{ "ticker": { "uuid": "7c49d7fe-e7a7-4a08-9810-fb9be3dcef1b", "symbol": "LTM", "name": "LATAM Airlines Group S.A.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Airlines", "page_url": "https://sharemaestro.com/factors/ticker/7c49d7fe-e7a7-4a08-9810-fb9be3dcef1b/", "api_url": "https://sharemaestro.com/factors/api/tickers/7c49d7fe-e7a7-4a08-9810-fb9be3dcef1b/" }, "ticker_metadata": { "id": 2536, "uuid": "7c49d7fe-e7a7-4a08-9810-fb9be3dcef1b", "symbol": "LTM", "name": "LATAM Airlines Group S.A.", "asset_type": "equity", "market_cap": 15714494000, "stock_exchange_id": 3, "industry": "Airlines", "sector": "Industrials", "description": "LATAM Airlines Group SA, provides passenger and cargo air transport services in Peru, Argentina, the United States, Europe, Colombia, Brazil, Ecuador, Chile, Asia Pacific and the rest of Latin America.", "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": "7c49d7fe-e7a7-4a08-9810-fb9be3dcef1b", "symbol": "LTM", "name": "LATAM Airlines Group S.A.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Airlines", "page_url": "https://sharemaestro.com/factors/ticker/7c49d7fe-e7a7-4a08-9810-fb9be3dcef1b/", "api_url": "https://sharemaestro.com/factors/api/tickers/7c49d7fe-e7a7-4a08-9810-fb9be3dcef1b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.97, "value": 0.88, "quality": 0.95, "momentum": 0.77, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 48.32, "market_cap": 13873152687.36, "pe_ratio": 8.2503, "earnings_yield": 0.1212, "ebitda_to_ev": 0.1875, "shareholder_yield": 0.0503, "roe": 0.8692, "piotroski_f_score": 6, "momentum_12_1": 0.3653, "volatility_252d": 0.3785 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": true, "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": "2026-06-07T06:53:37.223392+00:00", "batch_id": "" }, "size": { "price_close": 48.32, "market_cap": 13873152687.36, "market_cap_usd": 13873152687.36, "enterprise_value": 15702010687.36, "shares_outstanding": 287109948, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 8.2503, "pb_ratio": 7.1716, "ptbv_ratio": 18.6483, "ps_ratio": 0.9244, "pcf_ratio": 3.8808, "pfcf_ratio": 2.6065, "ev_ebitda": 5.333, "ev_ebit": 6.02, "ev_sales": 1.0462, "ev_fcf": 2.9501, "earnings_yield": 0.1212, "fcf_yield": 0.339, "price_to_sales": 0.9244, "price_to_book": 7.1716, "price_to_cashflow": 3.8808, "ebitda_to_ev": 0.1875, "sales_yield": 0.9558 }, "yield": { "dividend_yield": 0.0503, "buyback_yield": 0, "shareholder_yield": 0.0503, "debt_paydown_yield": null, "total_yield": 0.0503 }, "quality": { "gross_margin": 0.2976, "operating_margin": 0.1738, "net_margin": 0.112, "ebitda_margin": 0.1962, "fcf_margin": 0.3546, "roe": 0.8692, "roa": 0.0899, "roic": 0.6195, "roc_greenblatt": null, "asset_turnover": 0.8022, "cash_conversion": 3.1653, "accruals_ratio": -0.1012, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": 1.7925, "earnings_stability_5y": 0.4303, "revenue_stability_5y": 0.4073, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2387, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 8.6755, "net_debt_to_ebitda": 0.6212, "debt_to_assets": 0.2336, "interest_coverage": 4.1415, "current_ratio": 0.6717, "quick_ratio": 0.6021, "net_debt": 1828858000, "local_beta": 0.0012, "volatility_252d": 0.3785, "volatility_60d": 0.9102, "max_drawdown_12m": -0.2853, "risk_adjusted_momentum": 0.9653 }, "growth": { "revenue_growth_1y": 0.158, "revenue_growth_3y_cagr": 0.1507, "revenue_growth_5y_cagr": 0.2945, "eps_growth_1y": 0.6274, "eps_growth_3y_cagr": 0.0292, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0663, "book_value_growth_1y": 0.9082, "revenue_growth": 0.158, "earnings_growth": 0.6274 }, "momentum": { "price_return_1m": -0.0557, "price_return_3m": 0.0078, "price_return_6m": -0.0212, "price_return_9m": -0.0117, "price_return_12m": 0.2893, "price_return_12m_ex1m": 0.3653, "momentum_6m": -0.0212, "momentum_12m": 0.2893, "momentum_12_1": 0.3653, "distance_from_52w_high": -0.2639, "distance_from_52w_low": 0.3148, "relative_strength": 0.1893 }, "raw_ttm": { "revenue_ttm": 15008519000, "gross_profit_ttm": 4466570000, "ebit_ttm": 2608299154, "ebitda_ttm": 2944304000, "net_income_ttm": 1681529000, "eps_diluted_ttm": 5.8567, "operating_cash_flow_ttm": 3574782772, "capital_expenditure_ttm": 1747756542, "fcf_ttm": 5322539314, "dividends_paid_ttm": 697561853, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 629798000, "cash_and_equivalents": 2540752000, "total_current_assets": 5051327000, "total_current_liabilities": 7519783000, "net_ppe": null, "total_assets": 18709197000, "total_debt": 4369610000, "total_equity": 1934466000, "net_working_capital": -4153064000, "book_value_per_share": 6.7377, "retained_earnings": 2573472000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 743936000, "tangible_book_per_share": 2.5911 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 14, "rank_pb": 85, "rank_ptbv": 90, "rank_ps": 26, "rank_pcf": 12, "rank_ev_ebitda": 13, "rank_ev_ebit": 30, "rank_earnings_yield": 14, "rank_fcf_yield": 8, "rank_dividend_yield": 15, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 3, "rank_roc": 50, "rank_roic": 4, "rank_gross_margin": 71, "rank_fcf_margin": 24, "rank_piotroski": 38, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 20, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 29, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 32, "rank_relative_strength": 35 }, "composites": { "value_composite": 12, "quality_composite": 5, "momentum_composite": 23, "growth_composite": 10, "yield_composite": 10, "svqf_composite": 7, "vc1_composite": 12, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 55, "overall_composite": 3, "quality_value_composite": 0.9143, "os_score": 0.97, "value_percentile": 0.88, "quality_percentile": 0.95, "momentum_percentile": 0.77, "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": 21, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 55, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4426, "ticker_id": 2536, "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": "2026-06-07T06:53:37.223392+00:00", "batch_id": "", "os_score_delta": null, "price_close": 48.32, "market_cap": 13873152687.36, "market_cap_usd": 13873152687.36, "enterprise_value": 15702010687.36, "shares_outstanding": 287109948, "fx_rate_to_usd": null, "pe_ratio": 8.25032021, "pb_ratio": 7.17156708, "ptbv_ratio": 18.64831476, "ps_ratio": 0.92435188, "pcf_ratio": 3.88083796, "pfcf_ratio": 2.60649135, "ev_ebitda": 5.33301272, "ev_ebit": 6.02001909, "ev_sales": 1.04620654, "ev_fcf": 2.95009764, "earnings_yield": 0.12120742, "fcf_yield": 0.33897183, "dividend_yield": 0.05028142, "buyback_yield": 0, "shareholder_yield": 0.05028142, "debt_paydown_yield": null, "total_yield": 0.05028142, "gross_margin": 0.29760232, "operating_margin": 0.17378791, "net_margin": 0.1120383, "ebitda_margin": 0.19617552, "fcf_margin": 0.35463455, "roe": 0.86924712, "roa": 0.08987713, "roic": 0.6194658, "roc_greenblatt": null, "asset_turnover": 0.80220006, "cash_conversion": 3.16529737, "accruals_ratio": -0.10119375, "sbc_to_revenue": null, "debt_to_equity": 8.67551769, "net_debt_to_ebitda": 0.62115121, "debt_to_assets": 0.23355412, "interest_coverage": 4.14148529, "current_ratio": 0.6717384, "quick_ratio": 0.60205554, "net_debt": 1828858000, "revenue_growth_1y": 0.15797896, "revenue_growth_3y_cagr": 0.150695, "revenue_growth_5y_cagr": 0.29454019, "eps_growth_1y": 0.62743627, "eps_growth_3y_cagr": 0.02920006, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.06628322, "book_value_growth_1y": 0.90822249, "piotroski_f_score": 6, "altman_z_score": 1.79249437, "earnings_stability_5y": 0.430261, "revenue_stability_5y": 0.407257, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0556967, "price_return_3m": 0.00780044, "price_return_6m": -0.02117678, "price_return_9m": -0.01165074, "price_return_12m": 0.28928628, "price_return_12m_ex1m": 0.36533069, "distance_from_52w_high": -0.26386574, "distance_from_52w_low": 0.31484067, "relative_strength": 0.1893227, "local_beta": 0.0012, "volatility_252d": 0.378477, "volatility_60d": 0.910194, "max_drawdown_12m": -0.28534648, "revenue_ttm": 15008519000, "gross_profit_ttm": 4466570000, "ebit_ttm": 2608299154, "ebitda_ttm": 2944304000, "net_income_ttm": 1681529000, "eps_diluted_ttm": 5.85674238, "operating_cash_flow_ttm": 3574782772, "capital_expenditure_ttm": 1747756542, "fcf_ttm": 5322539314, "dividends_paid_ttm": 697561853, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 629798000, "cash_and_equivalents": 2540752000, "total_current_assets": 5051327000, "total_current_liabilities": 7519783000, "net_ppe": null, "total_assets": 18709197000, "total_debt": 4369610000, "total_equity": 1934466000, "net_working_capital": -4153064000, "book_value_per_share": 6.73771847, "retained_earnings": 2573472000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 743936000, "tangible_book_per_share": 2.59111886, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 14, "rank_pb": 85, "rank_ptbv": 90, "rank_ps": 26, "rank_pcf": 12, "rank_ev_ebitda": 13, "rank_ev_ebit": 30, "rank_earnings_yield": 14, "rank_fcf_yield": 8, "rank_dividend_yield": 15, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 3, "rank_roc": 50, "rank_roic": 4, "rank_gross_margin": 71, "rank_fcf_margin": 24, "rank_piotroski": 38, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 20, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 29, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 32, "rank_relative_strength": 35, "value_composite": 12, "quality_composite": 5, "momentum_composite": 23, "growth_composite": 10, "yield_composite": 10, "svqf_composite": 7, "vc1_composite": 12, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 55, "overall_composite": 3, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 48.32, "os": 0.97, "value": 0.88, "quality": 0.95, "momentum": 0.77, "confidence": 1, "coverage": 1, "pe_ratio": 8.2503, "earnings_yield": 0.1212, "shareholder_yield": 0.0503, "roe": 0.8692, "momentum_12_1": 0.3653, "complete_fields": { "id": 4426, "ticker_id": 2536, "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": "2026-06-07T06:53:37.223392+00:00", "batch_id": "", "os_score_delta": null, "price_close": 48.32, "market_cap": 13873152687.36, "market_cap_usd": 13873152687.36, "enterprise_value": 15702010687.36, "shares_outstanding": 287109948, "fx_rate_to_usd": null, "pe_ratio": 8.25032021, "pb_ratio": 7.17156708, "ptbv_ratio": 18.64831476, "ps_ratio": 0.92435188, "pcf_ratio": 3.88083796, "pfcf_ratio": 2.60649135, "ev_ebitda": 5.33301272, "ev_ebit": 6.02001909, "ev_sales": 1.04620654, "ev_fcf": 2.95009764, "earnings_yield": 0.12120742, "fcf_yield": 0.33897183, "dividend_yield": 0.05028142, "buyback_yield": 0, "shareholder_yield": 0.05028142, "debt_paydown_yield": null, "total_yield": 0.05028142, "gross_margin": 0.29760232, "operating_margin": 0.17378791, "net_margin": 0.1120383, "ebitda_margin": 0.19617552, "fcf_margin": 0.35463455, "roe": 0.86924712, "roa": 0.08987713, "roic": 0.6194658, "roc_greenblatt": null, "asset_turnover": 0.80220006, "cash_conversion": 3.16529737, "accruals_ratio": -0.10119375, "sbc_to_revenue": null, "debt_to_equity": 8.67551769, "net_debt_to_ebitda": 0.62115121, "debt_to_assets": 0.23355412, "interest_coverage": 4.14148529, "current_ratio": 0.6717384, "quick_ratio": 0.60205554, "net_debt": 1828858000, "revenue_growth_1y": 0.15797896, "revenue_growth_3y_cagr": 0.150695, "revenue_growth_5y_cagr": 0.29454019, "eps_growth_1y": 0.62743627, "eps_growth_3y_cagr": 0.02920006, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.06628322, "book_value_growth_1y": 0.90822249, "piotroski_f_score": 6, "altman_z_score": 1.79249437, "earnings_stability_5y": 0.430261, "revenue_stability_5y": 0.407257, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0556967, "price_return_3m": 0.00780044, "price_return_6m": -0.02117678, "price_return_9m": -0.01165074, "price_return_12m": 0.28928628, "price_return_12m_ex1m": 0.36533069, "distance_from_52w_high": -0.26386574, "distance_from_52w_low": 0.31484067, "relative_strength": 0.1893227, "local_beta": 0.0012, "volatility_252d": 0.378477, "volatility_60d": 0.910194, "max_drawdown_12m": -0.28534648, "revenue_ttm": 15008519000, "gross_profit_ttm": 4466570000, "ebit_ttm": 2608299154, "ebitda_ttm": 2944304000, "net_income_ttm": 1681529000, "eps_diluted_ttm": 5.85674238, "operating_cash_flow_ttm": 3574782772, "capital_expenditure_ttm": 1747756542, "fcf_ttm": 5322539314, "dividends_paid_ttm": 697561853, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 629798000, "cash_and_equivalents": 2540752000, "total_current_assets": 5051327000, "total_current_liabilities": 7519783000, "net_ppe": null, "total_assets": 18709197000, "total_debt": 4369610000, "total_equity": 1934466000, "net_working_capital": -4153064000, "book_value_per_share": 6.73771847, "retained_earnings": 2573472000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 743936000, "tangible_book_per_share": 2.59111886, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 14, "rank_pb": 85, "rank_ptbv": 90, "rank_ps": 26, "rank_pcf": 12, "rank_ev_ebitda": 13, "rank_ev_ebit": 30, "rank_earnings_yield": 14, "rank_fcf_yield": 8, "rank_dividend_yield": 15, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 3, "rank_roc": 50, "rank_roic": 4, "rank_gross_margin": 71, "rank_fcf_margin": 24, "rank_piotroski": 38, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 20, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 29, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 32, "rank_relative_strength": 35, "value_composite": 12, "quality_composite": 5, "momentum_composite": 23, "growth_composite": 10, "yield_composite": 10, "svqf_composite": 7, "vc1_composite": 12, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 55, "overall_composite": 3, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "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": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "income_statement": { "revenue": 14265056000, "cost_of_revenue": 10104884000, "gross_profit": 4160171999, "ebit": 2335538000, "ebitda": 3274647000, "pretax_income": 1618618000, "tax_provision": 155057000, "net_income": 1459984000, "net_income_to_common": 1459984000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2150113000, "total_current_assets": 4383212000, "total_assets": 17640891000, "short_term_debt": 745303000, "long_term_debt": 3432169000, "total_debt": 4177472000, "total_liabilities": 16303689000, "total_equity": 1345594000, "shares_outstanding": 294653001, "goodwill_and_intangibles": 1129961000 }, "cash_flow": { "operating_cash_flow": 3260331773, "capital_expenditure": 1773008543, "free_cash_flow": 5033340316, "dividends_paid": 605181000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291384, "ticker_id": 2536, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2335538000", "ebitda": "3274647000", "netIncome": "1459984000", "grossProfit": "4160171999", "depreciation": "None", "totalRevenue": "14265056000", "costOfRevenue": "10104884000", "interestIncome": "615280000", "incomeBeforeTax": "1618618000", "interestExpense": "720274673", "operatingIncome": "2335538000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "155057000", "reportedCurrency": "USD", "netInterestIncome": "-575141000", "nonInterestIncome": "None", "operatingExpenses": "1824634000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10104884000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "939109000", "sellingGeneralAndAdministrative": "870484000", "netIncomeFromContinuingOperations": "1463561000" }, "balance": { "goodwill": "None", "inventory": "458566000", "commonStock": "4418110000", "currentDebt": "None", "investments": "None", "totalAssets": "17640891000", "longTermDebt": "3432169000", "shortTermDebt": "745303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1129961000", "reportedCurrency": "USD", "retainedEarnings": "2170280000", "totalLiabilities": "16303689000", "otherCurrentAssets": "209875000", "totalCurrentAssets": "4383212000", "currentLongTermDebt": "174443000", "longTermInvestments": "16614000", "shortTermInvestments": "16711000", "currentNetReceivables": "1546338000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13257679000", "currentAccountsPayable": "1677472000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11947014000", "shortLongTermDebtTotal": "8088526000", "totalShareholderEquity": "1345594000", "capitalLeaseObligations": "4481914000", "otherCurrentLiabilities": "4871619000", "totalCurrentLiabilities": "7294394000", "otherNonCurrentLiabilities": "492000", "totalNonCurrentLiabilities": "9009295000", "cashAndShortTermInvestments": "2150113000", "commonStockSharesOutstanding": "294653001", "intangibleAssetsExcludingGoodwill": "1129961000", "cashAndCashEquivalentsAtCarryingValue": "2150113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1459984000", "profitLoss": "None", "dividendPayout": "605181000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3260331773", "capitalExpenditures": "1773008543", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1409312843", "cashflowFromInvestment": "-1713536779", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "605181000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-584837000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1454424000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14265056000, "cost_of_revenue": 10104884000, "gross_profit": 4160171999, "research_and_development": null, "selling_general_admin": 870484000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2335538000, "depreciation_amortisation": 939109000, "ebitda": 3274647000, "interest_expense": 720274673, "interest_income": null, "other_non_operating": null, "pretax_income": 1618618000, "tax_provision": 155057000, "effective_tax_rate": null, "net_income": 1459984000, "net_income_continuing_ops": 1463561000, "net_income_to_common": 1459984000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2150113000, "short_term_investments": 16711000, "net_receivables": 1546338000, "inventory": 458566000, "other_current_assets": null, "total_current_assets": 4383212000, "net_ppe": null, "goodwill": null, "intangible_assets": 1129961000, "goodwill_and_intangibles": 1129961000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13257679000, "total_assets": 17640891000, "short_term_debt": 745303000, "accounts_payable": 1677472000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7294394000, "long_term_debt": 3432169000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9009295000, "total_liabilities": 16303689000, "total_debt": 4177472000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2170280000, "total_equity": 1345594000, "shares_outstanding": 294653001, "operating_cash_flow": 3260331773, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1773008543, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1713536779, "dividends_paid": 605181000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1409312843, "free_cash_flow": 5033340316, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2335538000", "ebitda": "3274647000", "netIncome": "1459984000", "grossProfit": "4160171999", "depreciation": "None", "totalRevenue": "14265056000", "costOfRevenue": "10104884000", "interestIncome": "615280000", "incomeBeforeTax": "1618618000", "interestExpense": "720274673", "operatingIncome": "2335538000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "155057000", "reportedCurrency": "USD", "netInterestIncome": "-575141000", "nonInterestIncome": "None", "operatingExpenses": "1824634000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10104884000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "939109000", "sellingGeneralAndAdministrative": "870484000", "netIncomeFromContinuingOperations": "1463561000" }, "balance": { "goodwill": "None", "inventory": "458566000", "commonStock": "4418110000", "currentDebt": "None", "investments": "None", "totalAssets": "17640891000", "longTermDebt": "3432169000", "shortTermDebt": "745303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1129961000", "reportedCurrency": "USD", "retainedEarnings": "2170280000", "totalLiabilities": "16303689000", "otherCurrentAssets": "209875000", "totalCurrentAssets": "4383212000", "currentLongTermDebt": "174443000", "longTermInvestments": "16614000", "shortTermInvestments": "16711000", "currentNetReceivables": "1546338000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13257679000", "currentAccountsPayable": "1677472000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11947014000", "shortLongTermDebtTotal": "8088526000", "totalShareholderEquity": "1345594000", "capitalLeaseObligations": "4481914000", "otherCurrentLiabilities": "4871619000", "totalCurrentLiabilities": "7294394000", "otherNonCurrentLiabilities": "492000", "totalNonCurrentLiabilities": "9009295000", "cashAndShortTermInvestments": "2150113000", "commonStockSharesOutstanding": "294653001", "intangibleAssetsExcludingGoodwill": "1129961000", "cashAndCashEquivalentsAtCarryingValue": "2150113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1459984000", "profitLoss": "None", "dividendPayout": "605181000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3260331773", "capitalExpenditures": "1773008543", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1409312843", "cashflowFromInvestment": "-1713536779", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "605181000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-584837000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1454424000", "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": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "income_statement": { "revenue": 12833043000, "cost_of_revenue": 9565899000, "gross_profit": 3267144000, "ebit": 1541048000, "ebitda": 2340600000, "pretax_income": 993934000, "tax_provision": 16489000, "net_income": 976972000, "net_income_to_common": 976972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1957788000, "total_current_assets": 3900419000, "total_assets": 15253365000, "short_term_debt": 635213000, "long_term_debt": 2884076000, "total_debt": 3519289000, "total_liabilities": 14542036000, "total_equity": 723267000, "shares_outstanding": 302220895, "goodwill_and_intangibles": 1000170000 }, "cash_flow": { "operating_cash_flow": 3106327000, "capital_expenditure": 1419875000, "free_cash_flow": 4526202000, "dividends_paid": 174838000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291389, "ticker_id": 2536, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1541048000", "ebitda": "2340600000", "netIncome": "976972000", "grossProfit": "3267144000", "depreciation": "None", "totalRevenue": "12833043000", "costOfRevenue": "9565899000", "interestIncome": "505526000", "incomeBeforeTax": "993934000", "interestExpense": "820854000", "operatingIncome": "1541048000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "16489000", "reportedCurrency": "USD", "netInterestIncome": "-739539000", "nonInterestIncome": "None", "operatingExpenses": "1726096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9565899000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "799552000", "sellingGeneralAndAdministrative": "824493000", "netIncomeFromContinuingOperations": "977445000" }, "balance": { "goodwill": "None", "inventory": "438530000", "commonStock": "5003534000", "currentDebt": "None", "investments": "None", "totalAssets": "15253365000", "longTermDebt": "2884076000", "shortTermDebt": "635213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1000170000", "reportedCurrency": "USD", "retainedEarnings": "1148291000", "totalLiabilities": "14542036000", "otherCurrentAssets": "84896000", "totalCurrentAssets": "3900419000", "currentLongTermDebt": "104021000", "longTermInvestments": "21558000", "shortTermInvestments": "51264000", "currentNetReceivables": "1367941000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11352946000", "currentAccountsPayable": "1458277000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10186697000", "shortLongTermDebtTotal": "7150451000", "totalShareholderEquity": "723267000", "capitalLeaseObligations": "4162354000", "otherCurrentLiabilities": "1058355000", "totalCurrentLiabilities": "6290842000", "otherNonCurrentLiabilities": "186000", "totalNonCurrentLiabilities": "8251194000", "cashAndShortTermInvestments": "1957788000", "commonStockSharesOutstanding": "302220895", "intangibleAssetsExcludingGoodwill": "1000170000", "cashAndCashEquivalentsAtCarryingValue": "1957788000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "976972000", "profitLoss": "None", "dividendPayout": "174838000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3106327000", "capitalExpenditures": "1419875000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1564861000", "cashflowFromInvestment": "-1169666000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174838000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1183656000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12833043000, "cost_of_revenue": 9565899000, "gross_profit": 3267144000, "research_and_development": null, "selling_general_admin": 824493000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1541048000, "depreciation_amortisation": 799552000, "ebitda": 2340600000, "interest_expense": 820854000, "interest_income": null, "other_non_operating": null, "pretax_income": 993934000, "tax_provision": 16489000, "effective_tax_rate": null, "net_income": 976972000, "net_income_continuing_ops": 977445000, "net_income_to_common": 976972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1957788000, "short_term_investments": 51264000, "net_receivables": 1367941000, "inventory": 438530000, "other_current_assets": null, "total_current_assets": 3900419000, "net_ppe": null, "goodwill": null, "intangible_assets": 1000170000, "goodwill_and_intangibles": 1000170000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11352946000, "total_assets": 15253365000, "short_term_debt": 635213000, "accounts_payable": 1458277000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6290842000, "long_term_debt": 2884076000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8251194000, "total_liabilities": 14542036000, "total_debt": 3519289000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1148291000, "total_equity": 723267000, "shares_outstanding": 302220895, "operating_cash_flow": 3106327000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1419875000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1169666000, "dividends_paid": 174838000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1564861000, "free_cash_flow": 4526202000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1541048000", "ebitda": "2340600000", "netIncome": "976972000", "grossProfit": "3267144000", "depreciation": "None", "totalRevenue": "12833043000", "costOfRevenue": "9565899000", "interestIncome": "505526000", "incomeBeforeTax": "993934000", "interestExpense": "820854000", "operatingIncome": "1541048000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "16489000", "reportedCurrency": "USD", "netInterestIncome": "-739539000", "nonInterestIncome": "None", "operatingExpenses": "1726096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9565899000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "799552000", "sellingGeneralAndAdministrative": "824493000", "netIncomeFromContinuingOperations": "977445000" }, "balance": { "goodwill": "None", "inventory": "438530000", "commonStock": "5003534000", "currentDebt": "None", "investments": "None", "totalAssets": "15253365000", "longTermDebt": "2884076000", "shortTermDebt": "635213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1000170000", "reportedCurrency": "USD", "retainedEarnings": "1148291000", "totalLiabilities": "14542036000", "otherCurrentAssets": "84896000", "totalCurrentAssets": "3900419000", "currentLongTermDebt": "104021000", "longTermInvestments": "21558000", "shortTermInvestments": "51264000", "currentNetReceivables": "1367941000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11352946000", "currentAccountsPayable": "1458277000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10186697000", "shortLongTermDebtTotal": "7150451000", "totalShareholderEquity": "723267000", "capitalLeaseObligations": "4162354000", "otherCurrentLiabilities": "1058355000", "totalCurrentLiabilities": "6290842000", "otherNonCurrentLiabilities": "186000", "totalNonCurrentLiabilities": "8251194000", "cashAndShortTermInvestments": "1957788000", "commonStockSharesOutstanding": "302220895", "intangibleAssetsExcludingGoodwill": "1000170000", "cashAndCashEquivalentsAtCarryingValue": "1957788000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "976972000", "profitLoss": "None", "dividendPayout": "174838000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3106327000", "capitalExpenditures": "1419875000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1564861000", "cashflowFromInvestment": "-1169666000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174838000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1183656000", "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": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "income_statement": { "revenue": 11640541000, "cost_of_revenue": 8816590000, "gross_profit": 2823951000, "ebit": 1294723000, "ebitda": 1279379000, "pretax_income": 596492000, "tax_provision": 14942000, "net_income": 581831000, "net_income_to_common": 581831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1714761000, "total_current_assets": 4203362000, "total_assets": 14667315000, "short_term_debt": 695361000, "long_term_debt": 2882970000, "total_debt": 3578331000, "total_liabilities": 14229040000, "total_equity": 450302000, "shares_outstanding": 302220895, "goodwill_and_intangibles": 1151986000 }, "cash_flow": { "operating_cash_flow": 2263568000, "capital_expenditure": 795787000, "free_cash_flow": 3059355000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291394, "ticker_id": 2536, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1294723000", "ebitda": "1279379000", "netIncome": "581831000", "grossProfit": "2823951000", "depreciation": "None", "totalRevenue": "11640541000", "costOfRevenue": "8816590000", "interestIncome": "596996000", "incomeBeforeTax": "596492000", "interestExpense": "682887000", "operatingIncome": "1078165000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "14942000", "reportedCurrency": "USD", "netInterestIncome": "-572875000", "nonInterestIncome": "None", "operatingExpenses": "1745786000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8816590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1205373000", "sellingGeneralAndAdministrative": "683311000", "netIncomeFromContinuingOperations": "581550000" }, "balance": { "goodwill": "None", "inventory": "592880000", "commonStock": "5003534000", "currentDebt": "None", "investments": "None", "totalAssets": "14667315000", "longTermDebt": "2882970000", "shortTermDebt": "695361000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1151986000", "reportedCurrency": "USD", "retainedEarnings": "464411000", "totalLiabilities": "14229040000", "otherCurrentAssets": "186607000", "totalCurrentAssets": "4203362000", "currentLongTermDebt": "183678000", "longTermInvestments": "24749000", "shortTermInvestments": "139854000", "currentNetReceivables": "1588242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10463953000", "currentAccountsPayable": "817506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9091130000", "shortLongTermDebtTotal": "7037030000", "totalShareholderEquity": "450302000", "capitalLeaseObligations": "3970382000", "otherCurrentLiabilities": "1105911000", "totalCurrentLiabilities": "5688135000", "otherNonCurrentLiabilities": "154000", "totalNonCurrentLiabilities": "8540905000", "cashAndShortTermInvestments": "1714761000", "commonStockSharesOutstanding": "302220895", "intangibleAssetsExcludingGoodwill": "1151986000", "cashAndCashEquivalentsAtCarryingValue": "1714761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "581831000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2263568000", "capitalExpenditures": "795787000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1150215000", "cashflowFromInvestment": "-659505000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "998344000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11640541000, "cost_of_revenue": 8816590000, "gross_profit": 2823951000, "research_and_development": null, "selling_general_admin": 683311000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1294723000, "depreciation_amortisation": 1205373000, "ebitda": 1279379000, "interest_expense": 682887000, "interest_income": null, "other_non_operating": null, "pretax_income": 596492000, "tax_provision": 14942000, "effective_tax_rate": null, "net_income": 581831000, "net_income_continuing_ops": 581550000, "net_income_to_common": 581831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1714761000, "short_term_investments": 139854000, "net_receivables": 1588242000, "inventory": 592880000, "other_current_assets": null, "total_current_assets": 4203362000, "net_ppe": null, "goodwill": null, "intangible_assets": 1151986000, "goodwill_and_intangibles": 1151986000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10463953000, "total_assets": 14667315000, "short_term_debt": 695361000, "accounts_payable": 817506000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5688135000, "long_term_debt": 2882970000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8540905000, "total_liabilities": 14229040000, "total_debt": 3578331000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 464411000, "total_equity": 450302000, "shares_outstanding": 302220895, "operating_cash_flow": 2263568000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 795787000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -659505000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1150215000, "free_cash_flow": 3059355000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1294723000", "ebitda": "1279379000", "netIncome": "581831000", "grossProfit": "2823951000", "depreciation": "None", "totalRevenue": "11640541000", "costOfRevenue": "8816590000", "interestIncome": "596996000", "incomeBeforeTax": "596492000", "interestExpense": "682887000", "operatingIncome": "1078165000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "14942000", "reportedCurrency": "USD", "netInterestIncome": "-572875000", "nonInterestIncome": "None", "operatingExpenses": "1745786000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8816590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1205373000", "sellingGeneralAndAdministrative": "683311000", "netIncomeFromContinuingOperations": "581550000" }, "balance": { "goodwill": "None", "inventory": "592880000", "commonStock": "5003534000", "currentDebt": "None", "investments": "None", "totalAssets": "14667315000", "longTermDebt": "2882970000", "shortTermDebt": "695361000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1151986000", "reportedCurrency": "USD", "retainedEarnings": "464411000", "totalLiabilities": "14229040000", "otherCurrentAssets": "186607000", "totalCurrentAssets": "4203362000", "currentLongTermDebt": "183678000", "longTermInvestments": "24749000", "shortTermInvestments": "139854000", "currentNetReceivables": "1588242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10463953000", "currentAccountsPayable": "817506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9091130000", "shortLongTermDebtTotal": "7037030000", "totalShareholderEquity": "450302000", "capitalLeaseObligations": "3970382000", "otherCurrentLiabilities": "1105911000", "totalCurrentLiabilities": "5688135000", "otherNonCurrentLiabilities": "154000", "totalNonCurrentLiabilities": "8540905000", "cashAndShortTermInvestments": "1714761000", "commonStockSharesOutstanding": "302220895", "intangibleAssetsExcludingGoodwill": "1151986000", "cashAndCashEquivalentsAtCarryingValue": "1714761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "581831000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2263568000", "capitalExpenditures": "795787000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1150215000", "cashflowFromInvestment": "-659505000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "998344000", "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": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "income_statement": { "revenue": 9362521000, "cost_of_revenue": 8103483000, "gross_profit": 1259038000, "ebit": 2288454000, "ebitda": 2257877000, "pretax_income": 1346051000, "tax_provision": 8914000, "net_income": 1339210000, "net_income_to_common": 1339210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1216675000, "total_current_assets": 3536424000, "total_assets": 13211024000, "short_term_debt": 886592000, "long_term_debt": 3004366000, "total_debt": 3890958000, "total_liabilities": 13180303000, "total_equity": 42278000, "shares_outstanding": 49265226, "goodwill_and_intangibles": 1080385000 }, "cash_flow": { "operating_cash_flow": 96797000, "capital_expenditure": 830654000, "free_cash_flow": 927451000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291399, "ticker_id": 2536, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2288454000", "ebitda": "2257877000", "netIncome": "1339210000", "grossProfit": "1259038000", "depreciation": "None", "totalRevenue": "9362521000", "costOfRevenue": "8103483000", "interestIncome": "49824000", "incomeBeforeTax": "1346051000", "interestExpense": "911826000", "operatingIncome": "1211578000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "8914000", "reportedCurrency": "USD", "netInterestIncome": "109892000", "nonInterestIncome": "None", "operatingExpenses": "47460000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8103483000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1179512000", "sellingGeneralAndAdministrative": "576429000", "netIncomeFromContinuingOperations": "1337137000" }, "balance": { "goodwill": "None", "inventory": "477789000", "commonStock": "13298486000", "currentDebt": "None", "investments": "None", "totalAssets": "13211024000", "longTermDebt": "3004366000", "shortTermDebt": "886592000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1080385000", "reportedCurrency": "USD", "retainedEarnings": "-7501896000", "totalLiabilities": "13180303000", "otherCurrentAssets": "495930000", "totalCurrentAssets": "3536424000", "currentLongTermDebt": "472821000", "longTermInvestments": "14244000", "shortTermInvestments": "134446000", "currentNetReceivables": "1211584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9674600000", "currentAccountsPayable": "646119000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8411661000", "shortLongTermDebtTotal": "6865631000", "totalShareholderEquity": "42278000", "capitalLeaseObligations": "3388444000", "otherCurrentLiabilities": "1003664000", "totalCurrentLiabilities": "5088695000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8091608000", "cashAndShortTermInvestments": "1216675000", "commonStockSharesOutstanding": "49265226", "intangibleAssetsExcludingGoodwill": "1080385000", "cashAndCashEquivalentsAtCarryingValue": "1216675000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1339210000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96797000", "capitalExpenditures": "830654000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "854955000", "cashflowFromInvestment": "-748957000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "549038000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "965216000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9362521000, "cost_of_revenue": 8103483000, "gross_profit": 1259038000, "research_and_development": null, "selling_general_admin": 576429000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2288454000, "depreciation_amortisation": 1179512000, "ebitda": 2257877000, "interest_expense": 911826000, "interest_income": null, "other_non_operating": null, "pretax_income": 1346051000, "tax_provision": 8914000, "effective_tax_rate": null, "net_income": 1339210000, "net_income_continuing_ops": 1337137000, "net_income_to_common": 1339210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1216675000, "short_term_investments": 134446000, "net_receivables": 1211584000, "inventory": 477789000, "other_current_assets": null, "total_current_assets": 3536424000, "net_ppe": null, "goodwill": null, "intangible_assets": 1080385000, "goodwill_and_intangibles": 1080385000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9674600000, "total_assets": 13211024000, "short_term_debt": 886592000, "accounts_payable": 646119000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5088695000, "long_term_debt": 3004366000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8091608000, "total_liabilities": 13180303000, "total_debt": 3890958000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7501896000, "total_equity": 42278000, "shares_outstanding": 49265226, "operating_cash_flow": 96797000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 830654000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -748957000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 854955000, "free_cash_flow": 927451000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2288454000", "ebitda": "2257877000", "netIncome": "1339210000", "grossProfit": "1259038000", "depreciation": "None", "totalRevenue": "9362521000", "costOfRevenue": "8103483000", "interestIncome": "49824000", "incomeBeforeTax": "1346051000", "interestExpense": "911826000", "operatingIncome": "1211578000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "8914000", "reportedCurrency": "USD", "netInterestIncome": "109892000", "nonInterestIncome": "None", "operatingExpenses": "47460000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8103483000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1179512000", "sellingGeneralAndAdministrative": "576429000", "netIncomeFromContinuingOperations": "1337137000" }, "balance": { "goodwill": "None", "inventory": "477789000", "commonStock": "13298486000", "currentDebt": "None", "investments": "None", "totalAssets": "13211024000", "longTermDebt": "3004366000", "shortTermDebt": "886592000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1080385000", "reportedCurrency": "USD", "retainedEarnings": "-7501896000", "totalLiabilities": "13180303000", "otherCurrentAssets": "495930000", "totalCurrentAssets": "3536424000", "currentLongTermDebt": "472821000", "longTermInvestments": "14244000", "shortTermInvestments": "134446000", "currentNetReceivables": "1211584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9674600000", "currentAccountsPayable": "646119000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8411661000", "shortLongTermDebtTotal": "6865631000", "totalShareholderEquity": "42278000", "capitalLeaseObligations": "3388444000", "otherCurrentLiabilities": "1003664000", "totalCurrentLiabilities": "5088695000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8091608000", "cashAndShortTermInvestments": "1216675000", "commonStockSharesOutstanding": "49265226", "intangibleAssetsExcludingGoodwill": "1080385000", "cashAndCashEquivalentsAtCarryingValue": "1216675000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1339210000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96797000", "capitalExpenditures": "830654000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "854955000", "cashflowFromInvestment": "-748957000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "549038000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "965216000", "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": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "income_statement": { "revenue": 4884015000, "cost_of_revenue": 4963485000, "gross_profit": -79470000, "ebit": -3278662999, "ebitda": -3336188000, "pretax_income": -4084207000, "tax_provision": 568935000, "net_income": -4647491000, "net_income_to_common": -4647491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1046835000, "total_current_assets": 2614228000, "total_assets": 13291532000, "short_term_debt": 4591366000, "long_term_debt": 2577507000, "total_debt": 7168873000, "total_liabilities": 20358436000, "total_equity": -7056548000, "shares_outstanding": 5435087, "goodwill_and_intangibles": 1018892000 }, "cash_flow": { "operating_cash_flow": -184099000, "capital_expenditure": 675763000, "free_cash_flow": 491664000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291404, "ticker_id": 2536, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3278662999", "ebitda": "-3336188000", "netIncome": "-4647491000", "grossProfit": "-79470000", "depreciation": "None", "totalRevenue": "4884015000", "costOfRevenue": "4963485000", "interestIncome": "0", "incomeBeforeTax": "-4084207000", "interestExpense": "805544000", "operatingIncome": "-3425785000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "568935000", "reportedCurrency": "USD", "netInterestIncome": "-784437000", "nonInterestIncome": "None", "operatingExpenses": "3346315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4963485000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1165394000", "sellingGeneralAndAdministrative": "439494000", "netIncomeFromContinuingOperations": "-4653142000" }, "balance": { "goodwill": "None", "inventory": "287337000", "commonStock": "3146265000", "currentDebt": "None", "investments": "None", "totalAssets": "13291532000", "longTermDebt": "2577507000", "shortTermDebt": "4591366000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1018892000", "reportedCurrency": "USD", "retainedEarnings": "-8841106000", "totalLiabilities": "20358436000", "otherCurrentAssets": "193877000", "totalCurrentAssets": "2614228000", "currentLongTermDebt": "3669155000", "longTermInvestments": "12864000", "shortTermInvestments": "78046000", "currentNetReceivables": "1008133000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10677304000", "currentAccountsPayable": "900252000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10540068000", "totalShareholderEquity": "-7056548000", "capitalLeaseObligations": "4293406000", "otherCurrentLiabilities": "4541211000", "totalCurrentLiabilities": "12315427000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8043009000", "cashAndShortTermInvestments": "1046835000", "commonStockSharesOutstanding": "5435087", "intangibleAssetsExcludingGoodwill": "1018892000", "cashAndCashEquivalentsAtCarryingValue": "1046835000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4647491000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-184099000", "capitalExpenditures": "675763000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "109642000", "cashflowFromInvestment": "-542653000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "988780000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4884015000, "cost_of_revenue": 4963485000, "gross_profit": -79470000, "research_and_development": null, "selling_general_admin": 439494000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3278662999, "depreciation_amortisation": 1165394000, "ebitda": -3336188000, "interest_expense": 805544000, "interest_income": null, "other_non_operating": null, "pretax_income": -4084207000, "tax_provision": 568935000, "effective_tax_rate": null, "net_income": -4647491000, "net_income_continuing_ops": -4653142000, "net_income_to_common": -4647491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1046835000, "short_term_investments": 78046000, "net_receivables": 1008133000, "inventory": 287337000, "other_current_assets": null, "total_current_assets": 2614228000, "net_ppe": null, "goodwill": null, "intangible_assets": 1018892000, "goodwill_and_intangibles": 1018892000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10677304000, "total_assets": 13291532000, "short_term_debt": 4591366000, "accounts_payable": 900252000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12315427000, "long_term_debt": 2577507000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8043009000, "total_liabilities": 20358436000, "total_debt": 7168873000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8841106000, "total_equity": -7056548000, "shares_outstanding": 5435087, "operating_cash_flow": -184099000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 675763000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -542653000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 109642000, "free_cash_flow": 491664000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3278662999", "ebitda": "-3336188000", "netIncome": "-4647491000", "grossProfit": "-79470000", "depreciation": "None", "totalRevenue": "4884015000", "costOfRevenue": "4963485000", "interestIncome": "0", "incomeBeforeTax": "-4084207000", "interestExpense": "805544000", "operatingIncome": "-3425785000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "568935000", "reportedCurrency": "USD", "netInterestIncome": "-784437000", "nonInterestIncome": "None", "operatingExpenses": "3346315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4963485000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1165394000", "sellingGeneralAndAdministrative": "439494000", "netIncomeFromContinuingOperations": "-4653142000" }, "balance": { "goodwill": "None", "inventory": "287337000", "commonStock": "3146265000", "currentDebt": "None", "investments": "None", "totalAssets": "13291532000", "longTermDebt": "2577507000", "shortTermDebt": "4591366000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1018892000", "reportedCurrency": "USD", "retainedEarnings": "-8841106000", "totalLiabilities": "20358436000", "otherCurrentAssets": "193877000", "totalCurrentAssets": "2614228000", "currentLongTermDebt": "3669155000", "longTermInvestments": "12864000", "shortTermInvestments": "78046000", "currentNetReceivables": "1008133000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10677304000", "currentAccountsPayable": "900252000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10540068000", "totalShareholderEquity": "-7056548000", "capitalLeaseObligations": "4293406000", "otherCurrentLiabilities": "4541211000", "totalCurrentLiabilities": "12315427000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8043009000", "cashAndShortTermInvestments": "1046835000", "commonStockSharesOutstanding": "5435087", "intangibleAssetsExcludingGoodwill": "1018892000", "cashAndCashEquivalentsAtCarryingValue": "1046835000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4647491000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-184099000", "capitalExpenditures": "675763000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "109642000", "cashflowFromInvestment": "-542653000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "988780000", "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": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "income_statement": { "revenue": 3923700000, "cost_of_revenue": 3648511000, "gross_profit": 275189000, "ebit": -4518744000, "ebitda": -4575092000, "pretax_income": -5105723000, "tax_provision": -550188000, "net_income": -4545887000, "net_income_to_common": -4545887000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1695841000, "total_current_assets": 3143538000, "total_assets": 15650090000, "short_term_debt": 3160531000, "long_term_debt": 4648956000, "total_debt": 7809487000, "total_liabilities": 18092475000, "total_equity": -2435713000, "shares_outstanding": 5435087, "goodwill_and_intangibles": 1046559000 }, "cash_flow": { "operating_cash_flow": -494697000, "capital_expenditure": 399697000, "free_cash_flow": -95000000, "dividends_paid": 571000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291409, "ticker_id": 2536, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4518744000", "ebitda": "-4575092000", "netIncome": "-4545887000", "grossProfit": "275189000", "depreciation": "None", "totalRevenue": "3923700000", "costOfRevenue": "3648511000", "interestIncome": "50397000", "incomeBeforeTax": "-5105723000", "interestExpense": "586979000", "operatingIncome": "-4530086000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-550188000", "reportedCurrency": "USD", "netInterestIncome": "-536582000", "nonInterestIncome": "None", "operatingExpenses": "4805275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3648511000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1389386000", "sellingGeneralAndAdministrative": "499512000", "netIncomeFromContinuingOperations": "-4555535000" }, "balance": { "goodwill": "0", "inventory": "323574000", "commonStock": "3146265000", "currentDebt": "None", "investments": "None", "totalAssets": "15650090000", "longTermDebt": "4648956000", "shortTermDebt": "3160531000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1046559000", "reportedCurrency": "USD", "retainedEarnings": "-4193615000", "totalLiabilities": "18092475000", "otherCurrentAssets": "314848000", "totalCurrentAssets": "3143538000", "currentLongTermDebt": "1469397000", "longTermInvestments": "11642000", "shortTermInvestments": "45907000", "currentNetReceivables": "763368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12506552000", "currentAccountsPayable": "941476000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10964332000", "totalShareholderEquity": "-2435713000", "capitalLeaseObligations": "4845979000", "otherCurrentLiabilities": "1340805000", "totalCurrentLiabilities": "7491888000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10600587000", "cashAndShortTermInvestments": "1695841000", "commonStockSharesOutstanding": "5435087", "intangibleAssetsExcludingGoodwill": "1046559000", "cashAndCashEquivalentsAtCarryingValue": "1695841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4545887000", "profitLoss": "None", "dividendPayout": "571000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-494697000", "capitalExpenditures": "399697000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1120829000", "cashflowFromInvestment": "33608000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "571000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1144527000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3923700000, "cost_of_revenue": 3648511000, "gross_profit": 275189000, "research_and_development": null, "selling_general_admin": 499512000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4518744000, "depreciation_amortisation": 1389386000, "ebitda": -4575092000, "interest_expense": 586979000, "interest_income": null, "other_non_operating": null, "pretax_income": -5105723000, "tax_provision": -550188000, "effective_tax_rate": null, "net_income": -4545887000, "net_income_continuing_ops": -4555535000, "net_income_to_common": -4545887000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1695841000, "short_term_investments": 45907000, "net_receivables": 763368000, "inventory": 323574000, "other_current_assets": null, "total_current_assets": 3143538000, "net_ppe": null, "goodwill": 0, "intangible_assets": 1046559000, "goodwill_and_intangibles": 1046559000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12506552000, "total_assets": 15650090000, "short_term_debt": 3160531000, "accounts_payable": 941476000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7491888000, "long_term_debt": 4648956000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10600587000, "total_liabilities": 18092475000, "total_debt": 7809487000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4193615000, "total_equity": -2435713000, "shares_outstanding": 5435087, "operating_cash_flow": -494697000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 399697000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 33608000, "dividends_paid": 571000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1120829000, "free_cash_flow": -95000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4518744000", "ebitda": "-4575092000", "netIncome": "-4545887000", "grossProfit": "275189000", "depreciation": "None", "totalRevenue": "3923700000", "costOfRevenue": "3648511000", "interestIncome": "50397000", "incomeBeforeTax": "-5105723000", "interestExpense": "586979000", "operatingIncome": "-4530086000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-550188000", "reportedCurrency": "USD", "netInterestIncome": "-536582000", "nonInterestIncome": "None", "operatingExpenses": "4805275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3648511000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1389386000", "sellingGeneralAndAdministrative": "499512000", "netIncomeFromContinuingOperations": "-4555535000" }, "balance": { "goodwill": "0", "inventory": "323574000", "commonStock": "3146265000", "currentDebt": "None", "investments": "None", "totalAssets": "15650090000", "longTermDebt": "4648956000", "shortTermDebt": "3160531000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1046559000", "reportedCurrency": "USD", "retainedEarnings": "-4193615000", "totalLiabilities": "18092475000", "otherCurrentAssets": "314848000", "totalCurrentAssets": "3143538000", "currentLongTermDebt": "1469397000", "longTermInvestments": "11642000", "shortTermInvestments": "45907000", "currentNetReceivables": "763368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12506552000", "currentAccountsPayable": "941476000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10964332000", "totalShareholderEquity": "-2435713000", "capitalLeaseObligations": "4845979000", "otherCurrentLiabilities": "1340805000", "totalCurrentLiabilities": "7491888000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10600587000", "cashAndShortTermInvestments": "1695841000", "commonStockSharesOutstanding": "5435087", "intangibleAssetsExcludingGoodwill": "1046559000", "cashAndCashEquivalentsAtCarryingValue": "1695841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4545887000", "profitLoss": "None", "dividendPayout": "571000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-494697000", "capitalExpenditures": "399697000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1120829000", "cashflowFromInvestment": "33608000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "571000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1144527000", "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": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "income_statement": { "revenue": 10070063000, "cost_of_revenue": 7951269000, "gross_profit": 2118794000, "ebit": 731850000, "ebitda": 711360000, "pretax_income": 141916000, "tax_provision": -53697000, "net_income": 190430000, "net_income_to_common": 190430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1072579000, "total_current_assets": 4018228000, "total_assets": 21087806000, "short_term_debt": 1894299000, "long_term_debt": null, "total_debt": 1894299000, "total_liabilities": 17958629000, "total_equity": 3130782000, "shares_outstanding": 5435087, "goodwill_and_intangibles": 3657817000 }, "cash_flow": { "operating_cash_flow": 2826667000, "capital_expenditure": 1416794000, "free_cash_flow": 4243461000, "dividends_paid": 55116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291414, "ticker_id": 2536, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "731850000", "ebitda": "711360000", "netIncome": "190430000", "grossProfit": "2118794000", "depreciation": "None", "totalRevenue": "10070063000", "costOfRevenue": "7951269000", "interestIncome": "None", "incomeBeforeTax": "141916000", "interestExpense": "589934000", "operatingIncome": "753127000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-53697000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1365667000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7951269000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1469976000", "sellingGeneralAndAdministrative": "735218000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2209576000", "inventory": "354232000", "commonStock": "3146265000", "currentDebt": "None", "investments": "None", "totalAssets": "21087806000", "longTermDebt": "None", "shortTermDebt": "1894299000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1448241000", "reportedCurrency": "USD", "retainedEarnings": "352272000", "totalLiabilities": "17958629000", "otherCurrentAssets": "637116000", "totalCurrentAssets": "4018228000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "393195000", "currentNetReceivables": "1552172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17069578000", "currentAccountsPayable": "1175859000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10424695000", "totalShareholderEquity": "3130782000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1179665000", "totalCurrentLiabilities": "6960942000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10997687000", "cashAndShortTermInvestments": "1072579000", "commonStockSharesOutstanding": "5435087", "intangibleAssetsExcludingGoodwill": "1448241000", "cashAndCashEquivalentsAtCarryingValue": "1072579000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190430000", "profitLoss": "None", "dividendPayout": "55116000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "2826667000", "capitalExpenditures": "1416794000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1343521000", "cashflowFromInvestment": "-1419207000", "stockBasedCompensation": "3296000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1232395000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10070063000, "cost_of_revenue": 7951269000, "gross_profit": 2118794000, "research_and_development": null, "selling_general_admin": 735218000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 731850000, "depreciation_amortisation": 1469976000, "ebitda": 711360000, "interest_expense": 589934000, "interest_income": null, "other_non_operating": null, "pretax_income": 141916000, "tax_provision": -53697000, "effective_tax_rate": null, "net_income": 190430000, "net_income_continuing_ops": null, "net_income_to_common": 190430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1072579000, "short_term_investments": 393195000, "net_receivables": 1552172000, "inventory": 354232000, "other_current_assets": null, "total_current_assets": 4018228000, "net_ppe": null, "goodwill": 2209576000, "intangible_assets": 1448241000, "goodwill_and_intangibles": 3657817000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17069578000, "total_assets": 21087806000, "short_term_debt": 1894299000, "accounts_payable": 1175859000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6960942000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10997687000, "total_liabilities": 17958629000, "total_debt": 1894299000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 352272000, "total_equity": 3130782000, "shares_outstanding": 5435087, "operating_cash_flow": 2826667000, "stock_based_compensation": 3296000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1416794000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1419207000, "dividends_paid": 55116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1343521000, "free_cash_flow": 4243461000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "731850000", "ebitda": "711360000", "netIncome": "190430000", "grossProfit": "2118794000", "depreciation": "None", "totalRevenue": "10070063000", "costOfRevenue": "7951269000", "interestIncome": "None", "incomeBeforeTax": "141916000", "interestExpense": "589934000", "operatingIncome": "753127000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-53697000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1365667000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7951269000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1469976000", "sellingGeneralAndAdministrative": "735218000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2209576000", "inventory": "354232000", "commonStock": "3146265000", "currentDebt": "None", "investments": "None", "totalAssets": "21087806000", "longTermDebt": "None", "shortTermDebt": "1894299000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1448241000", "reportedCurrency": "USD", "retainedEarnings": "352272000", "totalLiabilities": "17958629000", "otherCurrentAssets": "637116000", "totalCurrentAssets": "4018228000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "393195000", "currentNetReceivables": "1552172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17069578000", "currentAccountsPayable": "1175859000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10424695000", "totalShareholderEquity": "3130782000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1179665000", "totalCurrentLiabilities": "6960942000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10997687000", "cashAndShortTermInvestments": "1072579000", "commonStockSharesOutstanding": "5435087", "intangibleAssetsExcludingGoodwill": "1448241000", "cashAndCashEquivalentsAtCarryingValue": "1072579000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190430000", "profitLoss": "None", "dividendPayout": "55116000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "2826667000", "capitalExpenditures": "1416794000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1343521000", "cashflowFromInvestment": "-1419207000", "stockBasedCompensation": "3296000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1232395000", "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": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "income_statement": { "revenue": 9895456000, "cost_of_revenue": 7773432000, "gross_profit": 2122024000, "ebit": 940484000, "ebitda": 1715454000, "pretax_income": 415665000, "tax_provision": 83782000, "net_income": 181935000, "net_income_to_common": 181935000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1081642000, "total_current_assets": 3306362000, "total_assets": 17566777000, "short_term_debt": 1816080000, "long_term_debt": null, "total_debt": 1816080000, "total_liabilities": 13820001000, "total_equity": 3666836000, "shares_outstanding": 5435087, "goodwill_and_intangibles": 3735144000 }, "cash_flow": { "operating_cash_flow": 1516930000, "capital_expenditure": 756913000, "free_cash_flow": 2273843000, "dividends_paid": 72620000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291419, "ticker_id": 2536, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "940484000", "ebitda": "1715454000", "netIncome": "181935000", "grossProfit": "2122024000", "depreciation": "None", "totalRevenue": "9895456000", "costOfRevenue": "7773432000", "interestIncome": "None", "incomeBeforeTax": "415665000", "interestExpense": "539137000", "operatingIncome": "940484000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "83782000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1181540000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7773432000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "774970000", "sellingGeneralAndAdministrative": "721270000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2294072000", "inventory": "279344000", "commonStock": "3146265000", "currentDebt": "None", "investments": "None", "totalAssets": "17566777000", "longTermDebt": "None", "shortTermDebt": "1816080000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1441072000", "reportedCurrency": "None", "retainedEarnings": "597675000", "totalLiabilities": "13820001000", "otherCurrentAssets": "88034000", "totalCurrentAssets": "3306362000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "330962000", "currentNetReceivables": "1486269000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14260415000", "currentAccountsPayable": "850801000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7261726000", "totalShareholderEquity": "3666836000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "547649000", "totalCurrentLiabilities": "5568752000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8251249000", "cashAndShortTermInvestments": "1081642000", "commonStockSharesOutstanding": "5435087", "intangibleAssetsExcludingGoodwill": "1441072000", "cashAndCashEquivalentsAtCarryingValue": "1081642000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "309811000", "profitLoss": "None", "dividendPayout": "72620000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "1516930000", "capitalExpenditures": "756913000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1052209000", "cashflowFromInvestment": "-358370000", "stockBasedCompensation": "-7210000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72620000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1166108000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9895456000, "cost_of_revenue": 7773432000, "gross_profit": 2122024000, "research_and_development": null, "selling_general_admin": 721270000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 940484000, "depreciation_amortisation": 774970000, "ebitda": 1715454000, "interest_expense": 539137000, "interest_income": null, "other_non_operating": null, "pretax_income": 415665000, "tax_provision": 83782000, "effective_tax_rate": null, "net_income": 181935000, "net_income_continuing_ops": null, "net_income_to_common": 181935000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1081642000, "short_term_investments": 330962000, "net_receivables": 1486269000, "inventory": 279344000, "other_current_assets": null, "total_current_assets": 3306362000, "net_ppe": null, "goodwill": 2294072000, "intangible_assets": 1441072000, "goodwill_and_intangibles": 3735144000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14260415000, "total_assets": 17566777000, "short_term_debt": 1816080000, "accounts_payable": 850801000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5568752000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8251249000, "total_liabilities": 13820001000, "total_debt": 1816080000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 597675000, "total_equity": 3666836000, "shares_outstanding": 5435087, "operating_cash_flow": 1516930000, "stock_based_compensation": -7210000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 756913000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -358370000, "dividends_paid": 72620000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1052209000, "free_cash_flow": 2273843000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "940484000", "ebitda": "1715454000", "netIncome": "181935000", "grossProfit": "2122024000", "depreciation": "None", "totalRevenue": "9895456000", "costOfRevenue": "7773432000", "interestIncome": "None", "incomeBeforeTax": "415665000", "interestExpense": "539137000", "operatingIncome": "940484000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "83782000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1181540000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7773432000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "774970000", "sellingGeneralAndAdministrative": "721270000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2294072000", "inventory": "279344000", "commonStock": "3146265000", "currentDebt": "None", "investments": "None", "totalAssets": "17566777000", "longTermDebt": "None", "shortTermDebt": "1816080000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1441072000", "reportedCurrency": "None", "retainedEarnings": "597675000", "totalLiabilities": "13820001000", "otherCurrentAssets": "88034000", "totalCurrentAssets": "3306362000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "330962000", "currentNetReceivables": "1486269000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14260415000", "currentAccountsPayable": "850801000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7261726000", "totalShareholderEquity": "3666836000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "547649000", "totalCurrentLiabilities": "5568752000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8251249000", "cashAndShortTermInvestments": "1081642000", "commonStockSharesOutstanding": "5435087", "intangibleAssetsExcludingGoodwill": "1441072000", "cashAndCashEquivalentsAtCarryingValue": "1081642000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "309811000", "profitLoss": "None", "dividendPayout": "72620000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "1516930000", "capitalExpenditures": "756913000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1052209000", "cashflowFromInvestment": "-358370000", "stockBasedCompensation": "-7210000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72620000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1166108000", "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": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "income_statement": { "revenue": 4080617000, "cost_of_revenue": 2803375000, "gross_profit": 1277242000, "ebit": 818335000, "ebitda": 784700000, "pretax_income": 630502000, "tax_provision": 52811000, "net_income": 575989000, "net_income_to_common": 575989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2540752000, "total_current_assets": 5051327000, "total_assets": 18709197000, "short_term_debt": 856144000, "long_term_debt": 3513466000, "total_debt": 4369610000, "total_liabilities": 16782494000, "total_equity": 1934466000, "shares_outstanding": 287109948, "goodwill_and_intangibles": 1190530000 }, "cash_flow": { "operating_cash_flow": 933155000, "capital_expenditure": 345019000, "free_cash_flow": 1278174000, "dividends_paid": 89293000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291382, "ticker_id": 2536, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "784700000", "netIncome": "575989000", "grossProfit": "1277242000", "depreciation": "None", "totalRevenue": "4080617000", "costOfRevenue": "2803375000", "interestIncome": "36991000", "incomeBeforeTax": "630502000", "interestExpense": "154198000", "operatingIncome": "818335000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "52811000", "reportedCurrency": "USD", "netInterestIncome": "-127015000", "nonInterestIncome": "None", "operatingExpenses": "458907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2803375000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "216045000", "netIncomeFromContinuingOperations": "577691000" }, "balance": { "goodwill": "None", "inventory": "524000000", "commonStock": "4418110000", "currentDebt": "None", "investments": "None", "totalAssets": "18709197000", "longTermDebt": "3513466000", "shortTermDebt": "856144000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1190530000", "reportedCurrency": "USD", "retainedEarnings": "2573472000", "totalLiabilities": "16782494000", "otherCurrentAssets": "200804000", "totalCurrentAssets": "5051327000", "currentLongTermDebt": "191867000", "longTermInvestments": "12878000", "shortTermInvestments": "50893000", "currentNetReceivables": "1734878000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13657870000", "currentAccountsPayable": "1869744000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8398058000", "totalShareholderEquity": "1934466000", "capitalLeaseObligations": "4692725000", "otherCurrentLiabilities": "1193624000", "totalCurrentLiabilities": "7519783000", "otherNonCurrentLiabilities": "492000", "totalNonCurrentLiabilities": "9262711000", "cashAndShortTermInvestments": "2540752000", "commonStockSharesOutstanding": "287109948", "intangibleAssetsExcludingGoodwill": "1190530000", "cashAndCashEquivalentsAtCarryingValue": "2540752000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "575989000", "profitLoss": "None", "dividendPayout": "89293000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "933155000", "capitalExpenditures": "345019000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-290684000", "cashflowFromInvestment": "-287216000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89293000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4080617000, "cost_of_revenue": 2803375000, "gross_profit": 1277242000, "research_and_development": null, "selling_general_admin": 216045000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 818335000, "depreciation_amortisation": null, "ebitda": 784700000, "interest_expense": 154198000, "interest_income": null, "other_non_operating": null, "pretax_income": 630502000, "tax_provision": 52811000, "effective_tax_rate": null, "net_income": 575989000, "net_income_continuing_ops": 577691000, "net_income_to_common": 575989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2540752000, "short_term_investments": 50893000, "net_receivables": 1734878000, "inventory": 524000000, "other_current_assets": null, "total_current_assets": 5051327000, "net_ppe": null, "goodwill": null, "intangible_assets": 1190530000, "goodwill_and_intangibles": 1190530000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13657870000, "total_assets": 18709197000, "short_term_debt": 856144000, "accounts_payable": 1869744000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7519783000, "long_term_debt": 3513466000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9262711000, "total_liabilities": 16782494000, "total_debt": 4369610000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2573472000, "total_equity": 1934466000, "shares_outstanding": 287109948, "operating_cash_flow": 933155000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 345019000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -287216000, "dividends_paid": 89293000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -290684000, "free_cash_flow": 1278174000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "784700000", "netIncome": "575989000", "grossProfit": "1277242000", "depreciation": "None", "totalRevenue": "4080617000", "costOfRevenue": "2803375000", "interestIncome": "36991000", "incomeBeforeTax": "630502000", "interestExpense": "154198000", "operatingIncome": "818335000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "52811000", "reportedCurrency": "USD", "netInterestIncome": "-127015000", "nonInterestIncome": "None", "operatingExpenses": "458907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2803375000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "216045000", "netIncomeFromContinuingOperations": "577691000" }, "balance": { "goodwill": "None", "inventory": "524000000", "commonStock": "4418110000", "currentDebt": "None", "investments": "None", "totalAssets": "18709197000", "longTermDebt": "3513466000", "shortTermDebt": "856144000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1190530000", "reportedCurrency": "USD", "retainedEarnings": "2573472000", "totalLiabilities": "16782494000", "otherCurrentAssets": "200804000", "totalCurrentAssets": "5051327000", "currentLongTermDebt": "191867000", "longTermInvestments": "12878000", "shortTermInvestments": "50893000", "currentNetReceivables": "1734878000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13657870000", "currentAccountsPayable": "1869744000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8398058000", "totalShareholderEquity": "1934466000", "capitalLeaseObligations": "4692725000", "otherCurrentLiabilities": "1193624000", "totalCurrentLiabilities": "7519783000", "otherNonCurrentLiabilities": "492000", "totalNonCurrentLiabilities": "9262711000", "cashAndShortTermInvestments": "2540752000", "commonStockSharesOutstanding": "287109948", "intangibleAssetsExcludingGoodwill": "1190530000", "cashAndCashEquivalentsAtCarryingValue": "2540752000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "575989000", "profitLoss": "None", "dividendPayout": "89293000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "933155000", "capitalExpenditures": "345019000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-290684000", "cashflowFromInvestment": "-287216000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89293000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "income_statement": { "revenue": 3874676000, "cost_of_revenue": 2717431000, "gross_profit": 1157245000, "ebit": 680315681, "ebitda": 702743000, "pretax_income": 550141000, "tax_provision": 65917000, "net_income": 484289000, "net_income_to_common": 484289000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2150113000, "total_current_assets": 4383212000, "total_assets": 17640891000, "short_term_debt": 745303000, "long_term_debt": 3432169000, "total_debt": 4177472000, "total_liabilities": 16303689000, "total_equity": 1345594000, "shares_outstanding": 302680625, "goodwill_and_intangibles": 1129961000 }, "cash_flow": { "operating_cash_flow": 1072972163, "capital_expenditure": 501682153, "free_cash_flow": 1574654316, "dividends_paid": 312089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291383, "ticker_id": 2536, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "680315681", "ebitda": "702743000", "netIncome": "484289000", "grossProfit": "1157245000", "depreciation": "None", "totalRevenue": "3874676000", "costOfRevenue": "2717431000", "interestIncome": "101574000", "incomeBeforeTax": "550141000", "interestExpense": "152602000", "operatingIncome": "674293000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "65917000", "reportedCurrency": "USD", "netInterestIncome": "-111534000", "nonInterestIncome": "None", "operatingExpenses": "482952000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2717431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "472248711", "sellingGeneralAndAdministrative": "246836000", "netIncomeFromContinuingOperations": "484224000" }, "balance": { "goodwill": "None", "inventory": "458566000", "commonStock": "4418110000", "currentDebt": "None", "investments": "None", "totalAssets": "17640891000", "longTermDebt": "3432169000", "shortTermDebt": "745303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1129961000", "reportedCurrency": "USD", "retainedEarnings": "4840100897", "totalLiabilities": "16303689000", "otherCurrentAssets": "209875000", "totalCurrentAssets": "4383212000", "currentLongTermDebt": "174443000", "longTermInvestments": "16614000", "shortTermInvestments": "16711495", "currentNetReceivables": "1546338000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13257679000", "currentAccountsPayable": "1677472000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11947014000", "shortLongTermDebtTotal": "8088526000", "totalShareholderEquity": "1345594000", "capitalLeaseObligations": "4481914000", "otherCurrentLiabilities": "4871619000", "totalCurrentLiabilities": "7294394000", "otherNonCurrentLiabilities": "492000", "totalNonCurrentLiabilities": "9009295000", "cashAndShortTermInvestments": "2150113000", "commonStockSharesOutstanding": "302680625", "intangibleAssetsExcludingGoodwill": "1129961000", "cashAndCashEquivalentsAtCarryingValue": "2150113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "483747000", "profitLoss": "None", "dividendPayout": "312089000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1072972163", "capitalExpenditures": "501682153", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-466689932", "cashflowFromInvestment": "-448442504", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "312089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2144653", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "186394000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3874676000, "cost_of_revenue": 2717431000, "gross_profit": 1157245000, "research_and_development": null, "selling_general_admin": 246836000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 680315681, "depreciation_amortisation": 472248711, "ebitda": 702743000, "interest_expense": 152602000, "interest_income": null, "other_non_operating": null, "pretax_income": 550141000, "tax_provision": 65917000, "effective_tax_rate": null, "net_income": 484289000, "net_income_continuing_ops": 484224000, "net_income_to_common": 484289000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2150113000, "short_term_investments": 16711495, "net_receivables": 1546338000, "inventory": 458566000, "other_current_assets": null, "total_current_assets": 4383212000, "net_ppe": null, "goodwill": null, "intangible_assets": 1129961000, "goodwill_and_intangibles": 1129961000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13257679000, "total_assets": 17640891000, "short_term_debt": 745303000, "accounts_payable": 1677472000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7294394000, "long_term_debt": 3432169000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9009295000, "total_liabilities": 16303689000, "total_debt": 4177472000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4840100897, "total_equity": 1345594000, "shares_outstanding": 302680625, "operating_cash_flow": 1072972163, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 501682153, "acquisitions": null, "other_investing": null, "investing_cash_flow": -448442504, "dividends_paid": 312089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -466689932, "free_cash_flow": 1574654316, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "680315681", "ebitda": "702743000", "netIncome": "484289000", "grossProfit": "1157245000", "depreciation": "None", "totalRevenue": "3874676000", "costOfRevenue": "2717431000", "interestIncome": "101574000", "incomeBeforeTax": "550141000", "interestExpense": "152602000", "operatingIncome": "674293000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "65917000", "reportedCurrency": "USD", "netInterestIncome": "-111534000", "nonInterestIncome": "None", "operatingExpenses": "482952000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2717431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "472248711", "sellingGeneralAndAdministrative": "246836000", "netIncomeFromContinuingOperations": "484224000" }, "balance": { "goodwill": "None", "inventory": "458566000", "commonStock": "4418110000", "currentDebt": "None", "investments": "None", "totalAssets": "17640891000", "longTermDebt": "3432169000", "shortTermDebt": "745303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1129961000", "reportedCurrency": "USD", "retainedEarnings": "4840100897", "totalLiabilities": "16303689000", "otherCurrentAssets": "209875000", "totalCurrentAssets": "4383212000", "currentLongTermDebt": "174443000", "longTermInvestments": "16614000", "shortTermInvestments": "16711495", "currentNetReceivables": "1546338000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13257679000", "currentAccountsPayable": "1677472000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11947014000", "shortLongTermDebtTotal": "8088526000", "totalShareholderEquity": "1345594000", "capitalLeaseObligations": "4481914000", "otherCurrentLiabilities": "4871619000", "totalCurrentLiabilities": "7294394000", "otherNonCurrentLiabilities": "492000", "totalNonCurrentLiabilities": "9009295000", "cashAndShortTermInvestments": "2150113000", "commonStockSharesOutstanding": "302680625", "intangibleAssetsExcludingGoodwill": "1129961000", "cashAndCashEquivalentsAtCarryingValue": "2150113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "483747000", "profitLoss": "None", "dividendPayout": "312089000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1072972163", "capitalExpenditures": "501682153", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-466689932", "cashflowFromInvestment": "-448442504", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "312089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2144653", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "186394000", "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": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "income_statement": { "revenue": 3798947000, "cost_of_revenue": 2621241000, "gross_profit": 1177706000, "ebit": 699616473, "ebitda": 618085000, "pretax_income": 450953000, "tax_provision": 70054000, "net_income": 378838000, "net_income_to_common": 378838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2016021000, "total_current_assets": 4437784000, "total_assets": 16985236000, "short_term_debt": 785055000, "long_term_debt": 3337296000, "total_debt": 4122351000, "total_liabilities": 15890890000, "total_equity": 1102790000, "shares_outstanding": 290460635, "goodwill_and_intangibles": 1135964000 }, "cash_flow": { "operating_cash_flow": 881614441, "capital_expenditure": 334807561, "free_cash_flow": 1216422002, "dividends_paid": 2313170, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291385, "ticker_id": 2536, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "699616473", "ebitda": "618085000", "netIncome": "378838000", "grossProfit": "1177706000", "depreciation": "None", "totalRevenue": "3798947000", "costOfRevenue": "2621241000", "interestIncome": "100357000", "incomeBeforeTax": "450953000", "interestExpense": "167132000", "operatingIncome": "691151000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "70054000", "reportedCurrency": "USD", "netInterestIncome": "-463607000", "nonInterestIncome": "None", "operatingExpenses": "486555000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2621241000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "446608541", "sellingGeneralAndAdministrative": "225729000", "netIncomeFromContinuingOperations": "1141071000" }, "balance": { "goodwill": "None", "inventory": "451357000", "commonStock": "5003534000", "currentDebt": "None", "investments": "None", "totalAssets": "16985236000", "longTermDebt": "3337296000", "shortTermDebt": "785055000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1135964000", "reportedCurrency": "USD", "retainedEarnings": "1831277000", "totalLiabilities": "15890890000", "otherCurrentAssets": "196230000", "totalCurrentAssets": "4437784000", "currentLongTermDebt": "185659000", "longTermInvestments": "58606000", "shortTermInvestments": "65616000", "currentNetReceivables": "1708560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12547452000", "currentAccountsPayable": "1785661000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11239269000", "shortLongTermDebtTotal": "7605203000", "totalShareholderEquity": "1102790000", "capitalLeaseObligations": "4082248000", "otherCurrentLiabilities": "1250853000", "totalCurrentLiabilities": "7353105000", "otherNonCurrentLiabilities": "6846257000", "totalNonCurrentLiabilities": "8537785000", "cashAndShortTermInvestments": "2016021000", "commonStockSharesOutstanding": "290460635", "intangibleAssetsExcludingGoodwill": "1135964000", "cashAndCashEquivalentsAtCarryingValue": "2016021000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "374421935", "profitLoss": "None", "dividendPayout": "2313170", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "881614441", "capitalExpenditures": "334807561", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-615222828", "cashflowFromInvestment": "-336406093", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2313170", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-429368347", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "446608541", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3798947000, "cost_of_revenue": 2621241000, "gross_profit": 1177706000, "research_and_development": null, "selling_general_admin": 225729000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 699616473, "depreciation_amortisation": 446608541, "ebitda": 618085000, "interest_expense": 167132000, "interest_income": null, "other_non_operating": null, "pretax_income": 450953000, "tax_provision": 70054000, "effective_tax_rate": null, "net_income": 378838000, "net_income_continuing_ops": 1141071000, "net_income_to_common": 378838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2016021000, "short_term_investments": 65616000, "net_receivables": 1708560000, "inventory": 451357000, "other_current_assets": null, "total_current_assets": 4437784000, "net_ppe": null, "goodwill": null, "intangible_assets": 1135964000, "goodwill_and_intangibles": 1135964000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12547452000, "total_assets": 16985236000, "short_term_debt": 785055000, "accounts_payable": 1785661000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7353105000, "long_term_debt": 3337296000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8537785000, "total_liabilities": 15890890000, "total_debt": 4122351000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1831277000, "total_equity": 1102790000, "shares_outstanding": 290460635, "operating_cash_flow": 881614441, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 334807561, "acquisitions": null, "other_investing": null, "investing_cash_flow": -336406093, "dividends_paid": 2313170, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -615222828, "free_cash_flow": 1216422002, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "699616473", "ebitda": "618085000", "netIncome": "378838000", "grossProfit": "1177706000", "depreciation": "None", "totalRevenue": "3798947000", "costOfRevenue": "2621241000", "interestIncome": "100357000", "incomeBeforeTax": "450953000", "interestExpense": "167132000", "operatingIncome": "691151000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "70054000", "reportedCurrency": "USD", "netInterestIncome": "-463607000", "nonInterestIncome": "None", "operatingExpenses": "486555000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2621241000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "446608541", "sellingGeneralAndAdministrative": "225729000", "netIncomeFromContinuingOperations": "1141071000" }, "balance": { "goodwill": "None", "inventory": "451357000", "commonStock": "5003534000", "currentDebt": "None", "investments": "None", "totalAssets": "16985236000", "longTermDebt": "3337296000", "shortTermDebt": "785055000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1135964000", "reportedCurrency": "USD", "retainedEarnings": "1831277000", "totalLiabilities": "15890890000", "otherCurrentAssets": "196230000", "totalCurrentAssets": "4437784000", "currentLongTermDebt": "185659000", "longTermInvestments": "58606000", "shortTermInvestments": "65616000", "currentNetReceivables": "1708560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12547452000", "currentAccountsPayable": "1785661000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11239269000", "shortLongTermDebtTotal": "7605203000", "totalShareholderEquity": "1102790000", "capitalLeaseObligations": "4082248000", "otherCurrentLiabilities": "1250853000", "totalCurrentLiabilities": "7353105000", "otherNonCurrentLiabilities": "6846257000", "totalNonCurrentLiabilities": "8537785000", "cashAndShortTermInvestments": "2016021000", "commonStockSharesOutstanding": "290460635", "intangibleAssetsExcludingGoodwill": "1135964000", "cashAndCashEquivalentsAtCarryingValue": "2016021000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "374421935", "profitLoss": "None", "dividendPayout": "2313170", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "881614441", "capitalExpenditures": "334807561", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-615222828", "cashflowFromInvestment": "-336406093", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2313170", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-429368347", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "446608541", "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": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "income_statement": { "revenue": 3254279000, "cost_of_revenue": 2399902000, "gross_profit": 854377000, "ebit": 410032000, "ebitda": 838776000, "pretax_income": 254165000, "tax_provision": 11520000, "net_income": 242413000, "net_income_to_common": 242413000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2066003000, "total_current_assets": 4217757000, "total_assets": 16584399000, "short_term_debt": 750839000, "long_term_debt": 3265723000, "total_debt": 4016562000, "total_liabilities": 15681400000, "total_equity": 913639000, "shares_outstanding": 299032651, "goodwill_and_intangibles": 1102754000 }, "cash_flow": { "operating_cash_flow": 687041168, "capital_expenditure": 566247828, "free_cash_flow": 1253288996, "dividends_paid": 293866683, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291386, "ticker_id": 2536, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "410032000", "ebitda": "838776000", "netIncome": "242413000", "grossProfit": "854377000", "depreciation": "None", "totalRevenue": "3254279000", "costOfRevenue": "2399902000", "interestIncome": "175612000", "incomeBeforeTax": "254165000", "interestExpense": "155866000", "operatingIncome": "420368000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "11520000", "reportedCurrency": "USD", "netInterestIncome": "-128349000", "nonInterestIncome": "None", "operatingExpenses": "434009000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2399902000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "428744000", "sellingGeneralAndAdministrative": "206141000", "netIncomeFromContinuingOperations": "241801000" }, "balance": { "goodwill": "None", "inventory": "458612000", "commonStock": "4997353000", "currentDebt": "None", "investments": "None", "totalAssets": "16584399000", "longTermDebt": "3265723000", "shortTermDebt": "750839000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1102754000", "reportedCurrency": "USD", "retainedEarnings": "4227065000", "totalLiabilities": "15681400000", "otherCurrentAssets": "158514000", "totalCurrentAssets": "4217757000", "currentLongTermDebt": "161289000", "longTermInvestments": "24175000", "shortTermInvestments": "20113000", "currentNetReceivables": "1514515000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12366642000", "currentAccountsPayable": "1958869000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11028746000", "shortLongTermDebtTotal": "7513010000", "totalShareholderEquity": "913639000", "capitalLeaseObligations": "4091229000", "otherCurrentLiabilities": "1067086000", "totalCurrentLiabilities": "7206997000", "otherNonCurrentLiabilities": "186000", "totalNonCurrentLiabilities": "8474403000", "cashAndShortTermInvestments": "2066003000", "commonStockSharesOutstanding": "299032651", "intangibleAssetsExcludingGoodwill": "1102754000", "cashAndCashEquivalentsAtCarryingValue": "2066003000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "242412514", "profitLoss": "None", "dividendPayout": "293866683", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "687041168", "capitalExpenditures": "566247828", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-218373082", "cashflowFromInvestment": "-574472181", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "293866683", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-152398749", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "428743884", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3254279000, "cost_of_revenue": 2399902000, "gross_profit": 854377000, "research_and_development": null, "selling_general_admin": 206141000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 410032000, "depreciation_amortisation": 428744000, "ebitda": 838776000, "interest_expense": 155866000, "interest_income": null, "other_non_operating": null, "pretax_income": 254165000, "tax_provision": 11520000, "effective_tax_rate": null, "net_income": 242413000, "net_income_continuing_ops": 241801000, "net_income_to_common": 242413000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2066003000, "short_term_investments": 20113000, "net_receivables": 1514515000, "inventory": 458612000, "other_current_assets": null, "total_current_assets": 4217757000, "net_ppe": null, "goodwill": null, "intangible_assets": 1102754000, "goodwill_and_intangibles": 1102754000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12366642000, "total_assets": 16584399000, "short_term_debt": 750839000, "accounts_payable": 1958869000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7206997000, "long_term_debt": 3265723000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8474403000, "total_liabilities": 15681400000, "total_debt": 4016562000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4227065000, "total_equity": 913639000, "shares_outstanding": 299032651, "operating_cash_flow": 687041168, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 566247828, "acquisitions": null, "other_investing": null, "investing_cash_flow": -574472181, "dividends_paid": 293866683, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -218373082, "free_cash_flow": 1253288996, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "410032000", "ebitda": "838776000", "netIncome": "242413000", "grossProfit": "854377000", "depreciation": "None", "totalRevenue": "3254279000", "costOfRevenue": "2399902000", "interestIncome": "175612000", "incomeBeforeTax": "254165000", "interestExpense": "155866000", "operatingIncome": "420368000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "11520000", "reportedCurrency": "USD", "netInterestIncome": "-128349000", "nonInterestIncome": "None", "operatingExpenses": "434009000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2399902000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "428744000", "sellingGeneralAndAdministrative": "206141000", "netIncomeFromContinuingOperations": "241801000" }, "balance": { "goodwill": "None", "inventory": "458612000", "commonStock": "4997353000", "currentDebt": "None", "investments": "None", "totalAssets": "16584399000", "longTermDebt": "3265723000", "shortTermDebt": "750839000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1102754000", "reportedCurrency": "USD", "retainedEarnings": "4227065000", "totalLiabilities": "15681400000", "otherCurrentAssets": "158514000", "totalCurrentAssets": "4217757000", "currentLongTermDebt": "161289000", "longTermInvestments": "24175000", "shortTermInvestments": "20113000", "currentNetReceivables": "1514515000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12366642000", "currentAccountsPayable": "1958869000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11028746000", "shortLongTermDebtTotal": "7513010000", "totalShareholderEquity": "913639000", "capitalLeaseObligations": "4091229000", "otherCurrentLiabilities": "1067086000", "totalCurrentLiabilities": "7206997000", "otherNonCurrentLiabilities": "186000", "totalNonCurrentLiabilities": "8474403000", "cashAndShortTermInvestments": "2066003000", "commonStockSharesOutstanding": "299032651", "intangibleAssetsExcludingGoodwill": "1102754000", "cashAndCashEquivalentsAtCarryingValue": "2066003000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "242412514", "profitLoss": "None", "dividendPayout": "293866683", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "687041168", "capitalExpenditures": "566247828", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-218373082", "cashflowFromInvestment": "-574472181", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "293866683", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-152398749", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "428743884", "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": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "income_statement": { "revenue": 3348478000, "cost_of_revenue": 2399882000, "gross_profit": 948596000, "ebit": 515968000, "ebitda": 904870000, "pretax_income": 364243000, "tax_provision": 7606000, "net_income": 355288000, "net_income_to_common": 355288000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2146299000, "total_current_assets": 4238813000, "total_assets": 15857619000, "short_term_debt": 688941000, "long_term_debt": 2926781000, "total_debt": 3615722000, "total_liabilities": 14918449000, "total_equity": 950078000, "shares_outstanding": 302220895, "goodwill_and_intangibles": 1061054000 }, "cash_flow": { "operating_cash_flow": 678345000, "capital_expenditure": 395376000, "free_cash_flow": 1073721000, "dividends_paid": 304000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291387, "ticker_id": 2536, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "515968000", "ebitda": "904870000", "netIncome": "355288000", "grossProfit": "948596000", "depreciation": "None", "totalRevenue": "3348478000", "costOfRevenue": "2399882000", "interestIncome": "33057000", "incomeBeforeTax": "364243000", "interestExpense": "151725000", "operatingIncome": "558295000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7606000", "reportedCurrency": "USD", "netInterestIncome": "-118668000", "nonInterestIncome": "None", "operatingExpenses": "390301000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2399882000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "388902000", "sellingGeneralAndAdministrative": "191777000", "netIncomeFromContinuingOperations": "356637000" }, "balance": { "goodwill": "None", "inventory": "460115000", "commonStock": "5003534000", "currentDebt": "None", "investments": "None", "totalAssets": "15857619000", "longTermDebt": "2926781000", "shortTermDebt": "688941000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1061054000", "reportedCurrency": "USD", "retainedEarnings": "1396993000", "totalLiabilities": "14918449000", "otherCurrentAssets": "106843000", "totalCurrentAssets": "4238813000", "currentLongTermDebt": "160320000", "longTermInvestments": "22762000", "shortTermInvestments": "60067000", "currentNetReceivables": "1465489000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11618806000", "currentAccountsPayable": "1643894000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10379778000", "shortLongTermDebtTotal": "7090911000", "totalShareholderEquity": "950078000", "capitalLeaseObligations": "4003810000", "otherCurrentLiabilities": "1286630000", "totalCurrentLiabilities": "6796778000", "otherNonCurrentLiabilities": "186000", "totalNonCurrentLiabilities": "8121671000", "cashAndShortTermInvestments": "2146299000", "commonStockSharesOutstanding": "302220895", "intangibleAssetsExcludingGoodwill": "1061054000", "cashAndCashEquivalentsAtCarryingValue": "2146299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "355288000", "profitLoss": "None", "dividendPayout": "304000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "678345000", "capitalExpenditures": "395376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-199696000", "cashflowFromInvestment": "-323188000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "304000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "388902000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3348478000, "cost_of_revenue": 2399882000, "gross_profit": 948596000, "research_and_development": null, "selling_general_admin": 191777000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 515968000, "depreciation_amortisation": 388902000, "ebitda": 904870000, "interest_expense": 151725000, "interest_income": null, "other_non_operating": null, "pretax_income": 364243000, "tax_provision": 7606000, "effective_tax_rate": null, "net_income": 355288000, "net_income_continuing_ops": 356637000, "net_income_to_common": 355288000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2146299000, "short_term_investments": 60067000, "net_receivables": 1465489000, "inventory": 460115000, "other_current_assets": null, "total_current_assets": 4238813000, "net_ppe": null, "goodwill": null, "intangible_assets": 1061054000, "goodwill_and_intangibles": 1061054000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11618806000, "total_assets": 15857619000, "short_term_debt": 688941000, "accounts_payable": 1643894000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6796778000, "long_term_debt": 2926781000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8121671000, "total_liabilities": 14918449000, "total_debt": 3615722000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1396993000, "total_equity": 950078000, "shares_outstanding": 302220895, "operating_cash_flow": 678345000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 395376000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -323188000, "dividends_paid": 304000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -199696000, "free_cash_flow": 1073721000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "515968000", "ebitda": "904870000", "netIncome": "355288000", "grossProfit": "948596000", "depreciation": "None", "totalRevenue": "3348478000", "costOfRevenue": "2399882000", "interestIncome": "33057000", "incomeBeforeTax": "364243000", "interestExpense": "151725000", "operatingIncome": "558295000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7606000", "reportedCurrency": "USD", "netInterestIncome": "-118668000", "nonInterestIncome": "None", "operatingExpenses": "390301000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2399882000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "388902000", "sellingGeneralAndAdministrative": "191777000", "netIncomeFromContinuingOperations": "356637000" }, "balance": { "goodwill": "None", "inventory": "460115000", "commonStock": "5003534000", "currentDebt": "None", "investments": "None", "totalAssets": "15857619000", "longTermDebt": "2926781000", "shortTermDebt": "688941000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1061054000", "reportedCurrency": "USD", "retainedEarnings": "1396993000", "totalLiabilities": "14918449000", "otherCurrentAssets": "106843000", "totalCurrentAssets": "4238813000", "currentLongTermDebt": "160320000", "longTermInvestments": "22762000", "shortTermInvestments": "60067000", "currentNetReceivables": "1465489000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11618806000", "currentAccountsPayable": "1643894000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10379778000", "shortLongTermDebtTotal": "7090911000", "totalShareholderEquity": "950078000", "capitalLeaseObligations": "4003810000", "otherCurrentLiabilities": "1286630000", "totalCurrentLiabilities": "6796778000", "otherNonCurrentLiabilities": "186000", "totalNonCurrentLiabilities": "8121671000", "cashAndShortTermInvestments": "2146299000", "commonStockSharesOutstanding": "302220895", "intangibleAssetsExcludingGoodwill": "1061054000", "cashAndCashEquivalentsAtCarryingValue": "2146299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "355288000", "profitLoss": "None", "dividendPayout": "304000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "678345000", "capitalExpenditures": "395376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-199696000", "cashflowFromInvestment": "-323188000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "304000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "388902000", "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": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "income_statement": { "revenue": 3337342000, "cost_of_revenue": 2417700000, "gross_profit": 919642000, "ebit": 450497000, "ebitda": 469319000, "pretax_income": 288097000, "tax_provision": 18409000, "net_income": 271939000, "net_income_to_common": 271939000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1957788000, "total_current_assets": 3900419000, "total_assets": 15253365000, "short_term_debt": 635213000, "long_term_debt": 2884076000, "total_debt": 3519289000, "total_liabilities": 14542036000, "total_equity": 723267000, "shares_outstanding": 302218939, "goodwill_and_intangibles": 1000170000 }, "cash_flow": { "operating_cash_flow": 991067000, "capital_expenditure": 545456000, "free_cash_flow": 1536523000, "dividends_paid": 174838000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291388, "ticker_id": 2536, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "450497000", "ebitda": "469319000", "netIncome": "271939000", "grossProfit": "919642000", "depreciation": "None", "totalRevenue": "3337342000", "costOfRevenue": "2417700000", "interestIncome": "108701000", "incomeBeforeTax": "288097000", "interestExpense": "256674000", "operatingIncome": "450497000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "18409000", "reportedCurrency": "USD", "netInterestIncome": "-272678000", "nonInterestIncome": "None", "operatingExpenses": "469145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2417700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18822000", "sellingGeneralAndAdministrative": "244879000", "netIncomeFromContinuingOperations": "269688000" }, "balance": { "goodwill": "None", "inventory": "438530000", "commonStock": "5003534000", "currentDebt": "None", "investments": "None", "totalAssets": "15253365000", "longTermDebt": "2884076000", "shortTermDebt": "635213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1000170000", "reportedCurrency": "USD", "retainedEarnings": "1148291000", "totalLiabilities": "14542036000", "otherCurrentAssets": "84896000", "totalCurrentAssets": "3900419000", "currentLongTermDebt": "104021000", "longTermInvestments": "21558000", "shortTermInvestments": "51264000", "currentNetReceivables": "1367941000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11352946000", "currentAccountsPayable": "1458277000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10186697000", "shortLongTermDebtTotal": "7150451000", "totalShareholderEquity": "723267000", "capitalLeaseObligations": "4162354000", "otherCurrentLiabilities": "1058355000", "totalCurrentLiabilities": "6290842000", "otherNonCurrentLiabilities": "186000", "totalNonCurrentLiabilities": "8251194000", "cashAndShortTermInvestments": "1957788000", "commonStockSharesOutstanding": "302218939", "intangibleAssetsExcludingGoodwill": "1000170000", "cashAndCashEquivalentsAtCarryingValue": "1957788000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "271939000", "profitLoss": "None", "dividendPayout": "174838000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "991067000", "capitalExpenditures": "545456000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-451183000", "cashflowFromInvestment": "-529268000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174838000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138620000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3337342000, "cost_of_revenue": 2417700000, "gross_profit": 919642000, "research_and_development": null, "selling_general_admin": 244879000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 450497000, "depreciation_amortisation": 18822000, "ebitda": 469319000, "interest_expense": 256674000, "interest_income": null, "other_non_operating": null, "pretax_income": 288097000, "tax_provision": 18409000, "effective_tax_rate": null, "net_income": 271939000, "net_income_continuing_ops": 269688000, "net_income_to_common": 271939000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1957788000, "short_term_investments": 51264000, "net_receivables": 1367941000, "inventory": 438530000, "other_current_assets": null, "total_current_assets": 3900419000, "net_ppe": null, "goodwill": null, "intangible_assets": 1000170000, "goodwill_and_intangibles": 1000170000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11352946000, "total_assets": 15253365000, "short_term_debt": 635213000, "accounts_payable": 1458277000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6290842000, "long_term_debt": 2884076000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8251194000, "total_liabilities": 14542036000, "total_debt": 3519289000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1148291000, "total_equity": 723267000, "shares_outstanding": 302218939, "operating_cash_flow": 991067000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 545456000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -529268000, "dividends_paid": 174838000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -451183000, "free_cash_flow": 1536523000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "450497000", "ebitda": "469319000", "netIncome": "271939000", "grossProfit": "919642000", "depreciation": "None", "totalRevenue": "3337342000", "costOfRevenue": "2417700000", "interestIncome": "108701000", "incomeBeforeTax": "288097000", "interestExpense": "256674000", "operatingIncome": "450497000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "18409000", "reportedCurrency": "USD", "netInterestIncome": "-272678000", "nonInterestIncome": "None", "operatingExpenses": "469145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2417700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18822000", "sellingGeneralAndAdministrative": "244879000", "netIncomeFromContinuingOperations": "269688000" }, "balance": { "goodwill": "None", "inventory": "438530000", "commonStock": "5003534000", "currentDebt": "None", "investments": "None", "totalAssets": "15253365000", "longTermDebt": "2884076000", "shortTermDebt": "635213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1000170000", "reportedCurrency": "USD", "retainedEarnings": "1148291000", "totalLiabilities": "14542036000", "otherCurrentAssets": "84896000", "totalCurrentAssets": "3900419000", "currentLongTermDebt": "104021000", "longTermInvestments": "21558000", "shortTermInvestments": "51264000", "currentNetReceivables": "1367941000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11352946000", "currentAccountsPayable": "1458277000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10186697000", "shortLongTermDebtTotal": "7150451000", "totalShareholderEquity": "723267000", "capitalLeaseObligations": "4162354000", "otherCurrentLiabilities": "1058355000", "totalCurrentLiabilities": "6290842000", "otherNonCurrentLiabilities": "186000", "totalNonCurrentLiabilities": "8251194000", "cashAndShortTermInvestments": "1957788000", "commonStockSharesOutstanding": "302218939", "intangibleAssetsExcludingGoodwill": "1000170000", "cashAndCashEquivalentsAtCarryingValue": "1957788000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "271939000", "profitLoss": "None", "dividendPayout": "174838000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "991067000", "capitalExpenditures": "545456000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-451183000", "cashflowFromInvestment": "-529268000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174838000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138620000", "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": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "income_statement": { "revenue": 3245222000, "cost_of_revenue": 2407892000, "gross_profit": 837330000, "ebit": 435816000, "ebitda": 708496000, "pretax_income": 274564000, "tax_provision": -27949000, "net_income": 301208000, "net_income_to_common": 301208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2010205000, "total_current_assets": 4200924000, "total_assets": 15224844000, "short_term_debt": 792552000, "long_term_debt": 2838020000, "total_debt": 3630572000, "total_liabilities": 14510045000, "total_equity": 724480000, "shares_outstanding": 302220895, "goodwill_and_intangibles": 1086197000 }, "cash_flow": { "operating_cash_flow": 760423000, "capital_expenditure": 377275000, "free_cash_flow": 1137698000, "dividends_paid": 174838000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291390, "ticker_id": 2536, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "435816000", "ebitda": "708496000", "netIncome": "301208000", "grossProfit": "837330000", "depreciation": "None", "totalRevenue": "3245222000", "costOfRevenue": "2407892000", "interestIncome": "46170000", "incomeBeforeTax": "274564000", "interestExpense": "194731000", "operatingIncome": "435816000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-27949000", "reportedCurrency": "USD", "netInterestIncome": "-148561000", "nonInterestIncome": "None", "operatingExpenses": "401514000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2407892000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "272680000", "sellingGeneralAndAdministrative": "198467000", "netIncomeFromContinuingOperations": "302513000" }, "balance": { "goodwill": "None", "inventory": "479834000", "commonStock": "5003534000", "currentDebt": "None", "investments": "None", "totalAssets": "15224844000", "longTermDebt": "2838020000", "shortTermDebt": "792552000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1086197000", "reportedCurrency": "USD", "retainedEarnings": "957934000", "totalLiabilities": "14510045000", "otherCurrentAssets": "309573000", "totalCurrentAssets": "4200924000", "currentLongTermDebt": "194948000", "longTermInvestments": "25257000", "shortTermInvestments": "65924000", "currentNetReceivables": "1335388000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11023920000", "currentAccountsPayable": "2105366000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9764334000", "shortLongTermDebtTotal": "7218627000", "totalShareholderEquity": "724480000", "capitalLeaseObligations": "4185659000", "otherCurrentLiabilities": "201992000", "totalCurrentLiabilities": "6205093000", "otherNonCurrentLiabilities": "6623610000", "totalNonCurrentLiabilities": "8304952000", "cashAndShortTermInvestments": "2010205000", "commonStockSharesOutstanding": "302220895", "intangibleAssetsExcludingGoodwill": "1086197000", "cashAndCashEquivalentsAtCarryingValue": "2010205000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "301208000", "profitLoss": "None", "dividendPayout": "174838000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "760423000", "capitalExpenditures": "377275000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-310587000", "cashflowFromInvestment": "-307821000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174838000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3245222000, "cost_of_revenue": 2407892000, "gross_profit": 837330000, "research_and_development": null, "selling_general_admin": 198467000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 435816000, "depreciation_amortisation": 272680000, "ebitda": 708496000, "interest_expense": 194731000, "interest_income": null, "other_non_operating": null, "pretax_income": 274564000, "tax_provision": -27949000, "effective_tax_rate": null, "net_income": 301208000, "net_income_continuing_ops": 302513000, "net_income_to_common": 301208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2010205000, "short_term_investments": 65924000, "net_receivables": 1335388000, "inventory": 479834000, "other_current_assets": null, "total_current_assets": 4200924000, "net_ppe": null, "goodwill": null, "intangible_assets": 1086197000, "goodwill_and_intangibles": 1086197000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11023920000, "total_assets": 15224844000, "short_term_debt": 792552000, "accounts_payable": 2105366000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6205093000, "long_term_debt": 2838020000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8304952000, "total_liabilities": 14510045000, "total_debt": 3630572000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 957934000, "total_equity": 724480000, "shares_outstanding": 302220895, "operating_cash_flow": 760423000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 377275000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -307821000, "dividends_paid": 174838000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -310587000, "free_cash_flow": 1137698000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "435816000", "ebitda": "708496000", "netIncome": "301208000", "grossProfit": "837330000", "depreciation": "None", "totalRevenue": "3245222000", "costOfRevenue": "2407892000", "interestIncome": "46170000", "incomeBeforeTax": "274564000", "interestExpense": "194731000", "operatingIncome": "435816000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-27949000", "reportedCurrency": "USD", "netInterestIncome": "-148561000", "nonInterestIncome": "None", "operatingExpenses": "401514000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2407892000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "272680000", "sellingGeneralAndAdministrative": "198467000", "netIncomeFromContinuingOperations": "302513000" }, "balance": { "goodwill": "None", "inventory": "479834000", "commonStock": "5003534000", "currentDebt": "None", "investments": "None", "totalAssets": "15224844000", "longTermDebt": "2838020000", "shortTermDebt": "792552000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1086197000", "reportedCurrency": "USD", "retainedEarnings": "957934000", "totalLiabilities": "14510045000", "otherCurrentAssets": "309573000", "totalCurrentAssets": "4200924000", "currentLongTermDebt": "194948000", "longTermInvestments": "25257000", "shortTermInvestments": "65924000", "currentNetReceivables": "1335388000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11023920000", "currentAccountsPayable": "2105366000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9764334000", "shortLongTermDebtTotal": "7218627000", "totalShareholderEquity": "724480000", "capitalLeaseObligations": "4185659000", "otherCurrentLiabilities": "201992000", "totalCurrentLiabilities": "6205093000", "otherNonCurrentLiabilities": "6623610000", "totalNonCurrentLiabilities": "8304952000", "cashAndShortTermInvestments": "2010205000", "commonStockSharesOutstanding": "302220895", "intangibleAssetsExcludingGoodwill": "1086197000", "cashAndCashEquivalentsAtCarryingValue": "2010205000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "301208000", "profitLoss": "None", "dividendPayout": "174838000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "760423000", "capitalExpenditures": "377275000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-310587000", "cashflowFromInvestment": "-307821000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174838000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "income_statement": { "revenue": 3029918000, "cost_of_revenue": 2436699000, "gross_profit": 593219000, "ebit": 260404000, "ebitda": 304876000, "pretax_income": 115431000, "tax_provision": 10885000, "net_income": 104803000, "net_income_to_common": 104803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1853359000, "total_current_assets": 4081344000, "total_assets": 14890022000, "short_term_debt": 730399000, "long_term_debt": 2836959000, "total_debt": 3567358000, "total_liabilities": 14361951000, "total_equity": 539018000, "shares_outstanding": 302220895, "goodwill_and_intangibles": 1063703000 }, "cash_flow": { "operating_cash_flow": 896712000, "capital_expenditure": 347021000, "free_cash_flow": 1243733000, "dividends_paid": 174549000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291391, "ticker_id": 2536, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "260404000", "ebitda": "304876000", "netIncome": "104803000", "grossProfit": "593219000", "depreciation": "None", "totalRevenue": "3029918000", "costOfRevenue": "2436699000", "interestIncome": "31080000", "incomeBeforeTax": "115431000", "interestExpense": "189445000", "operatingIncome": "273796000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "10885000", "reportedCurrency": "USD", "netInterestIncome": "-158365000", "nonInterestIncome": "None", "operatingExpenses": "319423000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2436699000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "497755000", "sellingGeneralAndAdministrative": "193706000", "netIncomeFromContinuingOperations": "145289000" }, "balance": { "goodwill": "None", "inventory": "555269000", "commonStock": "5003534000", "currentDebt": "None", "investments": "None", "totalAssets": "14890022000", "longTermDebt": "2836959000", "shortTermDebt": "730399000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1063703000", "reportedCurrency": "USD", "retainedEarnings": "747088000", "totalLiabilities": "14361951000", "otherCurrentAssets": "157772000", "totalCurrentAssets": "4081344000", "currentLongTermDebt": "149451000", "longTermInvestments": "24114000", "shortTermInvestments": "41403000", "currentNetReceivables": "1473541000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10808678000", "currentAccountsPayable": "1174719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7217553000", "totalShareholderEquity": "539018000", "capitalLeaseObligations": "4231143000", "otherCurrentLiabilities": "867718000", "totalCurrentLiabilities": "5823806000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8538145000", "cashAndShortTermInvestments": "1853359000", "commonStockSharesOutstanding": "302220895", "intangibleAssetsExcludingGoodwill": "1063703000", "cashAndCashEquivalentsAtCarryingValue": "1853359000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145546000", "profitLoss": "None", "dividendPayout": "174549000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "896712000", "capitalExpenditures": "347021000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-536626000", "cashflowFromInvestment": "-301768000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174549000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "326264000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3029918000, "cost_of_revenue": 2436699000, "gross_profit": 593219000, "research_and_development": null, "selling_general_admin": 193706000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 260404000, "depreciation_amortisation": 497755000, "ebitda": 304876000, "interest_expense": 189445000, "interest_income": null, "other_non_operating": null, "pretax_income": 115431000, "tax_provision": 10885000, "effective_tax_rate": null, "net_income": 104803000, "net_income_continuing_ops": 145289000, "net_income_to_common": 104803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1853359000, "short_term_investments": 41403000, "net_receivables": 1473541000, "inventory": 555269000, "other_current_assets": null, "total_current_assets": 4081344000, "net_ppe": null, "goodwill": null, "intangible_assets": 1063703000, "goodwill_and_intangibles": 1063703000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10808678000, "total_assets": 14890022000, "short_term_debt": 730399000, "accounts_payable": 1174719000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5823806000, "long_term_debt": 2836959000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8538145000, "total_liabilities": 14361951000, "total_debt": 3567358000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 747088000, "total_equity": 539018000, "shares_outstanding": 302220895, "operating_cash_flow": 896712000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 347021000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -301768000, "dividends_paid": 174549000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -536626000, "free_cash_flow": 1243733000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "260404000", "ebitda": "304876000", "netIncome": "104803000", "grossProfit": "593219000", "depreciation": "None", "totalRevenue": "3029918000", "costOfRevenue": "2436699000", "interestIncome": "31080000", "incomeBeforeTax": "115431000", "interestExpense": "189445000", "operatingIncome": "273796000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "10885000", "reportedCurrency": "USD", "netInterestIncome": "-158365000", "nonInterestIncome": "None", "operatingExpenses": "319423000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2436699000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "497755000", "sellingGeneralAndAdministrative": "193706000", "netIncomeFromContinuingOperations": "145289000" }, "balance": { "goodwill": "None", "inventory": "555269000", "commonStock": "5003534000", "currentDebt": "None", "investments": "None", "totalAssets": "14890022000", "longTermDebt": "2836959000", "shortTermDebt": "730399000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1063703000", "reportedCurrency": "USD", "retainedEarnings": "747088000", "totalLiabilities": "14361951000", "otherCurrentAssets": "157772000", "totalCurrentAssets": "4081344000", "currentLongTermDebt": "149451000", "longTermInvestments": "24114000", "shortTermInvestments": "41403000", "currentNetReceivables": "1473541000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10808678000", "currentAccountsPayable": "1174719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7217553000", "totalShareholderEquity": "539018000", "capitalLeaseObligations": "4231143000", "otherCurrentLiabilities": "867718000", "totalCurrentLiabilities": "5823806000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8538145000", "cashAndShortTermInvestments": "1853359000", "commonStockSharesOutstanding": "302220895", "intangibleAssetsExcludingGoodwill": "1063703000", "cashAndCashEquivalentsAtCarryingValue": "1853359000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145546000", "profitLoss": "None", "dividendPayout": "174549000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "896712000", "capitalExpenditures": "347021000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-536626000", "cashflowFromInvestment": "-301768000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174549000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "326264000", "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": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "income_statement": { "revenue": 3267199000, "cost_of_revenue": 2393859000, "gross_profit": 873340000, "ebit": 394331000, "ebitda": 889504000, "pretax_income": 275098000, "tax_provision": 15143000, "net_income": 258279000, "net_income_to_common": 258279000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1851373000, "total_current_assets": 4336111000, "total_assets": 14903214000, "short_term_debt": 768035000, "long_term_debt": 2845415000, "total_debt": 3613450000, "total_liabilities": 14315160000, "total_equity": 598717000, "shares_outstanding": 302220895, "goodwill_and_intangibles": 1124053000 }, "cash_flow": { "operating_cash_flow": 458125000, "capital_expenditure": 102484000, "free_cash_flow": 560609000, "dividends_paid": 289000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291392, "ticker_id": 2536, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "394331000", "ebitda": "889504000", "netIncome": "258279000", "grossProfit": "873340000", "depreciation": "None", "totalRevenue": "3267199000", "costOfRevenue": "2393859000", "interestIncome": "31450000", "incomeBeforeTax": "275098000", "interestExpense": "191385000", "operatingIncome": "394331000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "15143000", "reportedCurrency": "USD", "netInterestIncome": "-159935000", "nonInterestIncome": "None", "operatingExpenses": "479009000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2393859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "495173000", "sellingGeneralAndAdministrative": "187442000", "netIncomeFromContinuingOperations": "259955000" }, "balance": { "goodwill": "None", "inventory": "585315000", "commonStock": "5003534000", "currentDebt": "None", "investments": "None", "totalAssets": "14903214000", "longTermDebt": "2845415000", "shortTermDebt": "768035000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1124053000", "reportedCurrency": "USD", "retainedEarnings": "645207000", "totalLiabilities": "14315160000", "otherCurrentAssets": "203422000", "totalCurrentAssets": "4336111000", "currentLongTermDebt": "230192000", "longTermInvestments": "24785000", "shortTermInvestments": "102169000", "currentNetReceivables": "1593832000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10567103000", "currentAccountsPayable": "862335000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7168381000", "totalShareholderEquity": "598717000", "capitalLeaseObligations": "4092774000", "otherCurrentLiabilities": "1131790000", "totalCurrentLiabilities": "5685574000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8629586000", "cashAndShortTermInvestments": "1851373000", "commonStockSharesOutstanding": "302220895", "intangibleAssetsExcludingGoodwill": "1124053000", "cashAndCashEquivalentsAtCarryingValue": "1851373000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "258279000", "profitLoss": "None", "dividendPayout": "289000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "458125000", "capitalExpenditures": "102484000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-266464999", "cashflowFromInvestment": "-30809000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "289000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "332822000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3267199000, "cost_of_revenue": 2393859000, "gross_profit": 873340000, "research_and_development": null, "selling_general_admin": 187442000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 394331000, "depreciation_amortisation": 495173000, "ebitda": 889504000, "interest_expense": 191385000, "interest_income": null, "other_non_operating": null, "pretax_income": 275098000, "tax_provision": 15143000, "effective_tax_rate": null, "net_income": 258279000, "net_income_continuing_ops": 259955000, "net_income_to_common": 258279000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1851373000, "short_term_investments": 102169000, "net_receivables": 1593832000, "inventory": 585315000, "other_current_assets": null, "total_current_assets": 4336111000, "net_ppe": null, "goodwill": null, "intangible_assets": 1124053000, "goodwill_and_intangibles": 1124053000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10567103000, "total_assets": 14903214000, "short_term_debt": 768035000, "accounts_payable": 862335000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5685574000, "long_term_debt": 2845415000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8629586000, "total_liabilities": 14315160000, "total_debt": 3613450000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 645207000, "total_equity": 598717000, "shares_outstanding": 302220895, "operating_cash_flow": 458125000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102484000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30809000, "dividends_paid": 289000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -266464999, "free_cash_flow": 560609000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "394331000", "ebitda": "889504000", "netIncome": "258279000", "grossProfit": "873340000", "depreciation": "None", "totalRevenue": "3267199000", "costOfRevenue": "2393859000", "interestIncome": "31450000", "incomeBeforeTax": "275098000", "interestExpense": "191385000", "operatingIncome": "394331000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "15143000", "reportedCurrency": "USD", "netInterestIncome": "-159935000", "nonInterestIncome": "None", "operatingExpenses": "479009000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2393859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "495173000", "sellingGeneralAndAdministrative": "187442000", "netIncomeFromContinuingOperations": "259955000" }, "balance": { "goodwill": "None", "inventory": "585315000", "commonStock": "5003534000", "currentDebt": "None", "investments": "None", "totalAssets": "14903214000", "longTermDebt": "2845415000", "shortTermDebt": "768035000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1124053000", "reportedCurrency": "USD", "retainedEarnings": "645207000", "totalLiabilities": "14315160000", "otherCurrentAssets": "203422000", "totalCurrentAssets": "4336111000", "currentLongTermDebt": "230192000", "longTermInvestments": "24785000", "shortTermInvestments": "102169000", "currentNetReceivables": "1593832000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10567103000", "currentAccountsPayable": "862335000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7168381000", "totalShareholderEquity": "598717000", "capitalLeaseObligations": "4092774000", "otherCurrentLiabilities": "1131790000", "totalCurrentLiabilities": "5685574000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8629586000", "cashAndShortTermInvestments": "1851373000", "commonStockSharesOutstanding": "302220895", "intangibleAssetsExcludingGoodwill": "1124053000", "cashAndCashEquivalentsAtCarryingValue": "1851373000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "258279000", "profitLoss": "None", "dividendPayout": "289000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "458125000", "capitalExpenditures": "102484000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-266464999", "cashflowFromInvestment": "-30809000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "289000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "332822000", "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": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "income_statement": { "revenue": 3211501000, "cost_of_revenue": 2429757000, "gross_profit": 781744000, "ebit": 282805000, "ebitda": 325333000, "pretax_income": 106062000, "tax_provision": 22405000, "net_income": 82959000, "net_income_to_common": 82959000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1714761000, "total_current_assets": 4203362000, "total_assets": 14667315000, "short_term_debt": 594519000, "long_term_debt": 2882970000, "total_debt": 3477489000, "total_liabilities": 14229040000, "total_equity": 450302000, "shares_outstanding": 302220894, "goodwill_and_intangibles": 1151986000 }, "cash_flow": { "operating_cash_flow": 705305000, "capital_expenditure": 377118000, "free_cash_flow": 1082423000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291393, "ticker_id": 2536, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "282805000", "ebitda": "325333000", "netIncome": "82959000", "grossProfit": "781744000", "depreciation": "None", "totalRevenue": "3211501000", "costOfRevenue": "2429757000", "interestIncome": "95857000", "incomeBeforeTax": "106062000", "interestExpense": "191441593", "operatingIncome": "282805000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "22405000", "reportedCurrency": "USD", "netInterestIncome": "-157973000", "nonInterestIncome": "None", "operatingExpenses": "498939000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2429757000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42528000", "sellingGeneralAndAdministrative": "195543000", "netIncomeFromContinuingOperations": "83657000" }, "balance": { "goodwill": "None", "inventory": "592880000", "commonStock": "5003534000", "currentDebt": "None", "investments": "None", "totalAssets": "14667315000", "longTermDebt": "2882970000", "shortTermDebt": "594519000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1151986000", "reportedCurrency": "USD", "retainedEarnings": "464411000", "totalLiabilities": "14229040000", "otherCurrentAssets": "167625000", "totalCurrentAssets": "4203362000", "currentLongTermDebt": "183678000", "longTermInvestments": "24749000", "shortTermInvestments": "139854000", "currentNetReceivables": "1588242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10463953000", "currentAccountsPayable": "1225634000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6936188000", "totalShareholderEquity": "450302000", "capitalLeaseObligations": "3970382000", "otherCurrentLiabilities": "798625000", "totalCurrentLiabilities": "5688135000", "otherNonCurrentLiabilities": "154000", "totalNonCurrentLiabilities": "8540905000", "cashAndShortTermInvestments": "1714761000", "commonStockSharesOutstanding": "302220894", "intangibleAssetsExcludingGoodwill": "1151986000", "cashAndCashEquivalentsAtCarryingValue": "1714761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82959000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "705305000", "capitalExpenditures": "377118000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-318072000", "cashflowFromInvestment": "-321513000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100582000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3211501000, "cost_of_revenue": 2429757000, "gross_profit": 781744000, "research_and_development": null, "selling_general_admin": 195543000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 282805000, "depreciation_amortisation": 42528000, "ebitda": 325333000, "interest_expense": 191441593, "interest_income": null, "other_non_operating": null, "pretax_income": 106062000, "tax_provision": 22405000, "effective_tax_rate": null, "net_income": 82959000, "net_income_continuing_ops": 83657000, "net_income_to_common": 82959000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1714761000, "short_term_investments": 139854000, "net_receivables": 1588242000, "inventory": 592880000, "other_current_assets": null, "total_current_assets": 4203362000, "net_ppe": null, "goodwill": null, "intangible_assets": 1151986000, "goodwill_and_intangibles": 1151986000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10463953000, "total_assets": 14667315000, "short_term_debt": 594519000, "accounts_payable": 1225634000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5688135000, "long_term_debt": 2882970000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8540905000, "total_liabilities": 14229040000, "total_debt": 3477489000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 464411000, "total_equity": 450302000, "shares_outstanding": 302220894, "operating_cash_flow": 705305000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 377118000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -321513000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -318072000, "free_cash_flow": 1082423000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "282805000", "ebitda": "325333000", "netIncome": "82959000", "grossProfit": "781744000", "depreciation": "None", "totalRevenue": "3211501000", "costOfRevenue": "2429757000", "interestIncome": "95857000", "incomeBeforeTax": "106062000", "interestExpense": "191441593", "operatingIncome": "282805000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "22405000", "reportedCurrency": "USD", "netInterestIncome": "-157973000", "nonInterestIncome": "None", "operatingExpenses": "498939000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2429757000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42528000", "sellingGeneralAndAdministrative": "195543000", "netIncomeFromContinuingOperations": "83657000" }, "balance": { "goodwill": "None", "inventory": "592880000", "commonStock": "5003534000", "currentDebt": "None", "investments": "None", "totalAssets": "14667315000", "longTermDebt": "2882970000", "shortTermDebt": "594519000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1151986000", "reportedCurrency": "USD", "retainedEarnings": "464411000", "totalLiabilities": "14229040000", "otherCurrentAssets": "167625000", "totalCurrentAssets": "4203362000", "currentLongTermDebt": "183678000", "longTermInvestments": "24749000", "shortTermInvestments": "139854000", "currentNetReceivables": "1588242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10463953000", "currentAccountsPayable": "1225634000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6936188000", "totalShareholderEquity": "450302000", "capitalLeaseObligations": "3970382000", "otherCurrentLiabilities": "798625000", "totalCurrentLiabilities": "5688135000", "otherNonCurrentLiabilities": "154000", "totalNonCurrentLiabilities": "8540905000", "cashAndShortTermInvestments": "1714761000", "commonStockSharesOutstanding": "302220894", "intangibleAssetsExcludingGoodwill": "1151986000", "cashAndCashEquivalentsAtCarryingValue": "1714761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82959000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "705305000", "capitalExpenditures": "377118000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-318072000", "cashflowFromInvestment": "-321513000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100582000", "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": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "income_statement": { "revenue": 3024521000, "cost_of_revenue": 2199469000, "gross_profit": 825052000, "ebit": 403383000, "ebitda": 399949000, "pretax_income": 229401000, "tax_provision": -3376000, "net_income": 231820000, "net_income_to_common": 231820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1629496000, "total_current_assets": 4180420000, "total_assets": 14286747000, "short_term_debt": 599936000, "long_term_debt": 2895807000, "total_debt": 3495743000, "total_liabilities": 13856949000, "total_equity": 437429000, "shares_outstanding": 302220895, "goodwill_and_intangibles": 1135181000 }, "cash_flow": { "operating_cash_flow": 588393000, "capital_expenditure": 200520000, "free_cash_flow": 788913000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291395, "ticker_id": 2536, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "403383000", "ebitda": "399949000", "netIncome": "231820000", "grossProfit": "825052000", "depreciation": "None", "totalRevenue": "3024521000", "costOfRevenue": "2199469000", "interestIncome": "32671000", "incomeBeforeTax": "229401000", "interestExpense": "173982000", "operatingIncome": "324935000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-3376000", "reportedCurrency": "USD", "netInterestIncome": "-141311000", "nonInterestIncome": "None", "operatingExpenses": "500117000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2199469000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "316961000", "sellingGeneralAndAdministrative": "164642000", "netIncomeFromContinuingOperations": "232777000" }, "balance": { "goodwill": "None", "inventory": "551980000", "commonStock": "5003534000", "currentDebt": "None", "investments": "None", "totalAssets": "14286747000", "longTermDebt": "2895807000", "shortTermDebt": "599936000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1135181000", "reportedCurrency": "USD", "retainedEarnings": "406339000", "totalLiabilities": "13856949000", "otherCurrentAssets": "273885000", "totalCurrentAssets": "4180420000", "currentLongTermDebt": "225739000", "longTermInvestments": "24244000", "shortTermInvestments": "225409000", "currentNetReceivables": "1499650000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10106327000", "currentAccountsPayable": "1773097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6675074000", "totalShareholderEquity": "437429000", "capitalLeaseObligations": "3553528000", "otherCurrentLiabilities": "230351000", "totalCurrentLiabilities": "5547262000", "otherNonCurrentLiabilities": "6470158000", "totalNonCurrentLiabilities": "8309687000", "cashAndShortTermInvestments": "1629496000", "commonStockSharesOutstanding": "302220895", "intangibleAssetsExcludingGoodwill": "1135181000", "cashAndCashEquivalentsAtCarryingValue": "1629496000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "231820000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "588393000", "capitalExpenditures": "200520000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-298535000", "cashflowFromInvestment": "-167198000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "302366000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3024521000, "cost_of_revenue": 2199469000, "gross_profit": 825052000, "research_and_development": null, "selling_general_admin": 164642000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 403383000, "depreciation_amortisation": 316961000, "ebitda": 399949000, "interest_expense": 173982000, "interest_income": null, "other_non_operating": null, "pretax_income": 229401000, "tax_provision": -3376000, "effective_tax_rate": null, "net_income": 231820000, "net_income_continuing_ops": 232777000, "net_income_to_common": 231820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1629496000, "short_term_investments": 225409000, "net_receivables": 1499650000, "inventory": 551980000, "other_current_assets": null, "total_current_assets": 4180420000, "net_ppe": null, "goodwill": null, "intangible_assets": 1135181000, "goodwill_and_intangibles": 1135181000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10106327000, "total_assets": 14286747000, "short_term_debt": 599936000, "accounts_payable": 1773097000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5547262000, "long_term_debt": 2895807000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8309687000, "total_liabilities": 13856949000, "total_debt": 3495743000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 406339000, "total_equity": 437429000, "shares_outstanding": 302220895, "operating_cash_flow": 588393000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 200520000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -167198000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -298535000, "free_cash_flow": 788913000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "403383000", "ebitda": "399949000", "netIncome": "231820000", "grossProfit": "825052000", "depreciation": "None", "totalRevenue": "3024521000", "costOfRevenue": "2199469000", "interestIncome": "32671000", "incomeBeforeTax": "229401000", "interestExpense": "173982000", "operatingIncome": "324935000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-3376000", "reportedCurrency": "USD", "netInterestIncome": "-141311000", "nonInterestIncome": "None", "operatingExpenses": "500117000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2199469000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "316961000", "sellingGeneralAndAdministrative": "164642000", "netIncomeFromContinuingOperations": "232777000" }, "balance": { "goodwill": "None", "inventory": "551980000", "commonStock": "5003534000", "currentDebt": "None", "investments": "None", "totalAssets": "14286747000", "longTermDebt": "2895807000", "shortTermDebt": "599936000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1135181000", "reportedCurrency": "USD", "retainedEarnings": "406339000", "totalLiabilities": "13856949000", "otherCurrentAssets": "273885000", "totalCurrentAssets": "4180420000", "currentLongTermDebt": "225739000", "longTermInvestments": "24244000", "shortTermInvestments": "225409000", "currentNetReceivables": "1499650000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10106327000", "currentAccountsPayable": "1773097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6675074000", "totalShareholderEquity": "437429000", "capitalLeaseObligations": "3553528000", "otherCurrentLiabilities": "230351000", "totalCurrentLiabilities": "5547262000", "otherNonCurrentLiabilities": "6470158000", "totalNonCurrentLiabilities": "8309687000", "cashAndShortTermInvestments": "1629496000", "commonStockSharesOutstanding": "302220895", "intangibleAssetsExcludingGoodwill": "1135181000", "cashAndCashEquivalentsAtCarryingValue": "1629496000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "231820000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "588393000", "capitalExpenditures": "200520000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-298535000", "cashflowFromInvestment": "-167198000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "302366000", "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": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "income_statement": { "revenue": 2632877000, "cost_of_revenue": 2018295000, "gross_profit": 614582000, "ebit": 227074000, "ebitda": 313617000, "pretax_income": 146850000, "tax_provision": 2792000, "net_income": 145251000, "net_income_to_common": 145251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1525229000, "total_current_assets": 3817056000, "total_assets": 13638747000, "short_term_debt": 595815000, "long_term_debt": 2981494000, "total_debt": 3577309000, "total_liabilities": 13392420000, "total_equity": 259796000, "shares_outstanding": 302220895, "goodwill_and_intangibles": 1145137000 }, "cash_flow": { "operating_cash_flow": 527935000, "capital_expenditure": 174722000, "free_cash_flow": 702657000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291396, "ticker_id": 2536, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:33.420049+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "227074000", "ebitda": "313617000", "netIncome": "145251000", "grossProfit": "614582000", "depreciation": "None", "totalRevenue": "2632877000", "costOfRevenue": "2018295000", "interestIncome": "45264000", "incomeBeforeTax": "146850000", "interestExpense": "172613000", "operatingIncome": "227074000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2792000", "reportedCurrency": "USD", "netInterestIncome": "-127349000", "nonInterestIncome": "None", "operatingExpenses": "387508000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2018295000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "287405000", "sellingGeneralAndAdministrative": "177574000", "netIncomeFromContinuingOperations": "144058000" }, "balance": { "goodwill": "None", "inventory": "531230000", "commonStock": "5003534000", "currentDebt": "None", "investments": "None", "totalAssets": "13638747000", "longTermDebt": "2981494000", "shortTermDebt": "595815000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1145137000", "reportedCurrency": "USD", "retainedEarnings": "244065000", "totalLiabilities": "13392420000", "otherCurrentAssets": "218325000", "totalCurrentAssets": "3817056000", "currentLongTermDebt": "180510000", "longTermInvestments": "15701000", "shortTermInvestments": "198767000", "currentNetReceivables": "1343505000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9821691000", "currentAccountsPayable": "1624534000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6459234000", "totalShareholderEquity": "259796000", "capitalLeaseObligations": "3297230000", "otherCurrentLiabilities": "106286000", "totalCurrentLiabilities": "5228787000", "otherNonCurrentLiabilities": "6304793000", "totalNonCurrentLiabilities": "8163633000", "cashAndShortTermInvestments": "1525229000", "commonStockSharesOutstanding": "302220895", "intangibleAssetsExcludingGoodwill": "1145137000", "cashAndCashEquivalentsAtCarryingValue": "1525229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145251000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "527935000", "capitalExpenditures": "174722000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-307314000", "cashflowFromInvestment": "-145048000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "272485000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2632877000, "cost_of_revenue": 2018295000, "gross_profit": 614582000, "research_and_development": null, "selling_general_admin": 177574000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 227074000, "depreciation_amortisation": 287405000, "ebitda": 313617000, "interest_expense": 172613000, "interest_income": null, "other_non_operating": null, "pretax_income": 146850000, "tax_provision": 2792000, "effective_tax_rate": null, "net_income": 145251000, "net_income_continuing_ops": 144058000, "net_income_to_common": 145251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1525229000, "short_term_investments": 198767000, "net_receivables": 1343505000, "inventory": 531230000, "other_current_assets": null, "total_current_assets": 3817056000, "net_ppe": null, "goodwill": null, "intangible_assets": 1145137000, "goodwill_and_intangibles": 1145137000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9821691000, "total_assets": 13638747000, "short_term_debt": 595815000, "accounts_payable": 1624534000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5228787000, "long_term_debt": 2981494000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8163633000, "total_liabilities": 13392420000, "total_debt": 3577309000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 244065000, "total_equity": 259796000, "shares_outstanding": 302220895, "operating_cash_flow": 527935000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 174722000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -145048000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -307314000, "free_cash_flow": 702657000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "227074000", "ebitda": "313617000", "netIncome": "145251000", "grossProfit": "614582000", "depreciation": "None", "totalRevenue": "2632877000", "costOfRevenue": "2018295000", "interestIncome": "45264000", "incomeBeforeTax": "146850000", "interestExpense": "172613000", "operatingIncome": "227074000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2792000", "reportedCurrency": "USD", "netInterestIncome": "-127349000", "nonInterestIncome": "None", "operatingExpenses": "387508000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2018295000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "287405000", "sellingGeneralAndAdministrative": "177574000", "netIncomeFromContinuingOperations": "144058000" }, "balance": { "goodwill": "None", "inventory": "531230000", "commonStock": "5003534000", "currentDebt": "None", "investments": "None", "totalAssets": "13638747000", "longTermDebt": "2981494000", "shortTermDebt": "595815000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1145137000", "reportedCurrency": "USD", "retainedEarnings": "244065000", "totalLiabilities": "13392420000", "otherCurrentAssets": "218325000", "totalCurrentAssets": "3817056000", "currentLongTermDebt": "180510000", "longTermInvestments": "15701000", "shortTermInvestments": "198767000", "currentNetReceivables": "1343505000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9821691000", "currentAccountsPayable": "1624534000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6459234000", "totalShareholderEquity": "259796000", "capitalLeaseObligations": "3297230000", "otherCurrentLiabilities": "106286000", "totalCurrentLiabilities": "5228787000", "otherNonCurrentLiabilities": "6304793000", "totalNonCurrentLiabilities": "8163633000", "cashAndShortTermInvestments": "1525229000", "commonStockSharesOutstanding": "302220895", "intangibleAssetsExcludingGoodwill": "1145137000", "cashAndCashEquivalentsAtCarryingValue": "1525229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145251000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "527935000", "capitalExpenditures": "174722000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-307314000", "cashflowFromInvestment": "-145048000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "272485000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "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" ] } } }