "net_income": -14312000, "net_income_continuing_ops": -12540000, "net_income_to_common": -14312000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 632443000, "short_term_investments": null, "net_receivables": 255438000, "inventory": 729726000, "other_current_assets": null, "total_current_assets": 985164000, "net_ppe": null, "goodwill": 1045048000, "intangible_assets": 5365000, "goodwill_and_intangibles": 1050413000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23687422000, "total_assets": 24672586000, "short_term_debt": 8207000, "accounts_payable": 1020307000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1159276000, "long_term_debt": 13546987000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13769433000, "total_liabilities": 14928709000, "total_debt": 13555194000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6410144000, "total_equity": 9402840000, "shares_outstanding": 407227000, "operating_cash_flow": 266447999, "stock_based_compensation": 16284000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49386999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -141053000, "dividends_paid": 182854000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1290000, "free_cash_flow": 315834998, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "134389000", "ebitda": "441942000", "netIncome": "-14312000", "grossProfit": "510664000", "depreciation": "None", "totalRevenue": "1199914000", "costOfRevenue": "689250000", "interestIncome": "None", "incomeBeforeTax": "-15544000", "interestExpense": "149933000", "operatingIncome": "161740000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-3004000", "reportedCurrency": "USD", "netInterestIncome": "-149933000", "nonInterestIncome": "None", "operatingExpenses": "348924000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "689250000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "307553000", "sellingGeneralAndAdministrative": "48737000", "netIncomeFromContinuingOperations": "-12540000" }, "balance": { "goodwill": "1045048000", "inventory": "729726000", "commonStock": "101094000", "currentDebt": "None", "investments": "None", "totalAssets": "24672586000", "longTermDebt": "13546987000", "shortTermDebt": "8207000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "5365000", "reportedCurrency": "USD", "retainedEarnings": "-6410144000", "totalLiabilities": "14928709000", "otherCurrentAssets": "97283000", "totalCurrentAssets": "985164000", "currentLongTermDebt": "8207000", "longTermInvestments": "676032000", "shortTermInvestments": "None", "currentNetReceivables": "255438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23687422000", "currentAccountsPayable": "1020307000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13757391000", "totalShareholderEquity": "9402840000", "capitalLeaseObligations": "202197000", "otherCurrentLiabilities": "130762000", "totalCurrentLiabilities": "1159276000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13769433000", "cashAndShortTermInvestments": "632443000", "commonStockSharesOutstanding": "407227000", "intangibleAssetsExcludingGoodwill": "5365000", "cashAndCashEquivalentsAtCarryingValue": "632443000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14312000", "profitLoss": "None", "dividendPayout": "182854000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "266447999", "capitalExpenditures": "49386999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1290000", "cashflowFromInvestment": "-141053000", "stockBasedCompensation": "16284000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "182854000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "294855000", "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": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "income_statement": { "revenue": 1164392000, "cost_of_revenue": 669406000, "gross_profit": 494986000, "ebit": 74835000, "ebitda": 517028000, "pretax_income": -80018000, "tax_provision": 4698000, "net_income": -90819000, "net_income_to_common": -90819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 508794000, "total_current_assets": 868197000, "total_assets": 24725433000, "short_term_debt": 14006000, "long_term_debt": 13476890000, "total_debt": 13490896000, "total_liabilities": 15181028000, "total_equity": 9488058000, "shares_outstanding": 406977000, "goodwill_and_intangibles": 1050760000 }, "cash_flow": { "operating_cash_flow": 279084000, "capital_expenditure": 99046000, "free_cash_flow": 378130000, "dividends_paid": 181323000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351676, "ticker_id": 4293, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74835000", "ebitda": "517028000", "netIncome": "-90819000", "grossProfit": "494986000", "depreciation": "None", "totalRevenue": "1164392000", "costOfRevenue": "669406000", "interestIncome": "None", "incomeBeforeTax": "-80018000", "interestExpense": "154853000", "operatingIncome": "23403000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4698000", "reportedCurrency": "USD", "netInterestIncome": "-154853000", "nonInterestIncome": "None", "operatingExpenses": "471583000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "669406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "442193000", "sellingGeneralAndAdministrative": "36382000", "netIncomeFromContinuingOperations": "-84716000" }, "balance": { "goodwill": "1045176000", "inventory": "None", "commonStock": "100648000", "currentDebt": "None", "investments": "None", "totalAssets": "24725433000", "longTermDebt": "13476890000", "shortTermDebt": "14006000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5584000", "reportedCurrency": "USD", "retainedEarnings": "-6213803000", "totalLiabilities": "15181028000", "otherCurrentAssets": "111157000", "totalCurrentAssets": "868197000", "currentLongTermDebt": "14006000", "longTermInvestments": "678518000", "shortTermInvestments": "None", "currentNetReceivables": "248246000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23857236000", "currentAccountsPayable": "1041616000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13685630000", "totalShareholderEquity": "9488058000", "capitalLeaseObligations": "194734000", "otherCurrentLiabilities": "126646000", "totalCurrentLiabilities": "1182268000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13998760000", "cashAndShortTermInvestments": "508794000", "commonStockSharesOutstanding": "406977000", "intangibleAssetsExcludingGoodwill": "5584000", "cashAndCashEquivalentsAtCarryingValue": "508794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90819000", "profitLoss": "None", "dividendPayout": "181323000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "279084000", "capitalExpenditures": "99046000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174509000", "cashflowFromInvestment": "-34222000", "stockBasedCompensation": "5689000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "181323000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-183338000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1165861000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1164392000, "cost_of_revenue": 669406000, "gross_profit": 494986000, "research_and_development": null, "selling_general_admin": 36382000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74835000, "depreciation_amortisation": 442193000, "ebitda": 517028000, "interest_expense": 154853000, "interest_income": null, "other_non_operating": null, "pretax_income": -80018000, "tax_provision": 4698000, "effective_tax_rate": null, "net_income": -90819000, "net_income_continuing_ops": -84716000, "net_income_to_common": -90819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 508794000, "short_term_investments": null, "net_receivables": 248246000, "inventory": null, "other_current_assets": null, "total_current_assets": 868197000, "net_ppe": null, "goodwill": 1045176000, "intangible_assets": 5584000, "goodwill_and_intangibles": 1050760000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23857236000, "total_assets": 24725433000, "short_term_debt": 14006000, "accounts_payable": 1041616000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1182268000, "long_term_debt": 13476890000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13998760000, "total_liabilities": 15181028000, "total_debt": 13490896000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6213803000, "total_equity": 9488058000, "shares_outstanding": 406977000, "operating_cash_flow": 279084000, "stock_based_compensation": 5689000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 99046000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34222000, "dividends_paid": 181323000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -174509000, "free_cash_flow": 378130000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74835000", "ebitda": "517028000", "netIncome": "-90819000", "grossProfit": "494986000", "depreciation": "None", "totalRevenue": "1164392000", "costOfRevenue": "669406000", "interestIncome": "None", "incomeBeforeTax": "-80018000", "interestExpense": "154853000", "operatingIncome": "23403000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4698000", "reportedCurrency": "USD", "netInterestIncome": "-154853000", "nonInterestIncome": "None", "operatingExpenses": "471583000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "669406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "442193000", "sellingGeneralAndAdministrative": "36382000", "netIncomeFromContinuingOperations": "-84716000" }, "balance": { "goodwill": "1045176000", "inventory": "None", "commonStock": "100648000", "currentDebt": "None", "investments": "None", "totalAssets": "24725433000", "longTermDebt": "13476890000", "shortTermDebt": "14006000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5584000", "reportedCurrency": "USD", "retainedEarnings": "-6213803000", "totalLiabilities": "15181028000", "otherCurrentAssets": "111157000", "totalCurrentAssets": "868197000", "currentLongTermDebt": "14006000", "longTermInvestments": "678518000", "shortTermInvestments": "None", "currentNetReceivables": "248246000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23857236000", "currentAccountsPayable": "1041616000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13685630000", "totalShareholderEquity": "9488058000", "capitalLeaseObligations": "194734000", "otherCurrentLiabilities": "126646000", "totalCurrentLiabilities": "1182268000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13998760000", "cashAndShortTermInvestments": "508794000", "commonStockSharesOutstanding": "406977000", "intangibleAssetsExcludingGoodwill": "5584000", "cashAndCashEquivalentsAtCarryingValue": "508794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90819000", "profitLoss": "None", "dividendPayout": "181323000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "279084000", "capitalExpenditures": "99046000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174509000", "cashflowFromInvestment": "-34222000", "stockBasedCompensation": "5689000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "181323000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-183338000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1165861000", "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": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "income_statement": { "revenue": 1149832000, "cost_of_revenue": 657949000, "gross_profit": 491883000, "ebit": 76698000, "ebitda": 453605000, "pretax_income": -71221000, "tax_provision": -1662000, "net_income": -71124000, "net_income_to_common": -71124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433937000, "total_current_assets": 779484000, "total_assets": 24966609000, "short_term_debt": 31677000, "long_term_debt": 13388498000, "total_debt": 13420175000, "total_liabilities": 14827116000, "total_equity": 9817559000, "shares_outstanding": 402859000, "goodwill_and_intangibles": 1050310000 }, "cash_flow": { "operating_cash_flow": 360815000, "capital_expenditure": 64098000, "free_cash_flow": 424913000, "dividends_paid": 180533000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351678, "ticker_id": 4293, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76698000", "ebitda": "453605000", "netIncome": "-71124000", "grossProfit": "491883000", "depreciation": "None", "totalRevenue": "1149832000", "costOfRevenue": "657949000", "interestIncome": "153038000", "incomeBeforeTax": "-71221000", "interestExpense": "147919000", "operatingIncome": "88275000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1662000", "reportedCurrency": "USD", "netInterestIncome": "-147919000", "nonInterestIncome": "None", "operatingExpenses": "403608000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "657949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "376907000", "sellingGeneralAndAdministrative": "33297000", "netIncomeFromContinuingOperations": "-69559000" }, "balance": { "goodwill": "1044536000", "inventory": "784883000", "commonStock": "100647000", "currentDebt": "None", "investments": "None", "totalAssets": "24966609000", "longTermDebt": "13388498000", "shortTermDebt": "31677000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "5774000", "reportedCurrency": "USD", "retainedEarnings": "-5941303000", "totalLiabilities": "14827116000", "otherCurrentAssets": "101000000", "totalCurrentAssets": "779484000", "currentLongTermDebt": "31677000", "longTermInvestments": "579172000", "shortTermInvestments": "None", "currentNetReceivables": "244547000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24187125000", "currentAccountsPayable": "1090028000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22088781000", "shortLongTermDebtTotal": "13586164000", "totalShareholderEquity": "9817559000", "capitalLeaseObligations": "197666000", "otherCurrentLiabilities": "124783000", "totalCurrentLiabilities": "1246488000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13580628000", "cashAndShortTermInvestments": "433937000", "commonStockSharesOutstanding": "402859000", "intangibleAssetsExcludingGoodwill": "5774000", "cashAndCashEquivalentsAtCarryingValue": "433937000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71124000", "profitLoss": "None", "dividendPayout": "180533000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "360815000", "capitalExpenditures": "64098000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6583000", "cashflowFromInvestment": "-85243000", "stockBasedCompensation": "4909000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "180533000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "209426000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "297677000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1149832000, "cost_of_revenue": 657949000, "gross_profit": 491883000, "research_and_development": null, "selling_general_admin": 33297000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76698000, "depreciation_amortisation": 376907000, "ebitda": 453605000, "interest_expense": 147919000, "interest_income": null, "other_non_operating": null, "pretax_income": -71221000, "tax_provision": -1662000, "effective_tax_rate": null, "net_income": -71124000, "net_income_continuing_ops": -69559000, "net_income_to_common": -71124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 433937000, "short_term_investments": null, "net_receivables": 244547000, "inventory": 784883000, "other_current_assets": null, "total_current_assets": 779484000, "net_ppe": null, "goodwill": 1044536000, "intangible_assets": 5774000, "goodwill_and_intangibles": 1050310000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24187125000, "total_assets": 24966609000, "short_term_debt": 31677000, "accounts_payable": 1090028000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1246488000, "long_term_debt": 13388498000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13580628000, "total_liabilities": 14827116000, "total_debt": 13420175000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5941303000, "total_equity": 9817559000, "shares_outstanding": 402859000, "operating_cash_flow": 360815000, "stock_based_compensation": 4909000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64098000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85243000, "dividends_paid": 180533000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6583000, "free_cash_flow": 424913000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76698000", "ebitda": "453605000", "netIncome": "-71124000", "grossProfit": "491883000", "depreciation": "None", "totalRevenue": "1149832000", "costOfRevenue": "657949000", "interestIncome": "153038000", "incomeBeforeTax": "-71221000", "interestExpense": "147919000", "operatingIncome": "88275000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1662000", "reportedCurrency": "USD", "netInterestIncome": "-147919000", "nonInterestIncome": "None", "operatingExpenses": "403608000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "657949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "376907000", "sellingGeneralAndAdministrative": "33297000", "netIncomeFromContinuingOperations": "-69559000" }, "balance": { "goodwill": "1044536000", "inventory": "784883000", "commonStock": "100647000", "currentDebt": "None", "investments": "None", "totalAssets": "24966609000", "longTermDebt": "13388498000", "shortTermDebt": "31677000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "5774000", "reportedCurrency": "USD", "retainedEarnings": "-5941303000", "totalLiabilities": "14827116000", "otherCurrentAssets": "101000000", "totalCurrentAssets": "779484000", "currentLongTermDebt": "31677000", "longTermInvestments": "579172000", "shortTermInvestments": "None", "currentNetReceivables": "244547000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24187125000", "currentAccountsPayable": "1090028000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22088781000", "shortLongTermDebtTotal": "13586164000", "totalShareholderEquity": "9817559000", "capitalLeaseObligations": "197666000", "otherCurrentLiabilities": "124783000", "totalCurrentLiabilities": "1246488000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13580628000", "cashAndShortTermInvestments": "433937000", "commonStockSharesOutstanding": "402859000", "intangibleAssetsExcludingGoodwill": "5774000", "cashAndCashEquivalentsAtCarryingValue": "433937000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71124000", "profitLoss": "None", "dividendPayout": "180533000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "360815000", "capitalExpenditures": "64098000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6583000", "cashflowFromInvestment": "-85243000", "stockBasedCompensation": "4909000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "180533000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "209426000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "297677000", "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": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "income_statement": { "revenue": 1106358000, "cost_of_revenue": 624254000, "gross_profit": 482104000, "ebit": 238558000, "ebitda": 548062000, "pretax_income": 95293000, "tax_provision": -9773000, "net_income": 103453000, "net_income_to_common": 103453000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138648000, "total_current_assets": 477206000, "total_assets": 25070862000, "short_term_debt": 170019000, "long_term_debt": 13354740000, "total_debt": 13524759000, "total_liabilities": 14770747000, "total_equity": 9968382000, "shares_outstanding": 404122000, "goodwill_and_intangibles": 1051144000 }, "cash_flow": { "operating_cash_flow": 311827000, "capital_expenditure": 128424000, "free_cash_flow": 440251000, "dividends_paid": 180281000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351679, "ticker_id": 4293, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:27.212380+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "238558000", "ebitda": "548062000", "netIncome": "103453000", "grossProfit": "482104000", "depreciation": "None", "totalRevenue": "1106358000", "costOfRevenue": "624254000", "interestIncome": "112011000", "incomeBeforeTax": "95293000", "interestExpense": "143265000", "operatingIncome": "155081000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-9773000", "reportedCurrency": "USD", "netInterestIncome": "-143265000", "nonInterestIncome": "None", "operatingExpenses": "327023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-23355000", "costofGoodsAndServicesSold": "624254000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "309504000", "sellingGeneralAndAdministrative": "34399000", "netIncomeFromContinuingOperations": "105066000" }, "balance": { "goodwill": "1045147000", "inventory": "1", "commonStock": "100206000", "currentDebt": "None", "investments": "None", "totalAssets": "25070862000", "longTermDebt": "13354740000", "shortTermDebt": "170019000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "5997000", "reportedCurrency": "USD", "retainedEarnings": "-5688499000", "totalLiabilities": "14770747000", "otherCurrentAssets": "92726000", "totalCurrentAssets": "477206000", "currentLongTermDebt": "170019000", "longTermInvestments": "629184000", "shortTermInvestments": "None", "currentNetReceivables": "245832000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24593656000", "currentAccountsPayable": "1069590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20663126000", "shortLongTermDebtTotal": "13555708000", "totalShareholderEquity": "9968382000", "capitalLeaseObligations": "200968000", "otherCurrentLiabilities": "115747000", "totalCurrentLiabilities": "1355356000", "otherNonCurrentLiabilities": "203927000", "totalNonCurrentLiabilities": "13415391000", "cashAndShortTermInvestments": "138648000", "commonStockSharesOutstanding": "404122000", "intangibleAssetsExcludingGoodwill": "5997000", "cashAndCashEquivalentsAtCarryingValue": "138648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105066000", "profitLoss": "None", "dividendPayout": "180281000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "311827000", "capitalExpenditures": "128424000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-225978000", "cashflowFromInvestment": "-71327000", "stockBasedCompensation": "5329000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "180281000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14522000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "15191000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "309504000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1106358000, "cost_of_revenue": 624254000, "gross_profit": 482104000, "research_and_development": null, "selling_general_admin": 34399000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 238558000, "depreciation_amortisation": 309504000, "ebitda": 548062000, "interest_expense": 143265000, "interest_income": null, "other_non_operating": null, "pretax_income": 95293000, "tax_provision": -9773000, "effective_tax_rate": null, "net_income": 103453000, "net_income_continuing_ops": 105066000, "net_income_to_common": 103453000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138648000, "short_term_investments": null, "net_receivables": 245832000, "inventory": 1, "other_current_assets": null, "total_current_assets": 477206000, "net_ppe": null, "goodwill": 1045147000, "intangible_assets": 5997000, "goodwill_and_intangibles": 1051144000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24593656000, "total_assets": 25070862000, "short_term_debt": 170019000, "accounts_payable": 1069590000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1355356000, "long_term_debt": 13354740000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13415391000, "total_liabilities": 14770747000, "total_debt": 13524759000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5688499000, "total_equity": 9968382000, "shares_outstanding": 404122000, "operating_cash_flow": 311827000, "stock_based_compensation": 5329000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 128424000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71327000, "dividends_paid": 180281000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -225978000, "free_cash_flow": 440251000, "net_change_in_cash": 14522000 }, "raw_data": { "income": { "ebit": "238558000", "ebitda": "548062000", "netIncome": "103453000", "grossProfit": "482104000", "depreciation": "None", "totalRevenue": "1106358000", "costOfRevenue": "624254000", "interestIncome": "112011000", "incomeBeforeTax": "95293000", "interestExpense": "143265000", "operatingIncome": "155081000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-9773000", "reportedCurrency": "USD", "netInterestIncome": "-143265000", "nonInterestIncome": "None", "operatingExpenses": "327023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-23355000", "costofGoodsAndServicesSold": "624254000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "309504000", "sellingGeneralAndAdministrative": "34399000", "netIncomeFromContinuingOperations": "105066000" }, "balance": { "goodwill": "1045147000", "inventory": "1", "commonStock": "100206000", "currentDebt": "None", "investments": "None", "totalAssets": "25070862000", "longTermDebt": "13354740000", "shortTermDebt": "170019000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "5997000", "reportedCurrency": "USD", "retainedEarnings": "-5688499000", "totalLiabilities": "14770747000", "otherCurrentAssets": "92726000", "totalCurrentAssets": "477206000", "currentLongTermDebt": "170019000", "longTermInvestments": "629184000", "shortTermInvestments": "None", "currentNetReceivables": "245832000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24593656000", "currentAccountsPayable": "1069590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20663126000", "shortLongTermDebtTotal": "13555708000", "totalShareholderEquity": "9968382000", "capitalLeaseObligations": "200968000", "otherCurrentLiabilities": "115747000", "totalCurrentLiabilities": "1355356000", "otherNonCurrentLiabilities": "203927000", "totalNonCurrentLiabilities": "13415391000", "cashAndShortTermInvestments": "138648000", "commonStockSharesOutstanding": "404122000", "intangibleAssetsExcludingGoodwill": "5997000", "cashAndCashEquivalentsAtCarryingValue": "138648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105066000", "profitLoss": "None", "dividendPayout": "180281000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "311827000", "capitalExpenditures": "128424000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-225978000", "cashflowFromInvestment": "-71327000", "stockBasedCompensation": "5329000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "180281000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14522000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "15191000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "309504000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "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": "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" ] } } }