{ "ticker": { "uuid": "6f88b958-ada6-429f-8075-e7bd5858e090", "symbol": "PAAS", "name": "Pan American Silver Corp.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/6f88b958-ada6-429f-8075-e7bd5858e090/", "api_url": "https://sharemaestro.com/factors/api/tickers/6f88b958-ada6-429f-8075-e7bd5858e090/" }, "ticker_metadata": { "id": 3052, "uuid": "6f88b958-ada6-429f-8075-e7bd5858e090", "symbol": "PAAS", "name": "Pan American Silver Corp.", "asset_type": "equity", "market_cap": 22466382000, "stock_exchange_id": 3, "industry": "Gold", "sector": "Basic Materials", "description": "Pan American Silver Corp. The company is headquartered in Vancouver, Canada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "6f88b958-ada6-429f-8075-e7bd5858e090", "symbol": "PAAS", "name": "Pan American Silver Corp.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/6f88b958-ada6-429f-8075-e7bd5858e090/", "api_url": "https://sharemaestro.com/factors/api/tickers/6f88b958-ada6-429f-8075-e7bd5858e090/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.93, "value": 0.67, "quality": 0.93, "momentum": 0.9, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 47.58, "market_cap": 20075429400, "pe_ratio": 15.7672, "earnings_yield": 0.0634, "ebitda_to_ev": 0.1107, "shareholder_yield": 0.0107, "roe": 0.1731, "piotroski_f_score": 7, "momentum_12_1": 1.0851, "volatility_252d": 0.6166 }, "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": "2026-06-07T06:54:10.804417+00:00", "batch_id": "" }, "size": { "price_close": 47.58, "market_cap": 20075429400, "market_cap_usd": 20075429400, "enterprise_value": 19347429400, "shares_outstanding": 421930000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 15.7672, "pb_ratio": 2.7299, "ptbv_ratio": 2.7299, "ps_ratio": 4.9965, "pcf_ratio": 11.6912, "pfcf_ratio": 9.7004, "ev_ebitda": 9.0296, "ev_ebit": 11.7714, "ev_sales": 4.8153, "ev_fcf": 9.3486, "earnings_yield": 0.0634, "fcf_yield": 0.107, "price_to_sales": 4.9965, "price_to_book": 2.7299, "price_to_cashflow": 11.6912, "ebitda_to_ev": 0.1107, "sales_yield": 0.2077 }, "yield": { "dividend_yield": 0.0107, "buyback_yield": 0, "shareholder_yield": 0.0107, "debt_paydown_yield": null, "total_yield": 0.0107 }, "quality": { "gross_margin": 0.4379, "operating_margin": 0.4091, "net_margin": 0.3169, "ebitda_margin": 0.5333, "fcf_margin": 0.5151, "roe": 0.1731, "roa": 0.1257, "roic": 0.1888, "roc_greenblatt": null, "asset_turnover": 0.3966, "cash_conversion": 1.6254, "accruals_ratio": -0.0438, "sbc_to_revenue": 0.0002, "piotroski_f_score": 7, "altman_z_score": 5.4441, "earnings_stability_5y": 0.8807, "revenue_stability_5y": 0.4275, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1737, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.3776, "net_debt_to_ebitda": -0.3398, "debt_to_assets": 0.0757, "interest_coverage": 23.7916, "current_ratio": 2.8404, "quick_ratio": 2.115, "net_debt": -728000000, "local_beta": 0.0016, "volatility_252d": 0.6166, "volatility_60d": 1.459, "max_drawdown_12m": -0.319, "risk_adjusted_momentum": 1.7597 }, "growth": { "revenue_growth_1y": 0.3435, "revenue_growth_3y_cagr": 0.3506, "revenue_growth_5y_cagr": 0.2243, "eps_growth_1y": 3.0867, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.4111, "fcf_growth_1y": 0.8117, "book_value_growth_1y": 0.4142, "revenue_growth": 0.3435, "earnings_growth": 3.0867 }, "momentum": { "price_return_1m": -0.1927, "price_return_3m": -0.1984, "price_return_6m": 0.0784, "price_return_9m": 0.3885, "price_return_12m": 0.6832, "price_return_12m_ex1m": 1.0851, "momentum_6m": 0.0784, "momentum_12m": 0.6832, "momentum_12_1": 1.0851, "distance_from_52w_high": -0.3032, "distance_from_52w_low": 0.7847, "relative_strength": 0.5832 }, "raw_ttm": { "revenue_ttm": 4017927340, "gross_profit_ttm": 1759557186, "ebit_ttm": 1643599990, "ebitda_ttm": 2142667339, "net_income_ttm": 1273240129, "eps_diluted_ttm": 3.0177, "operating_cash_flow_ttm": 1717146640, "capital_expenditure_ttm": 352396498, "fcf_ttm": 2069543138, "dividends_paid_ttm": 215753091, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 69083325, "cash_and_equivalents": 1495000000, "total_current_assets": 2545000000, "total_current_liabilities": 896000000, "net_ppe": null, "total_assets": 10132000000, "total_debt": 767000000, "total_equity": 7354000000, "net_working_capital": 209000000, "book_value_per_share": 17.4294, "retained_earnings": -149000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 17.4294 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 42, "rank_pb": 60, "rank_ptbv": 52, "rank_ps": 79, "rank_pcf": 52, "rank_ev_ebitda": 32, "rank_ev_ebit": 47, "rank_earnings_yield": 42, "rank_fcf_yield": 37, "rank_dividend_yield": 44, "rank_shareholder_yield": 45, "rank_total_yield": 45, "rank_roe": 23, "rank_roc": 50, "rank_roic": 18, "rank_gross_margin": 52, "rank_fcf_margin": 15, "rank_piotroski": 19, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 4, "rank_eps_growth_5y": 11, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 17 }, "composites": { "value_composite": 33, "quality_composite": 7, "momentum_composite": 10, "growth_composite": 1, "yield_composite": 30, "svqf_composite": 21, "vc1_composite": 70, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 7, "quality_value_composite": 0.7894, "os_score": 0.93, "value_percentile": 0.67, "quality_percentile": 0.93, "momentum_percentile": 0.9, "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": 26, "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": 4728, "ticker_id": 3052, "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": "2026-06-07T06:54:10.804417+00:00", "batch_id": "", "os_score_delta": null, "price_close": 47.58, "market_cap": 20075429400, "market_cap_usd": 20075429400, "enterprise_value": 19347429400, "shares_outstanding": 421930000, "fx_rate_to_usd": null, "pe_ratio": 15.76719814, "pb_ratio": 2.7298653, "ptbv_ratio": 2.7298653, "ps_ratio": 4.99646402, "pcf_ratio": 11.69115609, "pfcf_ratio": 9.70041602, "ev_ebitda": 9.02960018, "ev_ebit": 11.77137352, "ev_sales": 4.81527608, "ev_fcf": 9.34864756, "earnings_yield": 0.06342281, "fcf_yield": 0.10696734, "dividend_yield": 0.01074712, "buyback_yield": 0, "shareholder_yield": 0.01074712, "debt_paydown_yield": null, "total_yield": 0.01074712, "gross_margin": 0.43792658, "operating_margin": 0.40906663, "net_margin": 0.31688978, "ebitda_margin": 0.53327678, "fcf_margin": 0.51507729, "roe": 0.17313573, "roa": 0.12566523, "roic": 0.18879533, "roc_greenblatt": null, "asset_turnover": 0.39655817, "cash_conversion": 1.62541463, "accruals_ratio": -0.04381233, "sbc_to_revenue": 0.00024888, "debt_to_equity": 0.37761762, "net_debt_to_ebitda": -0.33976343, "debt_to_assets": 0.07570075, "interest_coverage": 23.79155882, "current_ratio": 2.84040179, "quick_ratio": 2.11495536, "net_debt": -728000000, "revenue_growth_1y": 0.34347388, "revenue_growth_3y_cagr": 0.35059077, "revenue_growth_5y_cagr": 0.22428112, "eps_growth_1y": 3.08665431, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.41107054, "fcf_growth_1y": 0.81173347, "book_value_growth_1y": 0.41417639, "piotroski_f_score": 7, "altman_z_score": 5.44410095, "earnings_stability_5y": 0.880706, "revenue_stability_5y": 0.427481, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.19272879, "price_return_3m": -0.19842178, "price_return_6m": 0.07840049, "price_return_9m": 0.38849979, "price_return_12m": 0.68321105, "price_return_12m_ex1m": 1.08506265, "distance_from_52w_high": -0.30319916, "distance_from_52w_low": 0.78474973, "relative_strength": 0.58324747, "local_beta": 0.0016, "volatility_252d": 0.616606, "volatility_60d": 1.458956, "max_drawdown_12m": -0.31899068, "revenue_ttm": 4017927340, "gross_profit_ttm": 1759557186, "ebit_ttm": 1643599990, "ebitda_ttm": 2142667339, "net_income_ttm": 1273240129, "eps_diluted_ttm": 3.01765726, "operating_cash_flow_ttm": 1717146640, "capital_expenditure_ttm": 352396498, "fcf_ttm": 2069543138, "dividends_paid_ttm": 215753091, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 69083325, "cash_and_equivalents": 1495000000, "total_current_assets": 2545000000, "total_current_liabilities": 896000000, "net_ppe": null, "total_assets": 10132000000, "total_debt": 767000000, "total_equity": 7354000000, "net_working_capital": 209000000, "book_value_per_share": 17.42943142, "retained_earnings": -149000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 17.42943142, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 42, "rank_pb": 60, "rank_ptbv": 52, "rank_ps": 79, "rank_pcf": 52, "rank_ev_ebitda": 32, "rank_ev_ebit": 47, "rank_earnings_yield": 42, "rank_fcf_yield": 37, "rank_dividend_yield": 44, "rank_shareholder_yield": 45, "rank_total_yield": 45, "rank_roe": 23, "rank_roc": 50, "rank_roic": 18, "rank_gross_margin": 52, "rank_fcf_margin": 15, "rank_piotroski": 19, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 4, "rank_eps_growth_5y": 11, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 17, "value_composite": 33, "quality_composite": 7, "momentum_composite": 10, "growth_composite": 1, "yield_composite": 30, "svqf_composite": 21, "vc1_composite": 70, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 7, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "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": 47.58, "os": 0.93, "value": 0.67, "quality": 0.93, "momentum": 0.9, "confidence": 1, "coverage": 1, "pe_ratio": 15.7672, "earnings_yield": 0.0634, "shareholder_yield": 0.0107, "roe": 0.1731, "momentum_12_1": 1.0851, "complete_fields": { "id": 4728, "ticker_id": 3052, "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": "2026-06-07T06:54:10.804417+00:00", "batch_id": "", "os_score_delta": null, "price_close": 47.58, "market_cap": 20075429400, "market_cap_usd": 20075429400, "enterprise_value": 19347429400, "shares_outstanding": 421930000, "fx_rate_to_usd": null, "pe_ratio": 15.76719814, "pb_ratio": 2.7298653, "ptbv_ratio": 2.7298653, "ps_ratio": 4.99646402, "pcf_ratio": 11.69115609, "pfcf_ratio": 9.70041602, "ev_ebitda": 9.02960018, "ev_ebit": 11.77137352, "ev_sales": 4.81527608, "ev_fcf": 9.34864756, "earnings_yield": 0.06342281, "fcf_yield": 0.10696734, "dividend_yield": 0.01074712, "buyback_yield": 0, "shareholder_yield": 0.01074712, "debt_paydown_yield": null, "total_yield": 0.01074712, "gross_margin": 0.43792658, "operating_margin": 0.40906663, "net_margin": 0.31688978, "ebitda_margin": 0.53327678, "fcf_margin": 0.51507729, "roe": 0.17313573, "roa": 0.12566523, "roic": 0.18879533, "roc_greenblatt": null, "asset_turnover": 0.39655817, "cash_conversion": 1.62541463, "accruals_ratio": -0.04381233, "sbc_to_revenue": 0.00024888, "debt_to_equity": 0.37761762, "net_debt_to_ebitda": -0.33976343, "debt_to_assets": 0.07570075, "interest_coverage": 23.79155882, "current_ratio": 2.84040179, "quick_ratio": 2.11495536, "net_debt": -728000000, "revenue_growth_1y": 0.34347388, "revenue_growth_3y_cagr": 0.35059077, "revenue_growth_5y_cagr": 0.22428112, "eps_growth_1y": 3.08665431, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.41107054, "fcf_growth_1y": 0.81173347, "book_value_growth_1y": 0.41417639, "piotroski_f_score": 7, "altman_z_score": 5.44410095, "earnings_stability_5y": 0.880706, "revenue_stability_5y": 0.427481, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.19272879, "price_return_3m": -0.19842178, "price_return_6m": 0.07840049, "price_return_9m": 0.38849979, "price_return_12m": 0.68321105, "price_return_12m_ex1m": 1.08506265, "distance_from_52w_high": -0.30319916, "distance_from_52w_low": 0.78474973, "relative_strength": 0.58324747, "local_beta": 0.0016, "volatility_252d": 0.616606, "volatility_60d": 1.458956, "max_drawdown_12m": -0.31899068, "revenue_ttm": 4017927340, "gross_profit_ttm": 1759557186, "ebit_ttm": 1643599990, "ebitda_ttm": 2142667339, "net_income_ttm": 1273240129, "eps_diluted_ttm": 3.01765726, "operating_cash_flow_ttm": 1717146640, "capital_expenditure_ttm": 352396498, "fcf_ttm": 2069543138, "dividends_paid_ttm": 215753091, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 69083325, "cash_and_equivalents": 1495000000, "total_current_assets": 2545000000, "total_current_liabilities": 896000000, "net_ppe": null, "total_assets": 10132000000, "total_debt": 767000000, "total_equity": 7354000000, "net_working_capital": 209000000, "book_value_per_share": 17.42943142, "retained_earnings": -149000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 17.42943142, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 42, "rank_pb": 60, "rank_ptbv": 52, "rank_ps": 79, "rank_pcf": 52, "rank_ev_ebitda": 32, "rank_ev_ebit": 47, "rank_earnings_yield": 42, "rank_fcf_yield": 37, "rank_dividend_yield": 44, "rank_shareholder_yield": 45, "rank_total_yield": 45, "rank_roe": 23, "rank_roc": 50, "rank_roic": 18, "rank_gross_margin": 52, "rank_fcf_margin": 15, "rank_piotroski": 19, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 4, "rank_eps_growth_5y": 11, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 17, "value_composite": 33, "quality_composite": 7, "momentum_composite": 10, "growth_composite": 1, "yield_composite": 30, "svqf_composite": 21, "vc1_composite": 70, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 7, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "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": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "income_statement": { "revenue": 3682352526, "cost_of_revenue": 2295492483, "gross_profit": 1386860042, "ebit": 1188446463, "ebitda": 1720601857, "pretax_income": 1259671850, "tax_provision": 262516427, "net_income": 995120411, "net_income_to_common": 995120411, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1212788882, "total_current_assets": 2192003609, "total_assets": 9724271021, "short_term_debt": 57894448, "long_term_debt": 709000000, "total_debt": 766894448, "total_liabilities": 2736011791, "total_equity": 6984266509, "shares_outstanding": 381577000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1401105119, "capital_expenditure": 319496734, "free_cash_flow": 1720601853, "dividends_paid": 178063468, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311891, "ticker_id": 3052, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1188446463", "ebitda": "1720601857", "netIncome": "995120411", "grossProfit": "1386860042", "depreciation": "None", "totalRevenue": "3682352526", "costOfRevenue": "2295492483", "interestIncome": "None", "incomeBeforeTax": "1259671850", "interestExpense": "59015320", "operatingIncome": "1188446463", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "262516427", "reportedCurrency": "USD", "netInterestIncome": "-58000000", "nonInterestIncome": "None", "operatingExpenses": "198413581", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2295492483", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "532155394", "sellingGeneralAndAdministrative": "116000000", "netIncomeFromContinuingOperations": "980000000" }, "balance": { "goodwill": "None", "inventory": "586929928", "commonStock": "7434445757", "currentDebt": "None", "investments": "None", "totalAssets": "9724271021", "longTermDebt": "709000000", "shortTermDebt": "57894448", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-512066416", "totalLiabilities": "2736011791", "otherCurrentAssets": "32939946", "totalCurrentAssets": "2192003609", "currentLongTermDebt": "5000000", "longTermInvestments": "1948000000", "shortTermInvestments": "103810735", "currentNetReceivables": "255534118", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7532267411", "currentAccountsPayable": "314426747", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "935294799", "totalShareholderEquity": "6984266509", "capitalLeaseObligations": "138000000", "otherCurrentLiabilities": "443191987", "totalCurrentLiabilities": "815513182", "otherNonCurrentLiabilities": "4000000", "totalNonCurrentLiabilities": "1920498608", "cashAndShortTermInvestments": "1212788882", "commonStockSharesOutstanding": "381577000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1212788882", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "995120411", "profitLoss": "None", "dividendPayout": "178063468", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-10175055", "operatingCashflow": "1401105119", "capitalExpenditures": "319496734", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-282866538", "cashflowFromInvestment": "-763129150", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178063468", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46805254", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "532155394", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3682352526, "cost_of_revenue": 2295492483, "gross_profit": 1386860042, "research_and_development": null, "selling_general_admin": 116000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1188446463, "depreciation_amortisation": 532155394, "ebitda": 1720601857, "interest_expense": 59015320, "interest_income": null, "other_non_operating": null, "pretax_income": 1259671850, "tax_provision": 262516427, "effective_tax_rate": null, "net_income": 995120411, "net_income_continuing_ops": 980000000, "net_income_to_common": 995120411, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1212788882, "short_term_investments": 103810735, "net_receivables": 255534118, "inventory": 586929928, "other_current_assets": null, "total_current_assets": 2192003609, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7532267411, "total_assets": 9724271021, "short_term_debt": 57894448, "accounts_payable": 314426747, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 815513182, "long_term_debt": 709000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1920498608, "total_liabilities": 2736011791, "total_debt": 766894448, "preferred_stock": null, "minority_interest": null, "retained_earnings": -512066416, "total_equity": 6984266509, "shares_outstanding": 381577000, "operating_cash_flow": 1401105119, "stock_based_compensation": 2000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 319496734, "acquisitions": null, "other_investing": null, "investing_cash_flow": -763129150, "dividends_paid": 178063468, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -282866538, "free_cash_flow": 1720601853, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1188446463", "ebitda": "1720601857", "netIncome": "995120411", "grossProfit": "1386860042", "depreciation": "None", "totalRevenue": "3682352526", "costOfRevenue": "2295492483", "interestIncome": "None", "incomeBeforeTax": "1259671850", "interestExpense": "59015320", "operatingIncome": "1188446463", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "262516427", "reportedCurrency": "USD", "netInterestIncome": "-58000000", "nonInterestIncome": "None", "operatingExpenses": "198413581", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2295492483", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "532155394", "sellingGeneralAndAdministrative": "116000000", "netIncomeFromContinuingOperations": "980000000" }, "balance": { "goodwill": "None", "inventory": "586929928", "commonStock": "7434445757", "currentDebt": "None", "investments": "None", "totalAssets": "9724271021", "longTermDebt": "709000000", "shortTermDebt": "57894448", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-512066416", "totalLiabilities": "2736011791", "otherCurrentAssets": "32939946", "totalCurrentAssets": "2192003609", "currentLongTermDebt": "5000000", "longTermInvestments": "1948000000", "shortTermInvestments": "103810735", "currentNetReceivables": "255534118", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7532267411", "currentAccountsPayable": "314426747", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "935294799", "totalShareholderEquity": "6984266509", "capitalLeaseObligations": "138000000", "otherCurrentLiabilities": "443191987", "totalCurrentLiabilities": "815513182", "otherNonCurrentLiabilities": "4000000", "totalNonCurrentLiabilities": "1920498608", "cashAndShortTermInvestments": "1212788882", "commonStockSharesOutstanding": "381577000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1212788882", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "995120411", "profitLoss": "None", "dividendPayout": "178063468", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-10175055", "operatingCashflow": "1401105119", "capitalExpenditures": "319496734", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-282866538", "cashflowFromInvestment": "-763129150", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178063468", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46805254", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "532155394", "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": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "income_statement": { "revenue": 2818900000, "cost_of_revenue": 2270400000, "gross_profit": 548500000, "ebit": 479300000, "ebitda": 1051000000, "pretax_income": 431700000, "tax_provision": 319000000, "net_income": 111500000, "net_income_to_common": 111500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 862800000, "total_current_assets": 1720400000, "total_assets": 7202700000, "short_term_debt": 47400000, "long_term_debt": 702000000, "total_debt": 749400000, "total_liabilities": 2486100000, "total_equity": 4703500000, "shares_outstanding": 363401000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 724100000, "capital_expenditure": 323300000, "free_cash_flow": 1047400000, "dividends_paid": 145400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311896, "ticker_id": 3052, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "479300000", "ebitda": "1051000000", "netIncome": "111500000", "grossProfit": "548500000", "depreciation": "None", "totalRevenue": "2818900000", "costOfRevenue": "2270400000", "interestIncome": "None", "incomeBeforeTax": "431700000", "interestExpense": "50836068", "operatingIncome": "530700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "319000000", "reportedCurrency": "USD", "netInterestIncome": "-53400000", "nonInterestIncome": "None", "operatingExpenses": "17800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2270400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "571700000", "sellingGeneralAndAdministrative": "69800000", "netIncomeFromContinuingOperations": "112700000" }, "balance": { "goodwill": "None", "inventory": "605700000", "commonStock": "5939700000", "currentDebt": "None", "investments": "None", "totalAssets": "7202700000", "longTermDebt": "702000000", "shortTermDebt": "47400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1299500000", "totalLiabilities": "2486100000", "otherCurrentAssets": "31600000", "totalCurrentAssets": "1720400000", "currentLongTermDebt": "6800000", "longTermInvestments": "0", "shortTermInvestments": "24500000", "currentNetReceivables": "195800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5482400000", "currentAccountsPayable": "194400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "803300000", "totalShareholderEquity": "4703500000", "capitalLeaseObligations": "94500000", "otherCurrentLiabilities": "312700000", "totalCurrentLiabilities": "687000000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "1799100000", "cashAndShortTermInvestments": "862800000", "commonStockSharesOutstanding": "363401000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "862800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112700000", "profitLoss": "None", "dividendPayout": "145400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-67800000", "operatingCashflow": "724100000", "capitalExpenditures": "323300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-225200000", "cashflowFromInvestment": "-32600000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23133267", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "571700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2818900000, "cost_of_revenue": 2270400000, "gross_profit": 548500000, "research_and_development": null, "selling_general_admin": 69800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 479300000, "depreciation_amortisation": 571700000, "ebitda": 1051000000, "interest_expense": 50836068, "interest_income": null, "other_non_operating": null, "pretax_income": 431700000, "tax_provision": 319000000, "effective_tax_rate": null, "net_income": 111500000, "net_income_continuing_ops": 112700000, "net_income_to_common": 111500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 862800000, "short_term_investments": 24500000, "net_receivables": 195800000, "inventory": 605700000, "other_current_assets": null, "total_current_assets": 1720400000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5482400000, "total_assets": 7202700000, "short_term_debt": 47400000, "accounts_payable": 194400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 687000000, "long_term_debt": 702000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1799100000, "total_liabilities": 2486100000, "total_debt": 749400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1299500000, "total_equity": 4703500000, "shares_outstanding": 363401000, "operating_cash_flow": 724100000, "stock_based_compensation": 400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 323300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32600000, "dividends_paid": 145400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -225200000, "free_cash_flow": 1047400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "479300000", "ebitda": "1051000000", "netIncome": "111500000", "grossProfit": "548500000", "depreciation": "None", "totalRevenue": "2818900000", "costOfRevenue": "2270400000", "interestIncome": "None", "incomeBeforeTax": "431700000", "interestExpense": "50836068", "operatingIncome": "530700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "319000000", "reportedCurrency": "USD", "netInterestIncome": "-53400000", "nonInterestIncome": "None", "operatingExpenses": "17800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2270400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "571700000", "sellingGeneralAndAdministrative": "69800000", "netIncomeFromContinuingOperations": "112700000" }, "balance": { "goodwill": "None", "inventory": "605700000", "commonStock": "5939700000", "currentDebt": "None", "investments": "None", "totalAssets": "7202700000", "longTermDebt": "702000000", "shortTermDebt": "47400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1299500000", "totalLiabilities": "2486100000", "otherCurrentAssets": "31600000", "totalCurrentAssets": "1720400000", "currentLongTermDebt": "6800000", "longTermInvestments": "0", "shortTermInvestments": "24500000", "currentNetReceivables": "195800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5482400000", "currentAccountsPayable": "194400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "803300000", "totalShareholderEquity": "4703500000", "capitalLeaseObligations": "94500000", "otherCurrentLiabilities": "312700000", "totalCurrentLiabilities": "687000000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "1799100000", "cashAndShortTermInvestments": "862800000", "commonStockSharesOutstanding": "363401000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "862800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112700000", "profitLoss": "None", "dividendPayout": "145400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-67800000", "operatingCashflow": "724100000", "capitalExpenditures": "323300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-225200000", "cashflowFromInvestment": "-32600000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23133267", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "571700000", "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": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "income_statement": { "revenue": 2316100000, "cost_of_revenue": 2019300000, "gross_profit": 296800000, "ebit": -7400000, "ebitda": 476800000, "pretax_income": -58800000, "tax_provision": 46100000, "net_income": -103700000, "net_income_to_common": -103700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 399600000, "total_current_assets": 1390000000, "total_assets": 7213100000, "short_term_debt": 52400000, "long_term_debt": 697000000, "total_debt": 749400000, "total_liabilities": 2440600000, "total_equity": 4760700000, "shares_outstanding": 326540000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 450200000, "capital_expenditure": 379000000, "free_cash_flow": 829200000, "dividends_paid": 130400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311901, "ticker_id": 3052, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7400000", "ebitda": "476800000", "netIncome": "-103700000", "grossProfit": "296800000", "depreciation": "None", "totalRevenue": "2316100000", "costOfRevenue": "2019300000", "interestIncome": "None", "incomeBeforeTax": "-58800000", "interestExpense": "58248980", "operatingIncome": "38100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "46100000", "reportedCurrency": "USD", "netInterestIncome": "-57200000", "nonInterestIncome": "None", "operatingExpenses": "258700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2019300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "484200000", "sellingGeneralAndAdministrative": "61400000", "netIncomeFromContinuingOperations": "-104900000" }, "balance": { "goodwill": "None", "inventory": "711600000", "commonStock": "5966500000", "currentDebt": "None", "investments": "None", "totalAssets": "7213100000", "longTermDebt": "697000000", "shortTermDebt": "52400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1269500000", "totalLiabilities": "2440600000", "otherCurrentAssets": "36600000", "totalCurrentAssets": "1390000000", "currentLongTermDebt": "6700000", "longTermInvestments": "0", "shortTermInvestments": "41300000", "currentNetReceivables": "200900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5823100000", "currentAccountsPayable": "198200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "801600000", "totalShareholderEquity": "4760700000", "capitalLeaseObligations": "97900000", "otherCurrentLiabilities": "301000000", "totalCurrentLiabilities": "624200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1816400000", "cashAndShortTermInvestments": "399600000", "commonStockSharesOutstanding": "326540000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "399600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-104900000", "profitLoss": "None", "dividendPayout": "130400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "38500000", "operatingCashflow": "450200000", "capitalExpenditures": "379000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-551800000", "cashflowFromInvestment": "397900000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "130400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "484200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2316100000, "cost_of_revenue": 2019300000, "gross_profit": 296800000, "research_and_development": null, "selling_general_admin": 61400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7400000, "depreciation_amortisation": 484200000, "ebitda": 476800000, "interest_expense": 58248980, "interest_income": null, "other_non_operating": null, "pretax_income": -58800000, "tax_provision": 46100000, "effective_tax_rate": null, "net_income": -103700000, "net_income_continuing_ops": -104900000, "net_income_to_common": -103700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 399600000, "short_term_investments": 41300000, "net_receivables": 200900000, "inventory": 711600000, "other_current_assets": null, "total_current_assets": 1390000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5823100000, "total_assets": 7213100000, "short_term_debt": 52400000, "accounts_payable": 198200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 624200000, "long_term_debt": 697000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1816400000, "total_liabilities": 2440600000, "total_debt": 749400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1269500000, "total_equity": 4760700000, "shares_outstanding": 326540000, "operating_cash_flow": 450200000, "stock_based_compensation": 5500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 379000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 397900000, "dividends_paid": 130400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -551800000, "free_cash_flow": 829200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7400000", "ebitda": "476800000", "netIncome": "-103700000", "grossProfit": "296800000", "depreciation": "None", "totalRevenue": "2316100000", "costOfRevenue": "2019300000", "interestIncome": "None", "incomeBeforeTax": "-58800000", "interestExpense": "58248980", "operatingIncome": "38100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "46100000", "reportedCurrency": "USD", "netInterestIncome": "-57200000", "nonInterestIncome": "None", "operatingExpenses": "258700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2019300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "484200000", "sellingGeneralAndAdministrative": "61400000", "netIncomeFromContinuingOperations": "-104900000" }, "balance": { "goodwill": "None", "inventory": "711600000", "commonStock": "5966500000", "currentDebt": "None", "investments": "None", "totalAssets": "7213100000", "longTermDebt": "697000000", "shortTermDebt": "52400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1269500000", "totalLiabilities": "2440600000", "otherCurrentAssets": "36600000", "totalCurrentAssets": "1390000000", "currentLongTermDebt": "6700000", "longTermInvestments": "0", "shortTermInvestments": "41300000", "currentNetReceivables": "200900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5823100000", "currentAccountsPayable": "198200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "801600000", "totalShareholderEquity": "4760700000", "capitalLeaseObligations": "97900000", "otherCurrentLiabilities": "301000000", "totalCurrentLiabilities": "624200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1816400000", "cashAndShortTermInvestments": "399600000", "commonStockSharesOutstanding": "326540000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "399600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-104900000", "profitLoss": "None", "dividendPayout": "130400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "38500000", "operatingCashflow": "450200000", "capitalExpenditures": "379000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-551800000", "cashflowFromInvestment": "397900000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "130400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "484200000", "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": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "income_statement": { "revenue": 1494700000, "cost_of_revenue": 1446300000, "gross_profit": 48400000, "ebit": -295700000, "ebitda": 20300000, "pretax_income": -301000000, "tax_provision": 39100000, "net_income": -340063000, "net_income_to_common": -340063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107000000, "total_current_assets": 804400000, "total_assets": 3248500000, "short_term_debt": 27300000, "long_term_debt": 180010000, "total_debt": 207310000, "total_liabilities": 1046900000, "total_equity": 2195500000, "shares_outstanding": 210521000, "goodwill_and_intangibles": 2775000 }, "cash_flow": { "operating_cash_flow": 31800000, "capital_expenditure": 274700000, "free_cash_flow": 306500000, "dividends_paid": 94700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311906, "ticker_id": 3052, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-295700000", "ebitda": "20300000", "netIncome": "-340063000", "grossProfit": "48400000", "depreciation": "None", "totalRevenue": "1494700000", "costOfRevenue": "1446300000", "interestIncome": "None", "incomeBeforeTax": "-301000000", "interestExpense": "7319995", "operatingIncome": "-262300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "39100000", "reportedCurrency": "USD", "netInterestIncome": "-7622000", "nonInterestIncome": "None", "operatingExpenses": "310700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1446300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "316000000", "sellingGeneralAndAdministrative": "29000000", "netIncomeFromContinuingOperations": "-340063000" }, "balance": { "goodwill": "2775000", "inventory": "471600000", "commonStock": "3140000000", "currentDebt": "None", "investments": "None", "totalAssets": "3248500000", "longTermDebt": "180010000", "shortTermDebt": "27300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1034800000", "totalLiabilities": "1046900000", "otherCurrentAssets": "13900000", "totalCurrentAssets": "804400000", "currentLongTermDebt": "13700000", "longTermInvestments": "123259000", "shortTermInvestments": "35300000", "currentNetReceivables": "176600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2444100000", "currentAccountsPayable": "88800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2226354000", "shortLongTermDebtTotal": "226800000", "totalShareholderEquity": "2195500000", "capitalLeaseObligations": "33114000", "otherCurrentLiabilities": "218400000", "totalCurrentLiabilities": "380800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "666100000", "cashAndShortTermInvestments": "107000000", "commonStockSharesOutstanding": "210521000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "107000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-340100000", "profitLoss": "None", "dividendPayout": "94700000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-49900000", "operatingCashflow": "31800000", "capitalExpenditures": "274700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53000000", "cashflowFromInvestment": "-255400000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "94700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "316000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1494700000, "cost_of_revenue": 1446300000, "gross_profit": 48400000, "research_and_development": null, "selling_general_admin": 29000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -295700000, "depreciation_amortisation": 316000000, "ebitda": 20300000, "interest_expense": 7319995, "interest_income": null, "other_non_operating": null, "pretax_income": -301000000, "tax_provision": 39100000, "effective_tax_rate": null, "net_income": -340063000, "net_income_continuing_ops": -340063000, "net_income_to_common": -340063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107000000, "short_term_investments": 35300000, "net_receivables": 176600000, "inventory": 471600000, "other_current_assets": null, "total_current_assets": 804400000, "net_ppe": null, "goodwill": 2775000, "intangible_assets": null, "goodwill_and_intangibles": 2775000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2444100000, "total_assets": 3248500000, "short_term_debt": 27300000, "accounts_payable": 88800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 380800000, "long_term_debt": 180010000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 666100000, "total_liabilities": 1046900000, "total_debt": 207310000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1034800000, "total_equity": 2195500000, "shares_outstanding": 210521000, "operating_cash_flow": 31800000, "stock_based_compensation": 3900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 274700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -255400000, "dividends_paid": 94700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 53000000, "free_cash_flow": 306500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-295700000", "ebitda": "20300000", "netIncome": "-340063000", "grossProfit": "48400000", "depreciation": "None", "totalRevenue": "1494700000", "costOfRevenue": "1446300000", "interestIncome": "None", "incomeBeforeTax": "-301000000", "interestExpense": "7319995", "operatingIncome": "-262300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "39100000", "reportedCurrency": "USD", "netInterestIncome": "-7622000", "nonInterestIncome": "None", "operatingExpenses": "310700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1446300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "316000000", "sellingGeneralAndAdministrative": "29000000", "netIncomeFromContinuingOperations": "-340063000" }, "balance": { "goodwill": "2775000", "inventory": "471600000", "commonStock": "3140000000", "currentDebt": "None", "investments": "None", "totalAssets": "3248500000", "longTermDebt": "180010000", "shortTermDebt": "27300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1034800000", "totalLiabilities": "1046900000", "otherCurrentAssets": "13900000", "totalCurrentAssets": "804400000", "currentLongTermDebt": "13700000", "longTermInvestments": "123259000", "shortTermInvestments": "35300000", "currentNetReceivables": "176600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2444100000", "currentAccountsPayable": "88800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2226354000", "shortLongTermDebtTotal": "226800000", "totalShareholderEquity": "2195500000", "capitalLeaseObligations": "33114000", "otherCurrentLiabilities": "218400000", "totalCurrentLiabilities": "380800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "666100000", "cashAndShortTermInvestments": "107000000", "commonStockSharesOutstanding": "210521000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "107000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-340100000", "profitLoss": "None", "dividendPayout": "94700000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-49900000", "operatingCashflow": "31800000", "capitalExpenditures": "274700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53000000", "cashflowFromInvestment": "-255400000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "94700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "316000000", "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": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "income_statement": { "revenue": 1632750000, "cost_of_revenue": 1264812000, "gross_profit": 367938000, "ebit": 248651000, "ebitda": 551609000, "pretax_income": 244991000, "tax_provision": 146429000, "net_income": 97428000, "net_income_to_common": 97428000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 283550000, "total_current_assets": 1001169000, "total_assets": 3518584000, "short_term_debt": 10663000, "long_term_debt": 11900000, "total_debt": 22563000, "total_liabilities": 882576000, "total_equity": 2631554000, "shares_outstanding": 210435000, "goodwill_and_intangibles": 2775000 }, "cash_flow": { "operating_cash_flow": 392108000, "capital_expenditure": 243478000, "free_cash_flow": 635586000, "dividends_paid": 71500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311911, "ticker_id": 3052, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "248651000", "ebitda": "551609000", "netIncome": "97428000", "grossProfit": "367938000", "depreciation": "None", "totalRevenue": "1632750000", "costOfRevenue": "1264812000", "interestIncome": "None", "incomeBeforeTax": "244991000", "interestExpense": "8651202", "operatingIncome": "320911000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "146429000", "reportedCurrency": "USD", "netInterestIncome": "-8728000", "nonInterestIncome": "None", "operatingExpenses": "47027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1264812000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "302958000", "sellingGeneralAndAdministrative": "34852000", "netIncomeFromContinuingOperations": "98562000" }, "balance": { "goodwill": "2775000", "inventory": "500462000", "commonStock": "3136214000", "currentDebt": "None", "investments": "None", "totalAssets": "3518584000", "longTermDebt": "11900000", "shortTermDebt": "10663000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-598035000", "totalLiabilities": "882576000", "otherCurrentAssets": "17002000", "totalCurrentAssets": "1001169000", "currentLongTermDebt": "None", "longTermInvestments": "78657000", "shortTermInvestments": "51723000", "currentNetReceivables": "148432000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2517415000", "currentAccountsPayable": "77461000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2344551000", "shortLongTermDebtTotal": "42461000", "totalShareholderEquity": "2631554000", "capitalLeaseObligations": "30561000", "otherCurrentLiabilities": "208080000", "totalCurrentLiabilities": "387675000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "494901000", "cashAndShortTermInvestments": "283550000", "commonStockSharesOutstanding": "210435000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "283550000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98562000", "profitLoss": "None", "dividendPayout": "71500000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-82885000", "operatingCashflow": "392108000", "capitalExpenditures": "243478000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85910000", "cashflowFromInvestment": "-186662000", "stockBasedCompensation": "5128000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "302958000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1632750000, "cost_of_revenue": 1264812000, "gross_profit": 367938000, "research_and_development": null, "selling_general_admin": 34852000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 248651000, "depreciation_amortisation": 302958000, "ebitda": 551609000, "interest_expense": 8651202, "interest_income": null, "other_non_operating": null, "pretax_income": 244991000, "tax_provision": 146429000, "effective_tax_rate": null, "net_income": 97428000, "net_income_continuing_ops": 98562000, "net_income_to_common": 97428000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 283550000, "short_term_investments": 51723000, "net_receivables": 148432000, "inventory": 500462000, "other_current_assets": null, "total_current_assets": 1001169000, "net_ppe": null, "goodwill": 2775000, "intangible_assets": null, "goodwill_and_intangibles": 2775000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2517415000, "total_assets": 3518584000, "short_term_debt": 10663000, "accounts_payable": 77461000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 387675000, "long_term_debt": 11900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 494901000, "total_liabilities": 882576000, "total_debt": 22563000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -598035000, "total_equity": 2631554000, "shares_outstanding": 210435000, "operating_cash_flow": 392108000, "stock_based_compensation": 5128000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 243478000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -186662000, "dividends_paid": 71500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85910000, "free_cash_flow": 635586000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "248651000", "ebitda": "551609000", "netIncome": "97428000", "grossProfit": "367938000", "depreciation": "None", "totalRevenue": "1632750000", "costOfRevenue": "1264812000", "interestIncome": "None", "incomeBeforeTax": "244991000", "interestExpense": "8651202", "operatingIncome": "320911000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "146429000", "reportedCurrency": "USD", "netInterestIncome": "-8728000", "nonInterestIncome": "None", "operatingExpenses": "47027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1264812000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "302958000", "sellingGeneralAndAdministrative": "34852000", "netIncomeFromContinuingOperations": "98562000" }, "balance": { "goodwill": "2775000", "inventory": "500462000", "commonStock": "3136214000", "currentDebt": "None", "investments": "None", "totalAssets": "3518584000", "longTermDebt": "11900000", "shortTermDebt": "10663000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-598035000", "totalLiabilities": "882576000", "otherCurrentAssets": "17002000", "totalCurrentAssets": "1001169000", "currentLongTermDebt": "None", "longTermInvestments": "78657000", "shortTermInvestments": "51723000", "currentNetReceivables": "148432000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2517415000", "currentAccountsPayable": "77461000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2344551000", "shortLongTermDebtTotal": "42461000", "totalShareholderEquity": "2631554000", "capitalLeaseObligations": "30561000", "otherCurrentLiabilities": "208080000", "totalCurrentLiabilities": "387675000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "494901000", "cashAndShortTermInvestments": "283550000", "commonStockSharesOutstanding": "210435000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "283550000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98562000", "profitLoss": "None", "dividendPayout": "71500000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-82885000", "operatingCashflow": "392108000", "capitalExpenditures": "243478000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85910000", "cashflowFromInvestment": "-186662000", "stockBasedCompensation": "5128000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "302958000", "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": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "income_statement": { "revenue": 1338812000, "cost_of_revenue": 1080740000, "gross_profit": 258072000, "ebit": 261228000, "ebitda": 533672000, "pretax_income": 252012000, "tax_provision": 75557000, "net_income": 177882000, "net_income_to_common": 177882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167113000, "total_current_assets": 856924000, "total_assets": 3433875000, "short_term_debt": 12829000, "long_term_debt": null, "total_debt": 12829000, "total_liabilities": 828036000, "total_equity": 2602519000, "shares_outstanding": 210295000, "goodwill_and_intangibles": 2775000 }, "cash_flow": { "operating_cash_flow": 462315000, "capital_expenditure": 178556000, "free_cash_flow": 640871000, "dividends_paid": 46223000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311916, "ticker_id": 3052, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "261228000", "ebitda": "533672000", "netIncome": "177882000", "grossProfit": "258072000", "depreciation": "None", "totalRevenue": "1338812000", "costOfRevenue": "1080740000", "interestIncome": "None", "incomeBeforeTax": "252012000", "interestExpense": "12469678", "operatingIncome": "209977000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "75557000", "reportedCurrency": "USD", "netInterestIncome": "-11844000", "nonInterestIncome": "None", "operatingExpenses": "48095000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1080740000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "272444000", "sellingGeneralAndAdministrative": "36375000", "netIncomeFromContinuingOperations": "176455000" }, "balance": { "goodwill": "2775000", "inventory": "406191000", "commonStock": "3132140000", "currentDebt": "None", "investments": "None", "totalAssets": "3433875000", "longTermDebt": "None", "shortTermDebt": "12829000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-623030000", "totalLiabilities": "828036000", "otherCurrentAssets": "21867000", "totalCurrentAssets": "856924000", "currentLongTermDebt": "None", "longTermInvestments": "71560000", "shortTermInvestments": "111946000", "currentNetReceivables": "149807000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2576951000", "currentAccountsPayable": "80280000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2415006000", "shortLongTermDebtTotal": "33565000", "totalShareholderEquity": "2602519000", "capitalLeaseObligations": "33565000", "otherCurrentLiabilities": "181914000", "totalCurrentLiabilities": "361756000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "466280000", "cashAndShortTermInvestments": "167113000", "commonStockSharesOutstanding": "210295000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "167113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "176455000", "profitLoss": "None", "dividendPayout": "46223000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-14623000", "operatingCashflow": "462315000", "capitalExpenditures": "178556000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-329587000", "cashflowFromInvestment": "-83918000", "stockBasedCompensation": "3024000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46223000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "272444000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1338812000, "cost_of_revenue": 1080740000, "gross_profit": 258072000, "research_and_development": null, "selling_general_admin": 36375000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 261228000, "depreciation_amortisation": 272444000, "ebitda": 533672000, "interest_expense": 12469678, "interest_income": null, "other_non_operating": null, "pretax_income": 252012000, "tax_provision": 75557000, "effective_tax_rate": null, "net_income": 177882000, "net_income_continuing_ops": 176455000, "net_income_to_common": 177882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167113000, "short_term_investments": 111946000, "net_receivables": 149807000, "inventory": 406191000, "other_current_assets": null, "total_current_assets": 856924000, "net_ppe": null, "goodwill": 2775000, "intangible_assets": null, "goodwill_and_intangibles": 2775000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2576951000, "total_assets": 3433875000, "short_term_debt": 12829000, "accounts_payable": 80280000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 361756000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 466280000, "total_liabilities": 828036000, "total_debt": 12829000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -623030000, "total_equity": 2602519000, "shares_outstanding": 210295000, "operating_cash_flow": 462315000, "stock_based_compensation": 3024000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 178556000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83918000, "dividends_paid": 46223000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -329587000, "free_cash_flow": 640871000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "261228000", "ebitda": "533672000", "netIncome": "177882000", "grossProfit": "258072000", "depreciation": "None", "totalRevenue": "1338812000", "costOfRevenue": "1080740000", "interestIncome": "None", "incomeBeforeTax": "252012000", "interestExpense": "12469678", "operatingIncome": "209977000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "75557000", "reportedCurrency": "USD", "netInterestIncome": "-11844000", "nonInterestIncome": "None", "operatingExpenses": "48095000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1080740000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "272444000", "sellingGeneralAndAdministrative": "36375000", "netIncomeFromContinuingOperations": "176455000" }, "balance": { "goodwill": "2775000", "inventory": "406191000", "commonStock": "3132140000", "currentDebt": "None", "investments": "None", "totalAssets": "3433875000", "longTermDebt": "None", "shortTermDebt": "12829000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-623030000", "totalLiabilities": "828036000", "otherCurrentAssets": "21867000", "totalCurrentAssets": "856924000", "currentLongTermDebt": "None", "longTermInvestments": "71560000", "shortTermInvestments": "111946000", "currentNetReceivables": "149807000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2576951000", "currentAccountsPayable": "80280000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2415006000", "shortLongTermDebtTotal": "33565000", "totalShareholderEquity": "2602519000", "capitalLeaseObligations": "33565000", "otherCurrentLiabilities": "181914000", "totalCurrentLiabilities": "361756000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "466280000", "cashAndShortTermInvestments": "167113000", "commonStockSharesOutstanding": "210295000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "167113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "176455000", "profitLoss": "None", "dividendPayout": "46223000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-14623000", "operatingCashflow": "462315000", "capitalExpenditures": "178556000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-329587000", "cashflowFromInvestment": "-83918000", "stockBasedCompensation": "3024000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46223000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "272444000", "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": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "income_statement": { "revenue": 1350759000, "cost_of_revenue": 1145133000, "gross_profit": 205626000, "ebit": 199391000, "ebitda": 452844000, "pretax_income": 182512000, "tax_provision": 71268000, "net_income": 110738000, "net_income_to_common": 110738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120564000, "total_current_assets": 788919000, "total_assets": 3461682000, "short_term_debt": 14198000, "long_term_debt": 275000000, "total_debt": 289198000, "total_liabilities": 993836000, "total_equity": 2463099000, "shares_outstanding": 201571000, "goodwill_and_intangibles": 4987000 }, "cash_flow": { "operating_cash_flow": 282028000, "capital_expenditure": 207352000, "free_cash_flow": 489380000, "dividends_paid": 29332000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311921, "ticker_id": 3052, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "199391000", "ebitda": "452844000", "netIncome": "110738000", "grossProfit": "205626000", "depreciation": "None", "totalRevenue": "1350759000", "costOfRevenue": "1145133000", "interestIncome": "67811000", "incomeBeforeTax": "182512000", "interestExpense": "19829532", "operatingIncome": "127104000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "71268000", "reportedCurrency": "USD", "netInterestIncome": "-19379000", "nonInterestIncome": "None", "operatingExpenses": "78522000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1145133000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "253453000", "sellingGeneralAndAdministrative": "31752000", "netIncomeFromContinuingOperations": "111244000" }, "balance": { "goodwill": "4987000", "inventory": "346507000", "commonStock": "3123514000", "currentDebt": "None", "investments": "None", "totalAssets": "3461682000", "longTermDebt": "275000000", "shortTermDebt": "14198000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-754689000", "totalLiabilities": "993836000", "otherCurrentAssets": "18110000", "totalCurrentAssets": "788919000", "currentLongTermDebt": "None", "longTermInvestments": "84319000", "shortTermInvestments": "117776000", "currentNetReceivables": "185962000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2672763000", "currentAccountsPayable": "66924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2504901000", "shortLongTermDebtTotal": "316208000", "totalShareholderEquity": "2463099000", "capitalLeaseObligations": "41208000", "otherCurrentLiabilities": "130990000", "totalCurrentLiabilities": "271670000", "otherNonCurrentLiabilities": "27754000", "totalNonCurrentLiabilities": "722166000", "cashAndShortTermInvestments": "120564000", "commonStockSharesOutstanding": "201571000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "120564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111244000", "profitLoss": "None", "dividendPayout": "29332000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "22753000", "operatingCashflow": "282028000", "capitalExpenditures": "207352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "103255000", "cashflowFromInvestment": "-402168000", "stockBasedCompensation": "4448000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29332000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "335000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "253453000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1350759000, "cost_of_revenue": 1145133000, "gross_profit": 205626000, "research_and_development": null, "selling_general_admin": 31752000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 199391000, "depreciation_amortisation": 253453000, "ebitda": 452844000, "interest_expense": 19829532, "interest_income": null, "other_non_operating": null, "pretax_income": 182512000, "tax_provision": 71268000, "effective_tax_rate": null, "net_income": 110738000, "net_income_continuing_ops": 111244000, "net_income_to_common": 110738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120564000, "short_term_investments": 117776000, "net_receivables": 185962000, "inventory": 346507000, "other_current_assets": null, "total_current_assets": 788919000, "net_ppe": null, "goodwill": 4987000, "intangible_assets": null, "goodwill_and_intangibles": 4987000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2672763000, "total_assets": 3461682000, "short_term_debt": 14198000, "accounts_payable": 66924000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 271670000, "long_term_debt": 275000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 722166000, "total_liabilities": 993836000, "total_debt": 289198000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -754689000, "total_equity": 2463099000, "shares_outstanding": 201571000, "operating_cash_flow": 282028000, "stock_based_compensation": 4448000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 207352000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -402168000, "dividends_paid": 29332000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 103255000, "free_cash_flow": 489380000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "199391000", "ebitda": "452844000", "netIncome": "110738000", "grossProfit": "205626000", "depreciation": "None", "totalRevenue": "1350759000", "costOfRevenue": "1145133000", "interestIncome": "67811000", "incomeBeforeTax": "182512000", "interestExpense": "19829532", "operatingIncome": "127104000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "71268000", "reportedCurrency": "USD", "netInterestIncome": "-19379000", "nonInterestIncome": "None", "operatingExpenses": "78522000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1145133000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "253453000", "sellingGeneralAndAdministrative": "31752000", "netIncomeFromContinuingOperations": "111244000" }, "balance": { "goodwill": "4987000", "inventory": "346507000", "commonStock": "3123514000", "currentDebt": "None", "investments": "None", "totalAssets": "3461682000", "longTermDebt": "275000000", "shortTermDebt": "14198000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-754689000", "totalLiabilities": "993836000", "otherCurrentAssets": "18110000", "totalCurrentAssets": "788919000", "currentLongTermDebt": "None", "longTermInvestments": "84319000", "shortTermInvestments": "117776000", "currentNetReceivables": "185962000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2672763000", "currentAccountsPayable": "66924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2504901000", "shortLongTermDebtTotal": "316208000", "totalShareholderEquity": "2463099000", "capitalLeaseObligations": "41208000", "otherCurrentLiabilities": "130990000", "totalCurrentLiabilities": "271670000", "otherNonCurrentLiabilities": "27754000", "totalNonCurrentLiabilities": "722166000", "cashAndShortTermInvestments": "120564000", "commonStockSharesOutstanding": "201571000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "120564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111244000", "profitLoss": "None", "dividendPayout": "29332000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "22753000", "operatingCashflow": "282028000", "capitalExpenditures": "207352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "103255000", "cashflowFromInvestment": "-402168000", "stockBasedCompensation": "4448000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29332000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "335000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "253453000", "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": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "income_statement": { "revenue": 784495000, "cost_of_revenue": 683598000, "gross_profit": 100897000, "ebit": 56927000, "ebitda": 204216000, "pretax_income": 33188000, "tax_provision": 21147000, "net_income": 10294000, "net_income_to_common": 10294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138510000, "total_current_assets": 548374000, "total_assets": 1937476000, "short_term_debt": 5356000, "long_term_debt": 20788000, "total_debt": 26144000, "total_liabilities": 424127000, "total_equity": 1508212000, "shares_outstanding": 153522000, "goodwill_and_intangibles": 3057000 }, "cash_flow": { "operating_cash_flow": 154978000, "capital_expenditure": 151848000, "free_cash_flow": 306826000, "dividends_paid": 21284000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311926, "ticker_id": 3052, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56927000", "ebitda": "204216000", "netIncome": "10294000", "grossProfit": "100897000", "depreciation": "None", "totalRevenue": "784495000", "costOfRevenue": "683598000", "interestIncome": "678000", "incomeBeforeTax": "33188000", "interestExpense": "2176063", "operatingIncome": "42689000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "21147000", "reportedCurrency": "USD", "netInterestIncome": "-1615000", "nonInterestIncome": "None", "operatingExpenses": "58208000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "683598000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147289000", "sellingGeneralAndAdministrative": "22649000", "netIncomeFromContinuingOperations": "12041000" }, "balance": { "goodwill": "3057000", "inventory": "214465000", "commonStock": "2321498000", "currentDebt": "None", "investments": "None", "totalAssets": "1937476000", "longTermDebt": "20788000", "shortTermDebt": "5356000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-836067000", "totalLiabilities": "424127000", "otherCurrentAssets": "12196000", "totalCurrentAssets": "548374000", "currentLongTermDebt": "None", "longTermInvestments": "70566000", "shortTermInvestments": "74004000", "currentNetReceivables": "109199000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1389102000", "currentAccountsPayable": "52201000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1301002000", "shortLongTermDebtTotal": "6676000", "totalShareholderEquity": "1508212000", "capitalLeaseObligations": "6676000", "otherCurrentLiabilities": "68631000", "totalCurrentLiabilities": "150528000", "otherNonCurrentLiabilities": "25425000", "totalNonCurrentLiabilities": "273599000", "cashAndShortTermInvestments": "138510000", "commonStockSharesOutstanding": "153522000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "138510000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12041000", "profitLoss": "None", "dividendPayout": "21284000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-12128000", "operatingCashflow": "154978000", "capitalExpenditures": "151848000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33134000", "cashflowFromInvestment": "-159172000", "stockBasedCompensation": "2957000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21284000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147289000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 784495000, "cost_of_revenue": 683598000, "gross_profit": 100897000, "research_and_development": null, "selling_general_admin": 22649000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56927000, "depreciation_amortisation": 147289000, "ebitda": 204216000, "interest_expense": 2176063, "interest_income": null, "other_non_operating": null, "pretax_income": 33188000, "tax_provision": 21147000, "effective_tax_rate": null, "net_income": 10294000, "net_income_continuing_ops": 12041000, "net_income_to_common": 10294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138510000, "short_term_investments": 74004000, "net_receivables": 109199000, "inventory": 214465000, "other_current_assets": null, "total_current_assets": 548374000, "net_ppe": null, "goodwill": 3057000, "intangible_assets": null, "goodwill_and_intangibles": 3057000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1389102000, "total_assets": 1937476000, "short_term_debt": 5356000, "accounts_payable": 52201000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150528000, "long_term_debt": 20788000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 273599000, "total_liabilities": 424127000, "total_debt": 26144000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -836067000, "total_equity": 1508212000, "shares_outstanding": 153522000, "operating_cash_flow": 154978000, "stock_based_compensation": 2957000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 151848000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -159172000, "dividends_paid": 21284000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33134000, "free_cash_flow": 306826000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56927000", "ebitda": "204216000", "netIncome": "10294000", "grossProfit": "100897000", "depreciation": "None", "totalRevenue": "784495000", "costOfRevenue": "683598000", "interestIncome": "678000", "incomeBeforeTax": "33188000", "interestExpense": "2176063", "operatingIncome": "42689000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "21147000", "reportedCurrency": "USD", "netInterestIncome": "-1615000", "nonInterestIncome": "None", "operatingExpenses": "58208000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "683598000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147289000", "sellingGeneralAndAdministrative": "22649000", "netIncomeFromContinuingOperations": "12041000" }, "balance": { "goodwill": "3057000", "inventory": "214465000", "commonStock": "2321498000", "currentDebt": "None", "investments": "None", "totalAssets": "1937476000", "longTermDebt": "20788000", "shortTermDebt": "5356000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-836067000", "totalLiabilities": "424127000", "otherCurrentAssets": "12196000", "totalCurrentAssets": "548374000", "currentLongTermDebt": "None", "longTermInvestments": "70566000", "shortTermInvestments": "74004000", "currentNetReceivables": "109199000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1389102000", "currentAccountsPayable": "52201000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1301002000", "shortLongTermDebtTotal": "6676000", "totalShareholderEquity": "1508212000", "capitalLeaseObligations": "6676000", "otherCurrentLiabilities": "68631000", "totalCurrentLiabilities": "150528000", "otherNonCurrentLiabilities": "25425000", "totalNonCurrentLiabilities": "273599000", "cashAndShortTermInvestments": "138510000", "commonStockSharesOutstanding": "153522000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "138510000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12041000", "profitLoss": "None", "dividendPayout": "21284000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-12128000", "operatingCashflow": "154978000", "capitalExpenditures": "151848000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33134000", "cashflowFromInvestment": "-159172000", "stockBasedCompensation": "2957000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21284000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147289000", "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": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "income_statement": { "revenue": 1154000000, "cost_of_revenue": 546000000, "gross_profit": 608000000, "ebit": 665000000, "ebitda": 778000000, "pretax_income": 641000000, "tax_provision": 185000000, "net_income": 457000000, "net_income_to_common": 457000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1495000000, "total_current_assets": 2545000000, "total_assets": 10132000000, "short_term_debt": 55000000, "long_term_debt": 712000000, "total_debt": 767000000, "total_liabilities": 2777000000, "total_equity": 7354000000, "shares_outstanding": 421930000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 505000000, "capital_expenditure": 105000000, "free_cash_flow": 610000000, "dividends_paid": 76000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311889, "ticker_id": 3052, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "665000000", "ebitda": "778000000", "netIncome": "457000000", "grossProfit": "608000000", "depreciation": "None", "totalRevenue": "1154000000", "costOfRevenue": "546000000", "interestIncome": "None", "incomeBeforeTax": "641000000", "interestExpense": "24000000", "operatingIncome": "560000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "185000000", "reportedCurrency": "USD", "netInterestIncome": "-24000000", "nonInterestIncome": "None", "operatingExpenses": "48000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "546000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113000000", "sellingGeneralAndAdministrative": "39000000", "netIncomeFromContinuingOperations": "456000000" }, "balance": { "goodwill": "None", "inventory": "650000000", "commonStock": "7440000000", "currentDebt": "None", "investments": "None", "totalAssets": "10132000000", "longTermDebt": "712000000", "shortTermDebt": "55000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-149000000", "totalLiabilities": "2777000000", "otherCurrentAssets": "45000000", "totalCurrentAssets": "2545000000", "currentLongTermDebt": "4000000", "longTermInvestments": "2009000000", "shortTermInvestments": "119000000", "currentNetReceivables": "236000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7587000000", "currentAccountsPayable": "203000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "845000000", "totalShareholderEquity": "7354000000", "capitalLeaseObligations": "129000000", "otherCurrentLiabilities": "391000000", "totalCurrentLiabilities": "896000000", "otherNonCurrentLiabilities": "108000000", "totalNonCurrentLiabilities": "1881000000", "cashAndShortTermInvestments": "1495000000", "commonStockSharesOutstanding": "421930000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1495000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "456000000", "profitLoss": "None", "dividendPayout": "76000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-63000000", "operatingCashflow": "505000000", "capitalExpenditures": "105000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130000000", "cashflowFromInvestment": "-95000000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1154000000, "cost_of_revenue": 546000000, "gross_profit": 608000000, "research_and_development": null, "selling_general_admin": 39000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 665000000, "depreciation_amortisation": 113000000, "ebitda": 778000000, "interest_expense": 24000000, "interest_income": null, "other_non_operating": null, "pretax_income": 641000000, "tax_provision": 185000000, "effective_tax_rate": null, "net_income": 457000000, "net_income_continuing_ops": 456000000, "net_income_to_common": 457000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1495000000, "short_term_investments": 119000000, "net_receivables": 236000000, "inventory": 650000000, "other_current_assets": null, "total_current_assets": 2545000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7587000000, "total_assets": 10132000000, "short_term_debt": 55000000, "accounts_payable": 203000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 896000000, "long_term_debt": 712000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1881000000, "total_liabilities": 2777000000, "total_debt": 767000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -149000000, "total_equity": 7354000000, "shares_outstanding": 421930000, "operating_cash_flow": 505000000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 105000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -95000000, "dividends_paid": 76000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -130000000, "free_cash_flow": 610000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "665000000", "ebitda": "778000000", "netIncome": "457000000", "grossProfit": "608000000", "depreciation": "None", "totalRevenue": "1154000000", "costOfRevenue": "546000000", "interestIncome": "None", "incomeBeforeTax": "641000000", "interestExpense": "24000000", "operatingIncome": "560000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "185000000", "reportedCurrency": "USD", "netInterestIncome": "-24000000", "nonInterestIncome": "None", "operatingExpenses": "48000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "546000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113000000", "sellingGeneralAndAdministrative": "39000000", "netIncomeFromContinuingOperations": "456000000" }, "balance": { "goodwill": "None", "inventory": "650000000", "commonStock": "7440000000", "currentDebt": "None", "investments": "None", "totalAssets": "10132000000", "longTermDebt": "712000000", "shortTermDebt": "55000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-149000000", "totalLiabilities": "2777000000", "otherCurrentAssets": "45000000", "totalCurrentAssets": "2545000000", "currentLongTermDebt": "4000000", "longTermInvestments": "2009000000", "shortTermInvestments": "119000000", "currentNetReceivables": "236000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7587000000", "currentAccountsPayable": "203000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "845000000", "totalShareholderEquity": "7354000000", "capitalLeaseObligations": "129000000", "otherCurrentLiabilities": "391000000", "totalCurrentLiabilities": "896000000", "otherNonCurrentLiabilities": "108000000", "totalNonCurrentLiabilities": "1881000000", "cashAndShortTermInvestments": "1495000000", "commonStockSharesOutstanding": "421930000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1495000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "456000000", "profitLoss": "None", "dividendPayout": "76000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-63000000", "operatingCashflow": "505000000", "capitalExpenditures": "105000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130000000", "cashflowFromInvestment": "-95000000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113000000", "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": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "income_statement": { "revenue": 1197427340, "cost_of_revenue": 632170153, "gross_profit": 565257186, "ebit": 468999990, "ebitda": 612167339, "pretax_income": 548909709, "tax_provision": 90063431, "net_income": 458440129, "net_income_to_common": 458440129, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1212788882, "total_current_assets": 2192003609, "total_assets": 9724271021, "short_term_debt": 57894448, "long_term_debt": 709000000, "total_debt": 766894448, "total_liabilities": 2736011791, "total_equity": 6984266509, "shares_outstanding": 422150000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 610046640, "capital_expenditure": 95996498, "free_cash_flow": 706043138, "dividends_paid": 60153091, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311890, "ticker_id": 3052, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "468999990", "ebitda": "612167339", "netIncome": "458440129", "grossProfit": "565257186", "depreciation": "None", "totalRevenue": "1197427340", "costOfRevenue": "632170153", "interestIncome": "None", "incomeBeforeTax": "548909709", "interestExpense": "16144403", "operatingIncome": "468999990", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "90063431", "reportedCurrency": "USD", "netInterestIncome": "-15900000", "nonInterestIncome": "None", "operatingExpenses": "96257197", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "632170153", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143167349", "sellingGeneralAndAdministrative": "38500000", "netIncomeFromContinuingOperations": "451900000" }, "balance": { "goodwill": "None", "inventory": "586929928", "commonStock": "7434445757", "currentDebt": "None", "investments": "None", "totalAssets": "9724271021", "longTermDebt": "709000000", "shortTermDebt": "57894448", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-512066416", "totalLiabilities": "2736011791", "otherCurrentAssets": "32939946", "totalCurrentAssets": "2192003609", "currentLongTermDebt": "5000000", "longTermInvestments": "1948000000", "shortTermInvestments": "103810735", "currentNetReceivables": "255534118", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7532267411", "currentAccountsPayable": "314426747", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "935294799", "totalShareholderEquity": "6984266509", "capitalLeaseObligations": "138000000", "otherCurrentLiabilities": "443191987", "totalCurrentLiabilities": "815513182", "otherNonCurrentLiabilities": "4000000", "totalNonCurrentLiabilities": "1920498608", "cashAndShortTermInvestments": "1212788882", "commonStockSharesOutstanding": "422150000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1212788882", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "458440129", "profitLoss": "None", "dividendPayout": "60153091", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3265505", "operatingCashflow": "610046640", "capitalExpenditures": "95996498", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91134897", "cashflowFromInvestment": "-169911657", "stockBasedCompensation": "200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60153091", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15138477", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143167349", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1197427340, "cost_of_revenue": 632170153, "gross_profit": 565257186, "research_and_development": null, "selling_general_admin": 38500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 468999990, "depreciation_amortisation": 143167349, "ebitda": 612167339, "interest_expense": 16144403, "interest_income": null, "other_non_operating": null, "pretax_income": 548909709, "tax_provision": 90063431, "effective_tax_rate": null, "net_income": 458440129, "net_income_continuing_ops": 451900000, "net_income_to_common": 458440129, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1212788882, "short_term_investments": 103810735, "net_receivables": 255534118, "inventory": 586929928, "other_current_assets": null, "total_current_assets": 2192003609, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7532267411, "total_assets": 9724271021, "short_term_debt": 57894448, "accounts_payable": 314426747, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 815513182, "long_term_debt": 709000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1920498608, "total_liabilities": 2736011791, "total_debt": 766894448, "preferred_stock": null, "minority_interest": null, "retained_earnings": -512066416, "total_equity": 6984266509, "shares_outstanding": 422150000, "operating_cash_flow": 610046640, "stock_based_compensation": 200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95996498, "acquisitions": null, "other_investing": null, "investing_cash_flow": -169911657, "dividends_paid": 60153091, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91134897, "free_cash_flow": 706043138, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "468999990", "ebitda": "612167339", "netIncome": "458440129", "grossProfit": "565257186", "depreciation": "None", "totalRevenue": "1197427340", "costOfRevenue": "632170153", "interestIncome": "None", "incomeBeforeTax": "548909709", "interestExpense": "16144403", "operatingIncome": "468999990", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "90063431", "reportedCurrency": "USD", "netInterestIncome": "-15900000", "nonInterestIncome": "None", "operatingExpenses": "96257197", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "632170153", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143167349", "sellingGeneralAndAdministrative": "38500000", "netIncomeFromContinuingOperations": "451900000" }, "balance": { "goodwill": "None", "inventory": "586929928", "commonStock": "7434445757", "currentDebt": "None", "investments": "None", "totalAssets": "9724271021", "longTermDebt": "709000000", "shortTermDebt": "57894448", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-512066416", "totalLiabilities": "2736011791", "otherCurrentAssets": "32939946", "totalCurrentAssets": "2192003609", "currentLongTermDebt": "5000000", "longTermInvestments": "1948000000", "shortTermInvestments": "103810735", "currentNetReceivables": "255534118", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7532267411", "currentAccountsPayable": "314426747", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "935294799", "totalShareholderEquity": "6984266509", "capitalLeaseObligations": "138000000", "otherCurrentLiabilities": "443191987", "totalCurrentLiabilities": "815513182", "otherNonCurrentLiabilities": "4000000", "totalNonCurrentLiabilities": "1920498608", "cashAndShortTermInvestments": "1212788882", "commonStockSharesOutstanding": "422150000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1212788882", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "458440129", "profitLoss": "None", "dividendPayout": "60153091", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3265505", "operatingCashflow": "610046640", "capitalExpenditures": "95996498", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91134897", "cashflowFromInvestment": "-169911657", "stockBasedCompensation": "200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60153091", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15138477", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143167349", "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": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "income_statement": { "revenue": 854600000, "cost_of_revenue": 541600000, "gross_profit": 313000000, "ebit": 263300000, "ebitda": 383800000, "pretax_income": 249100000, "tax_provision": 79900000, "net_income": 168600000, "net_income_to_common": 168600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 870200000, "total_current_assets": 1772800000, "total_assets": 9147400000, "short_term_debt": 59600000, "long_term_debt": 707000000, "total_debt": 766600000, "total_liabilities": 2524400000, "total_equity": 6616900000, "shares_outstanding": 378909000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 308700000, "capital_expenditure": 91100000, "free_cash_flow": 399800000, "dividends_paid": 43400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311892, "ticker_id": 3052, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "263300000", "ebitda": "383800000", "netIncome": "168600000", "grossProfit": "313000000", "depreciation": "None", "totalRevenue": "854600000", "costOfRevenue": "541600000", "interestIncome": "None", "incomeBeforeTax": "249100000", "interestExpense": "14200000", "operatingIncome": "249700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "79900000", "reportedCurrency": "USD", "netInterestIncome": "-14600000", "nonInterestIncome": "None", "operatingExpenses": "63300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "541600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120500000", "sellingGeneralAndAdministrative": "31400000", "netIncomeFromContinuingOperations": "169200000" }, "balance": { "goodwill": "None", "inventory": "587200000", "commonStock": "7450700000", "currentDebt": "None", "investments": "None", "totalAssets": "9147400000", "longTermDebt": "707000000", "shortTermDebt": "59600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-898700000", "totalLiabilities": "2524400000", "otherCurrentAssets": "37300000", "totalCurrentAssets": "1772800000", "currentLongTermDebt": "6000000", "longTermInvestments": "1904200000", "shortTermInvestments": "40600000", "currentNetReceivables": "237500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7374600000", "currentAccountsPayable": "188700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "857000000", "totalShareholderEquity": "6616900000", "capitalLeaseObligations": "144000000", "otherCurrentLiabilities": "381400000", "totalCurrentLiabilities": "766400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1758000000", "cashAndShortTermInvestments": "870200000", "commonStockSharesOutstanding": "378909000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "870200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169200000", "profitLoss": "None", "dividendPayout": "43400000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "308700000", "capitalExpenditures": "91100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57100000", "cashflowFromInvestment": "-462000000", "stockBasedCompensation": "600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 854600000, "cost_of_revenue": 541600000, "gross_profit": 313000000, "research_and_development": null, "selling_general_admin": 31400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 263300000, "depreciation_amortisation": 120500000, "ebitda": 383800000, "interest_expense": 14200000, "interest_income": null, "other_non_operating": null, "pretax_income": 249100000, "tax_provision": 79900000, "effective_tax_rate": null, "net_income": 168600000, "net_income_continuing_ops": 169200000, "net_income_to_common": 168600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 870200000, "short_term_investments": 40600000, "net_receivables": 237500000, "inventory": 587200000, "other_current_assets": null, "total_current_assets": 1772800000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7374600000, "total_assets": 9147400000, "short_term_debt": 59600000, "accounts_payable": 188700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 766400000, "long_term_debt": 707000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1758000000, "total_liabilities": 2524400000, "total_debt": 766600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -898700000, "total_equity": 6616900000, "shares_outstanding": 378909000, "operating_cash_flow": 308700000, "stock_based_compensation": 600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 91100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -462000000, "dividends_paid": 43400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57100000, "free_cash_flow": 399800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "263300000", "ebitda": "383800000", "netIncome": "168600000", "grossProfit": "313000000", "depreciation": "None", "totalRevenue": "854600000", "costOfRevenue": "541600000", "interestIncome": "None", "incomeBeforeTax": "249100000", "interestExpense": "14200000", "operatingIncome": "249700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "79900000", "reportedCurrency": "USD", "netInterestIncome": "-14600000", "nonInterestIncome": "None", "operatingExpenses": "63300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "541600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120500000", "sellingGeneralAndAdministrative": "31400000", "netIncomeFromContinuingOperations": "169200000" }, "balance": { "goodwill": "None", "inventory": "587200000", "commonStock": "7450700000", "currentDebt": "None", "investments": "None", "totalAssets": "9147400000", "longTermDebt": "707000000", "shortTermDebt": "59600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-898700000", "totalLiabilities": "2524400000", "otherCurrentAssets": "37300000", "totalCurrentAssets": "1772800000", "currentLongTermDebt": "6000000", "longTermInvestments": "1904200000", "shortTermInvestments": "40600000", "currentNetReceivables": "237500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7374600000", "currentAccountsPayable": "188700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "857000000", "totalShareholderEquity": "6616900000", "capitalLeaseObligations": "144000000", "otherCurrentLiabilities": "381400000", "totalCurrentLiabilities": "766400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1758000000", "cashAndShortTermInvestments": "870200000", "commonStockSharesOutstanding": "378909000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "870200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169200000", "profitLoss": "None", "dividendPayout": "43400000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "308700000", "capitalExpenditures": "91100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57100000", "cashflowFromInvestment": "-462000000", "stockBasedCompensation": "600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120500000", "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": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "income_statement": { "revenue": 811900000, "cost_of_revenue": 538600000, "gross_profit": 273300000, "ebit": 246300000, "ebitda": 368700000, "pretax_income": 234400000, "tax_provision": 44800000, "net_income": 189200000, "net_income_to_common": 189200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1080900000, "total_current_assets": 1948400000, "total_assets": 7360400000, "short_term_debt": 52000000, "long_term_debt": 704800000, "total_debt": 756800000, "total_liabilities": 2386700000, "total_equity": 4959400000, "shares_outstanding": 362121000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 293400000, "capital_expenditure": 60300000, "free_cash_flow": 353700000, "dividends_paid": 36200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311893, "ticker_id": 3052, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "246300000", "ebitda": "368700000", "netIncome": "189200000", "grossProfit": "273300000", "depreciation": "None", "totalRevenue": "811900000", "costOfRevenue": "538600000", "interestIncome": "None", "incomeBeforeTax": "234400000", "interestExpense": "14738922", "operatingIncome": "243900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "44800000", "reportedCurrency": "USD", "netInterestIncome": "-14500000", "nonInterestIncome": "None", "operatingExpenses": "29400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "538600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122400000", "sellingGeneralAndAdministrative": "21600000", "netIncomeFromContinuingOperations": "189600000" }, "balance": { "goodwill": "None", "inventory": "603400000", "commonStock": "5919200000", "currentDebt": "None", "investments": "None", "totalAssets": "7360400000", "longTermDebt": "704800000", "shortTermDebt": "52000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1023900000", "totalLiabilities": "2386700000", "otherCurrentAssets": "50600000", "totalCurrentAssets": "1948400000", "currentLongTermDebt": "6800000", "longTermInvestments": "None", "shortTermInvestments": "28300000", "currentNetReceivables": "185200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5412000000", "currentAccountsPayable": "176600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "820700000", "totalShareholderEquity": "4959400000", "capitalLeaseObligations": "109100000", "otherCurrentLiabilities": "301600000", "totalCurrentLiabilities": "637900000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1748800000", "cashAndShortTermInvestments": "1080900000", "commonStockSharesOutstanding": "362121000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1080900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "189600000", "profitLoss": "None", "dividendPayout": "36200000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-13200000", "operatingCashflow": "293400000", "capitalExpenditures": "60300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61300000", "cashflowFromInvestment": "-52700000", "stockBasedCompensation": "200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11111860", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 811900000, "cost_of_revenue": 538600000, "gross_profit": 273300000, "research_and_development": null, "selling_general_admin": 21600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 246300000, "depreciation_amortisation": 122400000, "ebitda": 368700000, "interest_expense": 14738922, "interest_income": null, "other_non_operating": null, "pretax_income": 234400000, "tax_provision": 44800000, "effective_tax_rate": null, "net_income": 189200000, "net_income_continuing_ops": 189600000, "net_income_to_common": 189200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1080900000, "short_term_investments": 28300000, "net_receivables": 185200000, "inventory": 603400000, "other_current_assets": null, "total_current_assets": 1948400000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5412000000, "total_assets": 7360400000, "short_term_debt": 52000000, "accounts_payable": 176600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 637900000, "long_term_debt": 704800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1748800000, "total_liabilities": 2386700000, "total_debt": 756800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1023900000, "total_equity": 4959400000, "shares_outstanding": 362121000, "operating_cash_flow": 293400000, "stock_based_compensation": 200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52700000, "dividends_paid": 36200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -61300000, "free_cash_flow": 353700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "246300000", "ebitda": "368700000", "netIncome": "189200000", "grossProfit": "273300000", "depreciation": "None", "totalRevenue": "811900000", "costOfRevenue": "538600000", "interestIncome": "None", "incomeBeforeTax": "234400000", "interestExpense": "14738922", "operatingIncome": "243900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "44800000", "reportedCurrency": "USD", "netInterestIncome": "-14500000", "nonInterestIncome": "None", "operatingExpenses": "29400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "538600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122400000", "sellingGeneralAndAdministrative": "21600000", "netIncomeFromContinuingOperations": "189600000" }, "balance": { "goodwill": "None", "inventory": "603400000", "commonStock": "5919200000", "currentDebt": "None", "investments": "None", "totalAssets": "7360400000", "longTermDebt": "704800000", "shortTermDebt": "52000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1023900000", "totalLiabilities": "2386700000", "otherCurrentAssets": "50600000", "totalCurrentAssets": "1948400000", "currentLongTermDebt": "6800000", "longTermInvestments": "None", "shortTermInvestments": "28300000", "currentNetReceivables": "185200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5412000000", "currentAccountsPayable": "176600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "820700000", "totalShareholderEquity": "4959400000", "capitalLeaseObligations": "109100000", "otherCurrentLiabilities": "301600000", "totalCurrentLiabilities": "637900000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1748800000", "cashAndShortTermInvestments": "1080900000", "commonStockSharesOutstanding": "362121000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1080900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "189600000", "profitLoss": "None", "dividendPayout": "36200000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-13200000", "operatingCashflow": "293400000", "capitalExpenditures": "60300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61300000", "cashflowFromInvestment": "-52700000", "stockBasedCompensation": "200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11111860", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122400000", "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": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "income_statement": { "revenue": 773200000, "cost_of_revenue": 522400000, "gross_profit": 250800000, "ebit": 225600000, "ebitda": 345000000, "pretax_income": 213900000, "tax_provision": 44600000, "net_income": 168700000, "net_income_to_common": 168700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 900100000, "total_current_assets": 1762700000, "total_assets": 7205600000, "short_term_debt": 47200000, "long_term_debt": 703400000, "total_debt": 750600000, "total_liabilities": 2375300000, "total_equity": 4816500000, "shares_outstanding": 362520000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 174800000, "capital_expenditure": 68100000, "free_cash_flow": 242900000, "dividends_paid": 36200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311894, "ticker_id": 3052, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "225600000", "ebitda": "345000000", "netIncome": "168700000", "grossProfit": "250800000", "depreciation": "None", "totalRevenue": "773200000", "costOfRevenue": "522400000", "interestIncome": "None", "incomeBeforeTax": "213900000", "interestExpense": "12960720", "operatingIncome": "228200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "44600000", "reportedCurrency": "USD", "netInterestIncome": "-13000000", "nonInterestIncome": "None", "operatingExpenses": "22600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "522400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119400000", "sellingGeneralAndAdministrative": "24500000", "netIncomeFromContinuingOperations": "169300000" }, "balance": { "goodwill": "None", "inventory": "594600000", "commonStock": "5925800000", "currentDebt": "None", "investments": "None", "totalAssets": "7205600000", "longTermDebt": "703400000", "shortTermDebt": "47200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1173300000", "totalLiabilities": "2375300000", "otherCurrentAssets": "43800000", "totalCurrentAssets": "1762700000", "currentLongTermDebt": "6800000", "longTermInvestments": "None", "shortTermInvestments": "22900000", "currentNetReceivables": "201300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5442900000", "currentAccountsPayable": "165200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "804400000", "totalShareholderEquity": "4816500000", "capitalLeaseObligations": "94200000", "otherCurrentLiabilities": "287600000", "totalCurrentLiabilities": "600900000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1774400000", "cashAndShortTermInvestments": "900100000", "commonStockSharesOutstanding": "362520000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "900100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169300000", "profitLoss": "None", "dividendPayout": "36200000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1000000", "operatingCashflow": "174800000", "capitalExpenditures": "68100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69900000", "cashflowFromInvestment": "-67900000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19939569", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 773200000, "cost_of_revenue": 522400000, "gross_profit": 250800000, "research_and_development": null, "selling_general_admin": 24500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 225600000, "depreciation_amortisation": 119400000, "ebitda": 345000000, "interest_expense": 12960720, "interest_income": null, "other_non_operating": null, "pretax_income": 213900000, "tax_provision": 44600000, "effective_tax_rate": null, "net_income": 168700000, "net_income_continuing_ops": 169300000, "net_income_to_common": 168700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 900100000, "short_term_investments": 22900000, "net_receivables": 201300000, "inventory": 594600000, "other_current_assets": null, "total_current_assets": 1762700000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5442900000, "total_assets": 7205600000, "short_term_debt": 47200000, "accounts_payable": 165200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 600900000, "long_term_debt": 703400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1774400000, "total_liabilities": 2375300000, "total_debt": 750600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1173300000, "total_equity": 4816500000, "shares_outstanding": 362520000, "operating_cash_flow": 174800000, "stock_based_compensation": 1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67900000, "dividends_paid": 36200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69900000, "free_cash_flow": 242900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "225600000", "ebitda": "345000000", "netIncome": "168700000", "grossProfit": "250800000", "depreciation": "None", "totalRevenue": "773200000", "costOfRevenue": "522400000", "interestIncome": "None", "incomeBeforeTax": "213900000", "interestExpense": "12960720", "operatingIncome": "228200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "44600000", "reportedCurrency": "USD", "netInterestIncome": "-13000000", "nonInterestIncome": "None", "operatingExpenses": "22600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "522400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119400000", "sellingGeneralAndAdministrative": "24500000", "netIncomeFromContinuingOperations": "169300000" }, "balance": { "goodwill": "None", "inventory": "594600000", "commonStock": "5925800000", "currentDebt": "None", "investments": "None", "totalAssets": "7205600000", "longTermDebt": "703400000", "shortTermDebt": "47200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1173300000", "totalLiabilities": "2375300000", "otherCurrentAssets": "43800000", "totalCurrentAssets": "1762700000", "currentLongTermDebt": "6800000", "longTermInvestments": "None", "shortTermInvestments": "22900000", "currentNetReceivables": "201300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5442900000", "currentAccountsPayable": "165200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "804400000", "totalShareholderEquity": "4816500000", "capitalLeaseObligations": "94200000", "otherCurrentLiabilities": "287600000", "totalCurrentLiabilities": "600900000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1774400000", "cashAndShortTermInvestments": "900100000", "commonStockSharesOutstanding": "362520000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "900100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169300000", "profitLoss": "None", "dividendPayout": "36200000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1000000", "operatingCashflow": "174800000", "capitalExpenditures": "68100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69900000", "cashflowFromInvestment": "-67900000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19939569", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119400000", "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": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "income_statement": { "revenue": 815100000, "cost_of_revenue": 630200000, "gross_profit": 184900000, "ebit": 238300000, "ebitda": 427000000, "pretax_income": 226000000, "tax_provision": 118200000, "net_income": 107600000, "net_income_to_common": 107600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 862800000, "total_current_assets": 1720400000, "total_assets": 7202700000, "short_term_debt": 47400000, "long_term_debt": 702000000, "total_debt": 749400000, "total_liabilities": 2486100000, "total_equity": 4703500000, "shares_outstanding": 363068000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 274100000, "capital_expenditure": 85400000, "free_cash_flow": 359500000, "dividends_paid": 36300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311895, "ticker_id": 3052, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "238300000", "ebitda": "427000000", "netIncome": "107600000", "grossProfit": "184900000", "depreciation": "None", "totalRevenue": "815100000", "costOfRevenue": "630200000", "interestIncome": "None", "incomeBeforeTax": "226000000", "interestExpense": "14771043", "operatingIncome": "254600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "118200000", "reportedCurrency": "USD", "netInterestIncome": "-15200000", "nonInterestIncome": "None", "operatingExpenses": "-69700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "630200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188700000", "sellingGeneralAndAdministrative": "6300000", "netIncomeFromContinuingOperations": "107800000" }, "balance": { "goodwill": "None", "inventory": "605700000", "commonStock": "5939700000", "currentDebt": "None", "investments": "None", "totalAssets": "7202700000", "longTermDebt": "702000000", "shortTermDebt": "47400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1299500000", "totalLiabilities": "2486100000", "otherCurrentAssets": "31600000", "totalCurrentAssets": "1720400000", "currentLongTermDebt": "6800000", "longTermInvestments": "0", "shortTermInvestments": "24500000", "currentNetReceivables": "195800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5482400000", "currentAccountsPayable": "194400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "803300000", "totalShareholderEquity": "4703500000", "capitalLeaseObligations": "94500000", "otherCurrentLiabilities": "312700000", "totalCurrentLiabilities": "687000000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "1799100000", "cashAndShortTermInvestments": "862800000", "commonStockSharesOutstanding": "363068000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "862800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107800000", "profitLoss": "None", "dividendPayout": "36300000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "14300000", "operatingCashflow": "274100000", "capitalExpenditures": "85400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49700000", "cashflowFromInvestment": "201800000", "stockBasedCompensation": "-4400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-190870", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 815100000, "cost_of_revenue": 630200000, "gross_profit": 184900000, "research_and_development": null, "selling_general_admin": 6300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 238300000, "depreciation_amortisation": 188700000, "ebitda": 427000000, "interest_expense": 14771043, "interest_income": null, "other_non_operating": null, "pretax_income": 226000000, "tax_provision": 118200000, "effective_tax_rate": null, "net_income": 107600000, "net_income_continuing_ops": 107800000, "net_income_to_common": 107600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 862800000, "short_term_investments": 24500000, "net_receivables": 195800000, "inventory": 605700000, "other_current_assets": null, "total_current_assets": 1720400000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5482400000, "total_assets": 7202700000, "short_term_debt": 47400000, "accounts_payable": 194400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 687000000, "long_term_debt": 702000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1799100000, "total_liabilities": 2486100000, "total_debt": 749400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1299500000, "total_equity": 4703500000, "shares_outstanding": 363068000, "operating_cash_flow": 274100000, "stock_based_compensation": -4400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 201800000, "dividends_paid": 36300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49700000, "free_cash_flow": 359500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "238300000", "ebitda": "427000000", "netIncome": "107600000", "grossProfit": "184900000", "depreciation": "None", "totalRevenue": "815100000", "costOfRevenue": "630200000", "interestIncome": "None", "incomeBeforeTax": "226000000", "interestExpense": "14771043", "operatingIncome": "254600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "118200000", "reportedCurrency": "USD", "netInterestIncome": "-15200000", "nonInterestIncome": "None", "operatingExpenses": "-69700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "630200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188700000", "sellingGeneralAndAdministrative": "6300000", "netIncomeFromContinuingOperations": "107800000" }, "balance": { "goodwill": "None", "inventory": "605700000", "commonStock": "5939700000", "currentDebt": "None", "investments": "None", "totalAssets": "7202700000", "longTermDebt": "702000000", "shortTermDebt": "47400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1299500000", "totalLiabilities": "2486100000", "otherCurrentAssets": "31600000", "totalCurrentAssets": "1720400000", "currentLongTermDebt": "6800000", "longTermInvestments": "0", "shortTermInvestments": "24500000", "currentNetReceivables": "195800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5482400000", "currentAccountsPayable": "194400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "803300000", "totalShareholderEquity": "4703500000", "capitalLeaseObligations": "94500000", "otherCurrentLiabilities": "312700000", "totalCurrentLiabilities": "687000000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "1799100000", "cashAndShortTermInvestments": "862800000", "commonStockSharesOutstanding": "363068000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "862800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107800000", "profitLoss": "None", "dividendPayout": "36300000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "14300000", "operatingCashflow": "274100000", "capitalExpenditures": "85400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49700000", "cashflowFromInvestment": "201800000", "stockBasedCompensation": "-4400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-190870", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188700000", "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": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "income_statement": { "revenue": 716100000, "cost_of_revenue": 540400000, "gross_profit": 175700000, "ebit": 142300000, "ebitda": 272500000, "pretax_income": 130400000, "tax_provision": 73300000, "net_income": 57156000, "net_income_to_common": 57156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 439000000, "total_current_assets": 1513100000, "total_assets": 7152000000, "short_term_debt": 52900000, "long_term_debt": 700700000, "total_debt": 753600000, "total_liabilities": 2507100000, "total_equity": 4632000000, "shares_outstanding": 363068000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 226200000, "capital_expenditure": 75100000, "free_cash_flow": 301300000, "dividends_paid": 36300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311897, "ticker_id": 3052, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "142300000", "ebitda": "272500000", "netIncome": "57156000", "grossProfit": "175700000", "depreciation": "None", "totalRevenue": "716100000", "costOfRevenue": "540400000", "interestIncome": "None", "incomeBeforeTax": "130400000", "interestExpense": "13003768", "operatingIncome": "151900000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "73300000", "reportedCurrency": "USD", "netInterestIncome": "-12900000", "nonInterestIncome": "None", "operatingExpenses": "23800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "540400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130200000", "sellingGeneralAndAdministrative": "17400000", "netIncomeFromContinuingOperations": "57100000" }, "balance": { "goodwill": "None", "inventory": "810200000", "commonStock": "5939000000", "currentDebt": "None", "investments": "None", "totalAssets": "7152000000", "longTermDebt": "700700000", "shortTermDebt": "52900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1370800000", "totalLiabilities": "2507100000", "otherCurrentAssets": "28900000", "totalCurrentAssets": "1513100000", "currentLongTermDebt": "6800000", "longTermInvestments": "None", "shortTermInvestments": "30900000", "currentNetReceivables": "204100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5638900000", "currentAccountsPayable": "174300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "815200000", "totalShareholderEquity": "4632000000", "capitalLeaseObligations": "107700000", "otherCurrentLiabilities": "344800000", "totalCurrentLiabilities": "733100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1774000000", "cashAndShortTermInvestments": "439000000", "commonStockSharesOutstanding": "363068000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "439000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57100000", "profitLoss": "None", "dividendPayout": "36300000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-23400000", "operatingCashflow": "226200000", "capitalExpenditures": "75100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49600000", "cashflowFromInvestment": "-75200000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1304", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 716100000, "cost_of_revenue": 540400000, "gross_profit": 175700000, "research_and_development": null, "selling_general_admin": 17400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 142300000, "depreciation_amortisation": 130200000, "ebitda": 272500000, "interest_expense": 13003768, "interest_income": null, "other_non_operating": null, "pretax_income": 130400000, "tax_provision": 73300000, "effective_tax_rate": null, "net_income": 57156000, "net_income_continuing_ops": 57100000, "net_income_to_common": 57156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 439000000, "short_term_investments": 30900000, "net_receivables": 204100000, "inventory": 810200000, "other_current_assets": null, "total_current_assets": 1513100000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5638900000, "total_assets": 7152000000, "short_term_debt": 52900000, "accounts_payable": 174300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 733100000, "long_term_debt": 700700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1774000000, "total_liabilities": 2507100000, "total_debt": 753600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1370800000, "total_equity": 4632000000, "shares_outstanding": 363068000, "operating_cash_flow": 226200000, "stock_based_compensation": 1600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75200000, "dividends_paid": 36300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49600000, "free_cash_flow": 301300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "142300000", "ebitda": "272500000", "netIncome": "57156000", "grossProfit": "175700000", "depreciation": "None", "totalRevenue": "716100000", "costOfRevenue": "540400000", "interestIncome": "None", "incomeBeforeTax": "130400000", "interestExpense": "13003768", "operatingIncome": "151900000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "73300000", "reportedCurrency": "USD", "netInterestIncome": "-12900000", "nonInterestIncome": "None", "operatingExpenses": "23800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "540400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130200000", "sellingGeneralAndAdministrative": "17400000", "netIncomeFromContinuingOperations": "57100000" }, "balance": { "goodwill": "None", "inventory": "810200000", "commonStock": "5939000000", "currentDebt": "None", "investments": "None", "totalAssets": "7152000000", "longTermDebt": "700700000", "shortTermDebt": "52900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1370800000", "totalLiabilities": "2507100000", "otherCurrentAssets": "28900000", "totalCurrentAssets": "1513100000", "currentLongTermDebt": "6800000", "longTermInvestments": "None", "shortTermInvestments": "30900000", "currentNetReceivables": "204100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5638900000", "currentAccountsPayable": "174300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "815200000", "totalShareholderEquity": "4632000000", "capitalLeaseObligations": "107700000", "otherCurrentLiabilities": "344800000", "totalCurrentLiabilities": "733100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1774000000", "cashAndShortTermInvestments": "439000000", "commonStockSharesOutstanding": "363068000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "439000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57100000", "profitLoss": "None", "dividendPayout": "36300000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-23400000", "operatingCashflow": "226200000", "capitalExpenditures": "75100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49600000", "cashflowFromInvestment": "-75200000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1304", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130200000", "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": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "income_statement": { "revenue": 686300000, "cost_of_revenue": 569400000, "gross_profit": 116900000, "ebit": 83500000, "ebitda": 211900000, "pretax_income": 71700000, "tax_provision": 93100000, "net_income": -21895483, "net_income_to_common": -21895483, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 337200000, "total_current_assets": 1345200000, "total_assets": 7043900000, "short_term_debt": 51200000, "long_term_debt": 699500000, "total_debt": 750700000, "total_liabilities": 2420500000, "total_equity": 4610900000, "shares_outstanding": 362954000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 162700000, "capital_expenditure": 75900000, "free_cash_flow": 238600000, "dividends_paid": 36300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311898, "ticker_id": 3052, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83500000", "ebitda": "211900000", "netIncome": "-21895483", "grossProfit": "116900000", "depreciation": "None", "totalRevenue": "686300000", "costOfRevenue": "569400000", "interestIncome": "None", "incomeBeforeTax": "71700000", "interestExpense": "12797360", "operatingIncome": "89400000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "93100000", "reportedCurrency": "USD", "netInterestIncome": "-12800000", "nonInterestIncome": "None", "operatingExpenses": "27500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "569400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128400000", "sellingGeneralAndAdministrative": "23700000", "netIncomeFromContinuingOperations": "-21400000" }, "balance": { "goodwill": "None", "inventory": "743600000", "commonStock": "5938300000", "currentDebt": "None", "investments": "None", "totalAssets": "7043900000", "longTermDebt": "699500000", "shortTermDebt": "51200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1391200000", "totalLiabilities": "2420500000", "otherCurrentAssets": "31200000", "totalCurrentAssets": "1345200000", "currentLongTermDebt": "6700000", "longTermInvestments": "None", "shortTermInvestments": "31400000", "currentNetReceivables": "201800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5698700000", "currentAccountsPayable": "193600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "809500000", "totalShareholderEquity": "4610900000", "capitalLeaseObligations": "103300000", "otherCurrentLiabilities": "301900000", "totalCurrentLiabilities": "653200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1767300000", "cashAndShortTermInvestments": "337200000", "commonStockSharesOutstanding": "362954000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "337200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21400000", "profitLoss": "None", "dividendPayout": "36300000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-19400000", "operatingCashflow": "162700000", "capitalExpenditures": "75900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53200000", "cashflowFromInvestment": "-72700000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2936559", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 686300000, "cost_of_revenue": 569400000, "gross_profit": 116900000, "research_and_development": null, "selling_general_admin": 23700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83500000, "depreciation_amortisation": 128400000, "ebitda": 211900000, "interest_expense": 12797360, "interest_income": null, "other_non_operating": null, "pretax_income": 71700000, "tax_provision": 93100000, "effective_tax_rate": null, "net_income": -21895483, "net_income_continuing_ops": -21400000, "net_income_to_common": -21895483, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 337200000, "short_term_investments": 31400000, "net_receivables": 201800000, "inventory": 743600000, "other_current_assets": null, "total_current_assets": 1345200000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5698700000, "total_assets": 7043900000, "short_term_debt": 51200000, "accounts_payable": 193600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 653200000, "long_term_debt": 699500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1767300000, "total_liabilities": 2420500000, "total_debt": 750700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1391200000, "total_equity": 4610900000, "shares_outstanding": 362954000, "operating_cash_flow": 162700000, "stock_based_compensation": 1600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72700000, "dividends_paid": 36300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53200000, "free_cash_flow": 238600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83500000", "ebitda": "211900000", "netIncome": "-21895483", "grossProfit": "116900000", "depreciation": "None", "totalRevenue": "686300000", "costOfRevenue": "569400000", "interestIncome": "None", "incomeBeforeTax": "71700000", "interestExpense": "12797360", "operatingIncome": "89400000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "93100000", "reportedCurrency": "USD", "netInterestIncome": "-12800000", "nonInterestIncome": "None", "operatingExpenses": "27500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "569400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128400000", "sellingGeneralAndAdministrative": "23700000", "netIncomeFromContinuingOperations": "-21400000" }, "balance": { "goodwill": "None", "inventory": "743600000", "commonStock": "5938300000", "currentDebt": "None", "investments": "None", "totalAssets": "7043900000", "longTermDebt": "699500000", "shortTermDebt": "51200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1391200000", "totalLiabilities": "2420500000", "otherCurrentAssets": "31200000", "totalCurrentAssets": "1345200000", "currentLongTermDebt": "6700000", "longTermInvestments": "None", "shortTermInvestments": "31400000", "currentNetReceivables": "201800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5698700000", "currentAccountsPayable": "193600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "809500000", "totalShareholderEquity": "4610900000", "capitalLeaseObligations": "103300000", "otherCurrentLiabilities": "301900000", "totalCurrentLiabilities": "653200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1767300000", "cashAndShortTermInvestments": "337200000", "commonStockSharesOutstanding": "362954000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "337200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21400000", "profitLoss": "None", "dividendPayout": "36300000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-19400000", "operatingCashflow": "162700000", "capitalExpenditures": "75900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53200000", "cashflowFromInvestment": "-72700000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2936559", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128400000", "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": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "income_statement": { "revenue": 601400000, "cost_of_revenue": 530400000, "gross_profit": 71000000, "ebit": 15200000, "ebitda": 139600000, "pretax_income": 3600000, "tax_provision": 34400000, "net_income": -30900000, "net_income_to_common": -30900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 301100000, "total_current_assets": 1319500000, "total_assets": 7080000000, "short_term_debt": 50200000, "long_term_debt": 698200000, "total_debt": 748400000, "total_liabilities": 2399000000, "total_equity": 4669000000, "shares_outstanding": 364486000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 61100000, "capital_expenditure": 86900000, "free_cash_flow": 148000000, "dividends_paid": 36500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311899, "ticker_id": 3052, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15200000", "ebitda": "139600000", "netIncome": "-30900000", "grossProfit": "71000000", "depreciation": "None", "totalRevenue": "601400000", "costOfRevenue": "530400000", "interestIncome": "None", "incomeBeforeTax": "3600000", "interestExpense": "12444162", "operatingIncome": "34800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "34400000", "reportedCurrency": "USD", "netInterestIncome": "-12500000", "nonInterestIncome": "None", "operatingExpenses": "36200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "530400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124400000", "sellingGeneralAndAdministrative": "22400000", "netIncomeFromContinuingOperations": "-30800000" }, "balance": { "goodwill": "None", "inventory": "744900000", "commonStock": "5938300000", "currentDebt": "None", "investments": "None", "totalAssets": "7080000000", "longTermDebt": "698200000", "shortTermDebt": "50200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1333000000", "totalLiabilities": "2399000000", "otherCurrentAssets": "33700000", "totalCurrentAssets": "1319500000", "currentLongTermDebt": "6700000", "longTermInvestments": "None", "shortTermInvestments": "30300000", "currentNetReceivables": "209500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5760500000", "currentAccountsPayable": "186200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "806600000", "totalShareholderEquity": "4669000000", "capitalLeaseObligations": "101700000", "otherCurrentLiabilities": "300400000", "totalCurrentLiabilities": "626000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1773000000", "cashAndShortTermInvestments": "301100000", "commonStockSharesOutstanding": "364486000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "301100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30800000", "profitLoss": "None", "dividendPayout": "36500000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-39300000", "operatingCashflow": "61100000", "capitalExpenditures": "86900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72700000", "cashflowFromInvestment": "-86500000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21403959", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 601400000, "cost_of_revenue": 530400000, "gross_profit": 71000000, "research_and_development": null, "selling_general_admin": 22400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15200000, "depreciation_amortisation": 124400000, "ebitda": 139600000, "interest_expense": 12444162, "interest_income": null, "other_non_operating": null, "pretax_income": 3600000, "tax_provision": 34400000, "effective_tax_rate": null, "net_income": -30900000, "net_income_continuing_ops": -30800000, "net_income_to_common": -30900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 301100000, "short_term_investments": 30300000, "net_receivables": 209500000, "inventory": 744900000, "other_current_assets": null, "total_current_assets": 1319500000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5760500000, "total_assets": 7080000000, "short_term_debt": 50200000, "accounts_payable": 186200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 626000000, "long_term_debt": 698200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1773000000, "total_liabilities": 2399000000, "total_debt": 748400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1333000000, "total_equity": 4669000000, "shares_outstanding": 364486000, "operating_cash_flow": 61100000, "stock_based_compensation": 1600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86500000, "dividends_paid": 36500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72700000, "free_cash_flow": 148000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15200000", "ebitda": "139600000", "netIncome": "-30900000", "grossProfit": "71000000", "depreciation": "None", "totalRevenue": "601400000", "costOfRevenue": "530400000", "interestIncome": "None", "incomeBeforeTax": "3600000", "interestExpense": "12444162", "operatingIncome": "34800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "34400000", "reportedCurrency": "USD", "netInterestIncome": "-12500000", "nonInterestIncome": "None", "operatingExpenses": "36200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "530400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124400000", "sellingGeneralAndAdministrative": "22400000", "netIncomeFromContinuingOperations": "-30800000" }, "balance": { "goodwill": "None", "inventory": "744900000", "commonStock": "5938300000", "currentDebt": "None", "investments": "None", "totalAssets": "7080000000", "longTermDebt": "698200000", "shortTermDebt": "50200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1333000000", "totalLiabilities": "2399000000", "otherCurrentAssets": "33700000", "totalCurrentAssets": "1319500000", "currentLongTermDebt": "6700000", "longTermInvestments": "None", "shortTermInvestments": "30300000", "currentNetReceivables": "209500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5760500000", "currentAccountsPayable": "186200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "806600000", "totalShareholderEquity": "4669000000", "capitalLeaseObligations": "101700000", "otherCurrentLiabilities": "300400000", "totalCurrentLiabilities": "626000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1773000000", "cashAndShortTermInvestments": "301100000", "commonStockSharesOutstanding": "364486000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "301100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30800000", "profitLoss": "None", "dividendPayout": "36500000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-39300000", "operatingCashflow": "61100000", "capitalExpenditures": "86900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72700000", "cashflowFromInvestment": "-86500000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21403959", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124400000", "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": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "income_statement": { "revenue": 669600000, "cost_of_revenue": 582500000, "gross_profit": 87100000, "ebit": -12600000, "ebitda": 108700000, "pretax_income": -25800000, "tax_provision": 25500000, "net_income": -51500000, "net_income_to_common": -51500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 399600000, "total_current_assets": 1390000000, "total_assets": 7213100000, "short_term_debt": 52400000, "long_term_debt": 697000000, "total_debt": 749400000, "total_liabilities": 2440600000, "total_equity": 4760700000, "shares_outstanding": 345489500, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 167300000, "capital_expenditure": 118800000, "free_cash_flow": 286100000, "dividends_paid": 36400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311900, "ticker_id": 3052, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12600000", "ebitda": "108700000", "netIncome": "-51500000", "grossProfit": "87100000", "depreciation": "None", "totalRevenue": "669600000", "costOfRevenue": "582500000", "interestIncome": "None", "incomeBeforeTax": "-25800000", "interestExpense": "16750506", "operatingIncome": "-4600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "25500000", "reportedCurrency": "USD", "netInterestIncome": "-16300000", "nonInterestIncome": "None", "operatingExpenses": "91700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "582500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121300000", "sellingGeneralAndAdministrative": "18500000", "netIncomeFromContinuingOperations": "-51300000" }, "balance": { "goodwill": "None", "inventory": "711600000", "commonStock": "5966500000", "currentDebt": "None", "investments": "None", "totalAssets": "7213100000", "longTermDebt": "697000000", "shortTermDebt": "52400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1269500000", "totalLiabilities": "2440600000", "otherCurrentAssets": "36600000", "totalCurrentAssets": "1390000000", "currentLongTermDebt": "6700000", "longTermInvestments": "0", "shortTermInvestments": "41300000", "currentNetReceivables": "200900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5823100000", "currentAccountsPayable": "198200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "801600000", "totalShareholderEquity": "4760700000", "capitalLeaseObligations": "97900000", "otherCurrentLiabilities": "301000000", "totalCurrentLiabilities": "624200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1816400000", "cashAndShortTermInvestments": "399600000", "commonStockSharesOutstanding": "345489500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "399600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51300000", "profitLoss": "None", "dividendPayout": "36400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "18700000", "operatingCashflow": "167300000", "capitalExpenditures": "118800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45500000", "cashflowFromInvestment": "-70600000", "stockBasedCompensation": "1800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 669600000, "cost_of_revenue": 582500000, "gross_profit": 87100000, "research_and_development": null, "selling_general_admin": 18500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12600000, "depreciation_amortisation": 121300000, "ebitda": 108700000, "interest_expense": 16750506, "interest_income": null, "other_non_operating": null, "pretax_income": -25800000, "tax_provision": 25500000, "effective_tax_rate": null, "net_income": -51500000, "net_income_continuing_ops": -51300000, "net_income_to_common": -51500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 399600000, "short_term_investments": 41300000, "net_receivables": 200900000, "inventory": 711600000, "other_current_assets": null, "total_current_assets": 1390000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5823100000, "total_assets": 7213100000, "short_term_debt": 52400000, "accounts_payable": 198200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 624200000, "long_term_debt": 697000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1816400000, "total_liabilities": 2440600000, "total_debt": 749400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1269500000, "total_equity": 4760700000, "shares_outstanding": 345489500, "operating_cash_flow": 167300000, "stock_based_compensation": 1800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70600000, "dividends_paid": 36400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45500000, "free_cash_flow": 286100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12600000", "ebitda": "108700000", "netIncome": "-51500000", "grossProfit": "87100000", "depreciation": "None", "totalRevenue": "669600000", "costOfRevenue": "582500000", "interestIncome": "None", "incomeBeforeTax": "-25800000", "interestExpense": "16750506", "operatingIncome": "-4600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "25500000", "reportedCurrency": "USD", "netInterestIncome": "-16300000", "nonInterestIncome": "None", "operatingExpenses": "91700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "582500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121300000", "sellingGeneralAndAdministrative": "18500000", "netIncomeFromContinuingOperations": "-51300000" }, "balance": { "goodwill": "None", "inventory": "711600000", "commonStock": "5966500000", "currentDebt": "None", "investments": "None", "totalAssets": "7213100000", "longTermDebt": "697000000", "shortTermDebt": "52400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1269500000", "totalLiabilities": "2440600000", "otherCurrentAssets": "36600000", "totalCurrentAssets": "1390000000", "currentLongTermDebt": "6700000", "longTermInvestments": "0", "shortTermInvestments": "41300000", "currentNetReceivables": "200900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5823100000", "currentAccountsPayable": "198200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "801600000", "totalShareholderEquity": "4760700000", "capitalLeaseObligations": "97900000", "otherCurrentLiabilities": "301000000", "totalCurrentLiabilities": "624200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1816400000", "cashAndShortTermInvestments": "399600000", "commonStockSharesOutstanding": "345489500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "399600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51300000", "profitLoss": "None", "dividendPayout": "36400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "18700000", "operatingCashflow": "167300000", "capitalExpenditures": "118800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45500000", "cashflowFromInvestment": "-70600000", "stockBasedCompensation": "1800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121300000", "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": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "income_statement": { "revenue": 616300000, "cost_of_revenue": 573800000, "gross_profit": 42500000, "ebit": 25200000, "ebitda": 162500000, "pretax_income": 8300000, "tax_provision": 28900000, "net_income": -19700000, "net_income_to_common": -19700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 347500000, "total_current_assets": 1476500000, "total_assets": 7534000000, "short_term_debt": 54400000, "long_term_debt": 704900000, "total_debt": 759300000, "total_liabilities": 2626900000, "total_equity": 4848300000, "shares_outstanding": 364439000, "goodwill_and_intangibles": 2800000 }, "cash_flow": { "operating_cash_flow": 114600000, "capital_expenditure": 108700000, "free_cash_flow": 223300000, "dividends_paid": 36500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311902, "ticker_id": 3052, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25200000", "ebitda": "162500000", "netIncome": "-19700000", "grossProfit": "42500000", "depreciation": "None", "totalRevenue": "616300000", "costOfRevenue": "573800000", "interestIncome": "None", "incomeBeforeTax": "8300000", "interestExpense": "17573966", "operatingIncome": "44100000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "28900000", "reportedCurrency": "USD", "netInterestIncome": "-17800000", "nonInterestIncome": "None", "operatingExpenses": "-1600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "573800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137300000", "sellingGeneralAndAdministrative": "15000000", "netIncomeFromContinuingOperations": "-22700000" }, "balance": { "goodwill": "2800000", "inventory": "701400000", "commonStock": "5963000000", "currentDebt": "None", "investments": "None", "totalAssets": "7534000000", "longTermDebt": "704900000", "shortTermDebt": "54400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1181200000", "totalLiabilities": "2626900000", "otherCurrentAssets": "174600000", "totalCurrentAssets": "1476500000", "currentLongTermDebt": "14800000", "longTermInvestments": "0", "shortTermInvestments": "38500000", "currentNetReceivables": "214500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6057500000", "currentAccountsPayable": "191400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5885100000", "shortLongTermDebtTotal": "809100000", "totalShareholderEquity": "4848300000", "capitalLeaseObligations": "89400000", "otherCurrentLiabilities": "322900000", "totalCurrentLiabilities": "644400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1982500000", "cashAndShortTermInvestments": "347500000", "commonStockSharesOutstanding": "364439000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "347500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20600000", "profitLoss": "None", "dividendPayout": "36500000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2700000", "operatingCashflow": "114600000", "capitalExpenditures": "108700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-333411996", "cashflowFromInvestment": "191861861", "stockBasedCompensation": "1200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 616300000, "cost_of_revenue": 573800000, "gross_profit": 42500000, "research_and_development": null, "selling_general_admin": 15000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25200000, "depreciation_amortisation": 137300000, "ebitda": 162500000, "interest_expense": 17573966, "interest_income": null, "other_non_operating": null, "pretax_income": 8300000, "tax_provision": 28900000, "effective_tax_rate": null, "net_income": -19700000, "net_income_continuing_ops": -22700000, "net_income_to_common": -19700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 347500000, "short_term_investments": 38500000, "net_receivables": 214500000, "inventory": 701400000, "other_current_assets": null, "total_current_assets": 1476500000, "net_ppe": null, "goodwill": 2800000, "intangible_assets": null, "goodwill_and_intangibles": 2800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6057500000, "total_assets": 7534000000, "short_term_debt": 54400000, "accounts_payable": 191400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 644400000, "long_term_debt": 704900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1982500000, "total_liabilities": 2626900000, "total_debt": 759300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1181200000, "total_equity": 4848300000, "shares_outstanding": 364439000, "operating_cash_flow": 114600000, "stock_based_compensation": 1200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 191861861, "dividends_paid": 36500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -333411996, "free_cash_flow": 223300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25200000", "ebitda": "162500000", "netIncome": "-19700000", "grossProfit": "42500000", "depreciation": "None", "totalRevenue": "616300000", "costOfRevenue": "573800000", "interestIncome": "None", "incomeBeforeTax": "8300000", "interestExpense": "17573966", "operatingIncome": "44100000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "28900000", "reportedCurrency": "USD", "netInterestIncome": "-17800000", "nonInterestIncome": "None", "operatingExpenses": "-1600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "573800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137300000", "sellingGeneralAndAdministrative": "15000000", "netIncomeFromContinuingOperations": "-22700000" }, "balance": { "goodwill": "2800000", "inventory": "701400000", "commonStock": "5963000000", "currentDebt": "None", "investments": "None", "totalAssets": "7534000000", "longTermDebt": "704900000", "shortTermDebt": "54400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1181200000", "totalLiabilities": "2626900000", "otherCurrentAssets": "174600000", "totalCurrentAssets": "1476500000", "currentLongTermDebt": "14800000", "longTermInvestments": "0", "shortTermInvestments": "38500000", "currentNetReceivables": "214500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6057500000", "currentAccountsPayable": "191400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5885100000", "shortLongTermDebtTotal": "809100000", "totalShareholderEquity": "4848300000", "capitalLeaseObligations": "89400000", "otherCurrentLiabilities": "322900000", "totalCurrentLiabilities": "644400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1982500000", "cashAndShortTermInvestments": "347500000", "commonStockSharesOutstanding": "364439000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "347500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20600000", "profitLoss": "None", "dividendPayout": "36500000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2700000", "operatingCashflow": "114600000", "capitalExpenditures": "108700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-333411996", "cashflowFromInvestment": "191861861", "stockBasedCompensation": "1200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137300000", "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": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "income_statement": { "revenue": 639900000, "cost_of_revenue": 578800000, "gross_profit": 61100000, "ebit": -25800000, "ebitda": 104900000, "pretax_income": -44300000, "tax_provision": -11300000, "net_income": -32400000, "net_income_to_common": -32400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362500000, "total_current_assets": 1402100000, "total_assets": 8962200000, "short_term_debt": 63800000, "long_term_debt": 1014000000, "total_debt": 1077800000, "total_liabilities": 3553100000, "total_equity": 4909900000, "shares_outstanding": 364439000, "goodwill_and_intangibles": 2800000 }, "cash_flow": { "operating_cash_flow": 118779885, "capital_expenditure": 114758593, "free_cash_flow": 233538478, "dividends_paid": 36400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311903, "ticker_id": 3052, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:00:06.657150+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25800000", "ebitda": "104900000", "netIncome": "-32400000", "grossProfit": "61100000", "depreciation": "None", "totalRevenue": "639900000", "costOfRevenue": "578800000", "interestIncome": "None", "incomeBeforeTax": "-44300000", "interestExpense": "20061392", "operatingIncome": "-6700000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-11300000", "reportedCurrency": "USD", "netInterestIncome": "-19800000", "nonInterestIncome": "None", "operatingExpenses": "67800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "578800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130700000", "sellingGeneralAndAdministrative": "17500000", "netIncomeFromContinuingOperations": "-47400000" }, "balance": { "goodwill": "2800000", "inventory": "681800000", "commonStock": "5963000000", "currentDebt": "None", "investments": "None", "totalAssets": "8962200000", "longTermDebt": "1014000000", "shortTermDebt": "63800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1122900000", "totalLiabilities": "3553100000", "otherCurrentAssets": "97900000", "totalCurrentAssets": "1402100000", "currentLongTermDebt": "25000000", "longTermInvestments": "0", "shortTermInvestments": "41700000", "currentNetReceivables": "218200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7560100000", "currentAccountsPayable": "203200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7373400000", "shortLongTermDebtTotal": "1135300000", "totalShareholderEquity": "4909900000", "capitalLeaseObligations": "96300000", "otherCurrentLiabilities": "311200000", "totalCurrentLiabilities": "658300000", "otherNonCurrentLiabilities": "6300000", "totalNonCurrentLiabilities": "2894800000", "cashAndShortTermInvestments": "362500000", "commonStockSharesOutstanding": "364439000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "362500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33000000", "profitLoss": "None", "dividendPayout": "36400000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3600000", "operatingCashflow": "118779885", "capitalExpenditures": "114758593", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97550577", "cashflowFromInvestment": "-55165496", "stockBasedCompensation": "1300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 639900000, "cost_of_revenue": 578800000, "gross_profit": 61100000, "research_and_development": null, "selling_general_admin": 17500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25800000, "depreciation_amortisation": 130700000, "ebitda": 104900000, "interest_expense": 20061392, "interest_income": null, "other_non_operating": null, "pretax_income": -44300000, "tax_provision": -11300000, "effective_tax_rate": null, "net_income": -32400000, "net_income_continuing_ops": -47400000, "net_income_to_common": -32400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 362500000, "short_term_investments": 41700000, "net_receivables": 218200000, "inventory": 681800000, "other_current_assets": null, "total_current_assets": 1402100000, "net_ppe": null, "goodwill": 2800000, "intangible_assets": null, "goodwill_and_intangibles": 2800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7560100000, "total_assets": 8962200000, "short_term_debt": 63800000, "accounts_payable": 203200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 658300000, "long_term_debt": 1014000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2894800000, "total_liabilities": 3553100000, "total_debt": 1077800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1122900000, "total_equity": 4909900000, "shares_outstanding": 364439000, "operating_cash_flow": 118779885, "stock_based_compensation": 1300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 114758593, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55165496, "dividends_paid": 36400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -97550577, "free_cash_flow": 233538478, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25800000", "ebitda": "104900000", "netIncome": "-32400000", "grossProfit": "61100000", "depreciation": "None", "totalRevenue": "639900000", "costOfRevenue": "578800000", "interestIncome": "None", "incomeBeforeTax": "-44300000", "interestExpense": "20061392", "operatingIncome": "-6700000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-11300000", "reportedCurrency": "USD", "netInterestIncome": "-19800000", "nonInterestIncome": "None", "operatingExpenses": "67800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "578800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130700000", "sellingGeneralAndAdministrative": "17500000", "netIncomeFromContinuingOperations": "-47400000" }, "balance": { "goodwill": "2800000", "inventory": "681800000", "commonStock": "5963000000", "currentDebt": "None", "investments": "None", "totalAssets": "8962200000", "longTermDebt": "1014000000", "shortTermDebt": "63800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1122900000", "totalLiabilities": "3553100000", "otherCurrentAssets": "97900000", "totalCurrentAssets": "1402100000", "currentLongTermDebt": "25000000", "longTermInvestments": "0", "shortTermInvestments": "41700000", "currentNetReceivables": "218200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7560100000", "currentAccountsPayable": "203200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7373400000", "shortLongTermDebtTotal": "1135300000", "totalShareholderEquity": "4909900000", "capitalLeaseObligations": "96300000", "otherCurrentLiabilities": "311200000", "totalCurrentLiabilities": "658300000", "otherNonCurrentLiabilities": "6300000", "totalNonCurrentLiabilities": "2894800000", "cashAndShortTermInvestments": "362500000", "commonStockSharesOutstanding": "364439000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "362500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33000000", "profitLoss": "None", "dividendPayout": "36400000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3600000", "operatingCashflow": "118779885", "capitalExpenditures": "114758593", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97550577", "cashflowFromInvestment": "-55165496", "stockBasedCompensation": "1300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130700000", "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/", "rank_field": "-roe" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }