{ "ticker": { "uuid": "8e010741-b70b-4dbc-b792-29bb70ed1fc9", "symbol": "EMA", "name": "Emera Incorporated", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/8e010741-b70b-4dbc-b792-29bb70ed1fc9/", "api_url": "https://sharemaestro.com/factors/api/tickers/8e010741-b70b-4dbc-b792-29bb70ed1fc9/" }, "ticker_metadata": { "id": 1252, "uuid": "8e010741-b70b-4dbc-b792-29bb70ed1fc9", "symbol": "EMA", "name": "Emera Incorporated", "asset_type": "equity", "market_cap": 15955744000, "stock_exchange_id": 3, "industry": "Utilities - Regulated Electric", "sector": "Utilities", "description": "Emera Incorporated, an energy and services company, invests in generation, transmission, and distribution of electricity in the United States, Canada, Barbados, and the Bahamas. The company is headquartered in Halifax, Canada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "8e010741-b70b-4dbc-b792-29bb70ed1fc9", "symbol": "EMA", "name": "Emera Incorporated", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/8e010741-b70b-4dbc-b792-29bb70ed1fc9/", "api_url": "https://sharemaestro.com/factors/api/tickers/8e010741-b70b-4dbc-b792-29bb70ed1fc9/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.86, "value": 0.7, "quality": 0.68, "momentum": 0.72, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 51.76, "market_cap": 15745392000, "pe_ratio": 14.6956, "earnings_yield": 0.068, "ebitda_to_ev": 0.0688, "shareholder_yield": 0.0391, "roe": 0.105, "piotroski_f_score": 6, "momentum_12_1": 0.2434, "volatility_252d": 0.128 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:53.527972+00:00", "batch_id": "" }, "size": { "price_close": 51.76, "market_cap": 15745392000, "market_cap_usd": 15745392000, "enterprise_value": 37153409000, "shares_outstanding": 304200000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 14.6956, "pb_ratio": 1.5434, "ptbv_ratio": 2.5721, "ps_ratio": 1.833, "pcf_ratio": 9.6524, "pfcf_ratio": 3.1054, "ev_ebitda": 14.541, "ev_ebit": 23.5393, "ev_sales": 4.3253, "ev_fcf": 7.3275, "earnings_yield": 0.068, "fcf_yield": 0.1365, "price_to_sales": 1.833, "price_to_book": 1.5434, "price_to_cashflow": 9.6524, "ebitda_to_ev": 0.0688, "sales_yield": 0.2312 }, "yield": { "dividend_yield": 0.0391, "buyback_yield": 0, "shareholder_yield": 0.0391, "debt_paydown_yield": null, "total_yield": 0.0391 }, "quality": { "gross_margin": 0.3291, "operating_margin": 0.1837, "net_margin": 0.1247, "ebitda_margin": 0.2975, "fcf_margin": 0.5903, "roe": 0.105, "roa": 0.031, "roic": 0.046, "roc_greenblatt": null, "asset_turnover": 0.2486, "cash_conversion": 4.7323, "accruals_ratio": -0.0162, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": 0.8546, "earnings_stability_5y": 0.8736, "revenue_stability_5y": 0.1553, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0818, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.386, "net_debt_to_ebitda": 8.3786, "debt_to_assets": 0.671, "interest_coverage": 1.5054, "current_ratio": 1.0664, "quick_ratio": 0.9359, "net_debt": 21408017000, "local_beta": 0.0002, "volatility_252d": 0.128, "volatility_60d": 0.2811, "max_drawdown_12m": -0.0509, "risk_adjusted_momentum": 1.9019 }, "growth": { "revenue_growth_1y": 0.0931, "revenue_growth_3y_cagr": 0.0304, "revenue_growth_5y_cagr": 0.0856, "eps_growth_1y": 0.1362, "eps_growth_3y_cagr": 0.0258, "eps_growth_5y_cagr": 0.0205, "fcf_growth_1y": -0.1619, "book_value_growth_1y": -0.0289, "revenue_growth": 0.0931, "earnings_growth": 0.1362 }, "momentum": { "price_return_1m": -0.016, "price_return_3m": -0.0036, "price_return_6m": 0.1104, "price_return_9m": 0.1387, "price_return_12m": 0.2235, "price_return_12m_ex1m": 0.2434, "momentum_6m": 0.1104, "momentum_12m": 0.2235, "momentum_12_1": 0.2434, "distance_from_52w_high": -0.0256, "distance_from_52w_low": 0.2202, "relative_strength": 0.1236 }, "raw_ttm": { "revenue_ttm": 8589742949, "gross_profit_ttm": 2826678116, "ebit_ttm": 1578354385, "ebitda_ttm": 2555081382, "net_income_ttm": 1071433141, "eps_diluted_ttm": 3.5221, "operating_cash_flow_ttm": 1631233433, "capital_expenditure_ttm": 3439143453, "fcf_ttm": 5070376886, "dividends_paid_ttm": 616076231, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1048481932, "cash_and_equivalents": 1775732000, "total_current_assets": 4734807000, "total_current_liabilities": 4440050000, "net_ppe": null, "total_assets": 34552733000, "total_debt": 23183749000, "total_equity": 10201475000, "net_working_capital": 496774000, "book_value_per_share": 33.5354, "retained_earnings": 1404770000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6121604000, "tangible_book_per_share": 20.1236 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 38, "rank_pb": 39, "rank_ptbv": 51, "rank_ps": 45, "rank_pcf": 42, "rank_ev_ebitda": 62, "rank_ev_ebit": 75, "rank_earnings_yield": 38, "rank_fcf_yield": 28, "rank_dividend_yield": 19, "rank_shareholder_yield": 20, "rank_total_yield": 20, "rank_roe": 42, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 67, "rank_fcf_margin": 12, "rank_piotroski": 36, "rank_accruals": 68, "rank_sue": 50, "rank_eps_growth_1y": 49, "rank_eps_growth_5y": 72, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 43, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 41 }, "composites": { "value_composite": 30, "quality_composite": 32, "momentum_composite": 28, "growth_composite": 72, "yield_composite": 13, "svqf_composite": 19, "vc1_composite": 29, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 14, "quality_value_composite": 0.6899, "os_score": 0.86, "value_percentile": 0.7, "quality_percentile": 0.68, "momentum_percentile": 0.72, "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": 13, "small_cap_core_rank": 29, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4017, "ticker_id": 1252, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:53.527972+00:00", "batch_id": "", "os_score_delta": null, "price_close": 51.76, "market_cap": 15745392000, "market_cap_usd": 15745392000, "enterprise_value": 37153409000, "shares_outstanding": 304200000, "fx_rate_to_usd": null, "pe_ratio": 14.69563652, "pb_ratio": 1.54344269, "ptbv_ratio": 2.57210234, "ps_ratio": 1.83304577, "pcf_ratio": 9.65244562, "pfcf_ratio": 3.10536916, "ev_ebitda": 14.5409885, "ev_ebit": 23.53933271, "ev_sales": 4.32532256, "ev_fcf": 7.32754386, "earnings_yield": 0.06804741, "fcf_yield": 0.13647138, "dividend_yield": 0.0391274, "buyback_yield": 0, "shareholder_yield": 0.0391274, "debt_paydown_yield": null, "total_yield": 0.0391274, "gross_margin": 0.32907598, "operating_margin": 0.18374873, "net_margin": 0.12473402, "ebitda_margin": 0.29745726, "fcf_margin": 0.59028273, "roe": 0.10502728, "roa": 0.03100864, "roic": 0.04601302, "roc_greenblatt": null, "asset_turnover": 0.24859808, "cash_conversion": 4.73233158, "accruals_ratio": -0.01620133, "sbc_to_revenue": null, "debt_to_equity": 2.38604643, "net_debt_to_ebitda": 8.37860475, "debt_to_assets": 0.67096716, "interest_coverage": 1.50537109, "current_ratio": 1.06638596, "quick_ratio": 0.93588068, "net_debt": 21408017000, "revenue_growth_1y": 0.09312076, "revenue_growth_3y_cagr": 0.0304394, "revenue_growth_5y_cagr": 0.08560466, "eps_growth_1y": 0.13619633, "eps_growth_3y_cagr": 0.02581984, "eps_growth_5y_cagr": 0.02052597, "fcf_growth_1y": -0.16192118, "book_value_growth_1y": -0.02886833, "piotroski_f_score": 6, "altman_z_score": 0.85461281, "earnings_stability_5y": 0.873616, "revenue_stability_5y": 0.155287, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01596958, "price_return_3m": -0.00363627, "price_return_6m": 0.11038173, "price_return_9m": 0.13866603, "price_return_12m": 0.22353075, "price_return_12m_ex1m": 0.24338712, "distance_from_52w_high": -0.02560241, "distance_from_52w_low": 0.22020793, "relative_strength": 0.12356717, "local_beta": 0.0002, "volatility_252d": 0.127968, "volatility_60d": 0.281065, "max_drawdown_12m": -0.05090276, "revenue_ttm": 8589742949, "gross_profit_ttm": 2826678116, "ebit_ttm": 1578354385, "ebitda_ttm": 2555081382, "net_income_ttm": 1071433141, "eps_diluted_ttm": 3.52213393, "operating_cash_flow_ttm": 1631233433, "capital_expenditure_ttm": 3439143453, "fcf_ttm": 5070376886, "dividends_paid_ttm": 616076231, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1048481932, "cash_and_equivalents": 1775732000, "total_current_assets": 4734807000, "total_current_liabilities": 4440050000, "net_ppe": null, "total_assets": 34552733000, "total_debt": 23183749000, "total_equity": 10201475000, "net_working_capital": 496774000, "book_value_per_share": 33.53542078, "retained_earnings": 1404770000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6121604000, "tangible_book_per_share": 20.12361604, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 38, "rank_pb": 39, "rank_ptbv": 51, "rank_ps": 45, "rank_pcf": 42, "rank_ev_ebitda": 62, "rank_ev_ebit": 75, "rank_earnings_yield": 38, "rank_fcf_yield": 28, "rank_dividend_yield": 19, "rank_shareholder_yield": 20, "rank_total_yield": 20, "rank_roe": 42, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 67, "rank_fcf_margin": 12, "rank_piotroski": 36, "rank_accruals": 68, "rank_sue": 50, "rank_eps_growth_1y": 49, "rank_eps_growth_5y": 72, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 43, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 41, "value_composite": 30, "quality_composite": 32, "momentum_composite": 28, "growth_composite": 72, "yield_composite": 13, "svqf_composite": 19, "vc1_composite": 29, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 14, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 29, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 51.76, "os": 0.86, "value": 0.7, "quality": 0.68, "momentum": 0.72, "confidence": 1, "coverage": 1, "pe_ratio": 14.6956, "earnings_yield": 0.068, "shareholder_yield": 0.0391, "roe": 0.105, "momentum_12_1": 0.2434, "complete_fields": { "id": 4017, "ticker_id": 1252, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:53.527972+00:00", "batch_id": "", "os_score_delta": null, "price_close": 51.76, "market_cap": 15745392000, "market_cap_usd": 15745392000, "enterprise_value": 37153409000, "shares_outstanding": 304200000, "fx_rate_to_usd": null, "pe_ratio": 14.69563652, "pb_ratio": 1.54344269, "ptbv_ratio": 2.57210234, "ps_ratio": 1.83304577, "pcf_ratio": 9.65244562, "pfcf_ratio": 3.10536916, "ev_ebitda": 14.5409885, "ev_ebit": 23.53933271, "ev_sales": 4.32532256, "ev_fcf": 7.32754386, "earnings_yield": 0.06804741, "fcf_yield": 0.13647138, "dividend_yield": 0.0391274, "buyback_yield": 0, "shareholder_yield": 0.0391274, "debt_paydown_yield": null, "total_yield": 0.0391274, "gross_margin": 0.32907598, "operating_margin": 0.18374873, "net_margin": 0.12473402, "ebitda_margin": 0.29745726, "fcf_margin": 0.59028273, "roe": 0.10502728, "roa": 0.03100864, "roic": 0.04601302, "roc_greenblatt": null, "asset_turnover": 0.24859808, "cash_conversion": 4.73233158, "accruals_ratio": -0.01620133, "sbc_to_revenue": null, "debt_to_equity": 2.38604643, "net_debt_to_ebitda": 8.37860475, "debt_to_assets": 0.67096716, "interest_coverage": 1.50537109, "current_ratio": 1.06638596, "quick_ratio": 0.93588068, "net_debt": 21408017000, "revenue_growth_1y": 0.09312076, "revenue_growth_3y_cagr": 0.0304394, "revenue_growth_5y_cagr": 0.08560466, "eps_growth_1y": 0.13619633, "eps_growth_3y_cagr": 0.02581984, "eps_growth_5y_cagr": 0.02052597, "fcf_growth_1y": -0.16192118, "book_value_growth_1y": -0.02886833, "piotroski_f_score": 6, "altman_z_score": 0.85461281, "earnings_stability_5y": 0.873616, "revenue_stability_5y": 0.155287, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01596958, "price_return_3m": -0.00363627, "price_return_6m": 0.11038173, "price_return_9m": 0.13866603, "price_return_12m": 0.22353075, "price_return_12m_ex1m": 0.24338712, "distance_from_52w_high": -0.02560241, "distance_from_52w_low": 0.22020793, "relative_strength": 0.12356717, "local_beta": 0.0002, "volatility_252d": 0.127968, "volatility_60d": 0.281065, "max_drawdown_12m": -0.05090276, "revenue_ttm": 8589742949, "gross_profit_ttm": 2826678116, "ebit_ttm": 1578354385, "ebitda_ttm": 2555081382, "net_income_ttm": 1071433141, "eps_diluted_ttm": 3.52213393, "operating_cash_flow_ttm": 1631233433, "capital_expenditure_ttm": 3439143453, "fcf_ttm": 5070376886, "dividends_paid_ttm": 616076231, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1048481932, "cash_and_equivalents": 1775732000, "total_current_assets": 4734807000, "total_current_liabilities": 4440050000, "net_ppe": null, "total_assets": 34552733000, "total_debt": 23183749000, "total_equity": 10201475000, "net_working_capital": 496774000, "book_value_per_share": 33.53542078, "retained_earnings": 1404770000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6121604000, "tangible_book_per_share": 20.12361604, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 38, "rank_pb": 39, "rank_ptbv": 51, "rank_ps": 45, "rank_pcf": 42, "rank_ev_ebitda": 62, "rank_ev_ebit": 75, "rank_earnings_yield": 38, "rank_fcf_yield": 28, "rank_dividend_yield": 19, "rank_shareholder_yield": 20, "rank_total_yield": 20, "rank_roe": 42, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 67, "rank_fcf_margin": 12, "rank_piotroski": 36, "rank_accruals": 68, "rank_sue": 50, "rank_eps_growth_1y": 49, "rank_eps_growth_5y": 72, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 43, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 41, "value_composite": 30, "quality_composite": 32, "momentum_composite": 28, "growth_composite": 72, "yield_composite": 13, "svqf_composite": 19, "vc1_composite": 29, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 14, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 29, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "income_statement": { "revenue": 8302228713, "cost_of_revenue": 6261892808, "gross_profit": 2040335904, "ebit": 2203203070, "ebitda": 3500145285, "pretax_income": 1170045712, "tax_provision": 80933990, "net_income": 1088112536, "net_income_to_common": 1088112536, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 364703000, "total_current_assets": 4385423000, "total_assets": 44780477000, "short_term_debt": 3009545000, "long_term_debt": 18453000000, "total_debt": 21462545000, "total_liabilities": 31395394000, "total_equity": 13371095000, "shares_outstanding": 299700000, "goodwill_and_intangibles": 5575453000 }, "cash_flow": { "operating_cash_flow": 1800531488, "capital_expenditure": 3529121653, "free_cash_flow": 5329653141, "dividends_paid": 650469477, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255999, "ticker_id": 1252, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2203203070", "ebitda": "3500145285", "netIncome": "1088112536", "grossProfit": "2040335904", "depreciation": "None", "totalRevenue": "8302228713", "costOfRevenue": "6261892808", "interestIncome": "37000000", "incomeBeforeTax": "1170045712", "interestExpense": "1033157358", "operatingIncome": "1554731962", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "80933990", "reportedCurrency": "CAD", "netInterestIncome": "-995000000", "nonInterestIncome": "None", "operatingExpenses": "485603942", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6261892808", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1296942215", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "1090000000" }, "balance": { "goodwill": "5575453000", "inventory": "820331000", "commonStock": "9379350000", "currentDebt": "None", "investments": "None", "totalAssets": "44780477000", "longTermDebt": "18453000000", "shortTermDebt": "3009545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "1612685000", "totalLiabilities": "31395394000", "otherCurrentAssets": "1255975000", "totalCurrentAssets": "4385423000", "currentLongTermDebt": "3008000000", "longTermInvestments": "634000000", "shortTermInvestments": "None", "currentNetReceivables": "1944414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40395054000", "currentAccountsPayable": "1946413000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21619367000", "totalShareholderEquity": "13371095000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1665641000", "totalCurrentLiabilities": "6621599000", "otherNonCurrentLiabilities": "960000000", "totalNonCurrentLiabilities": "24773795000", "cashAndShortTermInvestments": "364703000", "commonStockSharesOutstanding": "299700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "364703000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1088112536", "profitLoss": "None", "dividendPayout": "650469477", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "-62948659", "operatingCashflow": "1800531488", "capitalExpenditures": "3529121653", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1839499706", "cashflowFromInvestment": "-3479162399", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "650469477", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1296942215", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8302228713, "cost_of_revenue": 6261892808, "gross_profit": 2040335904, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2203203070, "depreciation_amortisation": 1296942215, "ebitda": 3500145285, "interest_expense": 1033157358, "interest_income": null, "other_non_operating": null, "pretax_income": 1170045712, "tax_provision": 80933990, "effective_tax_rate": null, "net_income": 1088112536, "net_income_continuing_ops": 1090000000, "net_income_to_common": 1088112536, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 364703000, "short_term_investments": null, "net_receivables": 1944414000, "inventory": 820331000, "other_current_assets": null, "total_current_assets": 4385423000, "net_ppe": null, "goodwill": 5575453000, "intangible_assets": null, "goodwill_and_intangibles": 5575453000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40395054000, "total_assets": 44780477000, "short_term_debt": 3009545000, "accounts_payable": 1946413000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6621599000, "long_term_debt": 18453000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24773795000, "total_liabilities": 31395394000, "total_debt": 21462545000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1612685000, "total_equity": 13371095000, "shares_outstanding": 299700000, "operating_cash_flow": 1800531488, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3529121653, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3479162399, "dividends_paid": 650469477, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1839499706, "free_cash_flow": 5329653141, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2203203070", "ebitda": "3500145285", "netIncome": "1088112536", "grossProfit": "2040335904", "depreciation": "None", "totalRevenue": "8302228713", "costOfRevenue": "6261892808", "interestIncome": "37000000", "incomeBeforeTax": "1170045712", "interestExpense": "1033157358", "operatingIncome": "1554731962", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "80933990", "reportedCurrency": "CAD", "netInterestIncome": "-995000000", "nonInterestIncome": "None", "operatingExpenses": "485603942", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6261892808", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1296942215", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "1090000000" }, "balance": { "goodwill": "5575453000", "inventory": "820331000", "commonStock": "9379350000", "currentDebt": "None", "investments": "None", "totalAssets": "44780477000", "longTermDebt": "18453000000", "shortTermDebt": "3009545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "1612685000", "totalLiabilities": "31395394000", "otherCurrentAssets": "1255975000", "totalCurrentAssets": "4385423000", "currentLongTermDebt": "3008000000", "longTermInvestments": "634000000", "shortTermInvestments": "None", "currentNetReceivables": "1944414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40395054000", "currentAccountsPayable": "1946413000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21619367000", "totalShareholderEquity": "13371095000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1665641000", "totalCurrentLiabilities": "6621599000", "otherNonCurrentLiabilities": "960000000", "totalNonCurrentLiabilities": "24773795000", "cashAndShortTermInvestments": "364703000", "commonStockSharesOutstanding": "299700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "364703000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1088112536", "profitLoss": "None", "dividendPayout": "650469477", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "-62948659", "operatingCashflow": "1800531488", "capitalExpenditures": "3529121653", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1839499706", "cashflowFromInvestment": "-3479162399", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "650469477", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1296942215", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "income_statement": { "revenue": 7200000000, "cost_of_revenue": 4295000000, "gross_profit": 2905000000, "ebit": 1340000000, "ebitda": 2505000000, "pretax_income": 409000000, "tax_provision": -159000000, "net_income": 567000000, "net_income_to_common": 567000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196000000, "total_current_assets": 3688000000, "total_assets": 42951000000, "short_term_debt": 1634000000, "long_term_debt": 18173000000, "total_debt": 19807000000, "total_liabilities": 29660000000, "total_equity": 13277000000, "shares_outstanding": 289000000, "goodwill_and_intangibles": 5858000000 }, "cash_flow": { "operating_cash_flow": 2646000000, "capital_expenditure": 3151000000, "free_cash_flow": 5797000000, "dividends_paid": 611000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256004, "ticker_id": 1252, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1340000000", "ebitda": "2505000000", "netIncome": "567000000", "grossProfit": "2905000000", "depreciation": "None", "totalRevenue": "7200000000", "costOfRevenue": "4295000000", "interestIncome": "31000000", "incomeBeforeTax": "409000000", "interestExpense": "975000000", "operatingIncome": "1080000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-159000000", "reportedCurrency": "CAD", "netInterestIncome": "-950000000", "nonInterestIncome": "None", "operatingExpenses": "1825000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4295000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1165000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "568000000" }, "balance": { "goodwill": "5858000000", "inventory": "781000000", "commonStock": "9042000000", "currentDebt": "None", "investments": "None", "totalAssets": "42951000000", "longTermDebt": "18173000000", "shortTermDebt": "1634000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "1468000000", "totalLiabilities": "29660000000", "otherCurrentAssets": "1525000000", "totalCurrentAssets": "3688000000", "currentLongTermDebt": "1634000000", "longTermInvestments": "654000000", "shortTermInvestments": "None", "currentNetReceivables": "1186000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39263000000", "currentAccountsPayable": "1992000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19807000000", "totalShareholderEquity": "13277000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1474000000", "totalCurrentLiabilities": "5115000000", "otherNonCurrentLiabilities": "910000000", "totalNonCurrentLiabilities": "24545000000", "cashAndShortTermInvestments": "196000000", "commonStockSharesOutstanding": "289000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "196000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "568000000", "profitLoss": "None", "dividendPayout": "611000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "38000000", "operatingCashflow": "2646000000", "capitalExpenditures": "3151000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-818000000", "cashflowFromInvestment": "-2218000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "611000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1165000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7200000000, "cost_of_revenue": 4295000000, "gross_profit": 2905000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1340000000, "depreciation_amortisation": 1165000000, "ebitda": 2505000000, "interest_expense": 975000000, "interest_income": null, "other_non_operating": null, "pretax_income": 409000000, "tax_provision": -159000000, "effective_tax_rate": null, "net_income": 567000000, "net_income_continuing_ops": 568000000, "net_income_to_common": 567000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 196000000, "short_term_investments": null, "net_receivables": 1186000000, "inventory": 781000000, "other_current_assets": null, "total_current_assets": 3688000000, "net_ppe": null, "goodwill": 5858000000, "intangible_assets": null, "goodwill_and_intangibles": 5858000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39263000000, "total_assets": 42951000000, "short_term_debt": 1634000000, "accounts_payable": 1992000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5115000000, "long_term_debt": 18173000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24545000000, "total_liabilities": 29660000000, "total_debt": 19807000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1468000000, "total_equity": 13277000000, "shares_outstanding": 289000000, "operating_cash_flow": 2646000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3151000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2218000000, "dividends_paid": 611000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -818000000, "free_cash_flow": 5797000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1340000000", "ebitda": "2505000000", "netIncome": "567000000", "grossProfit": "2905000000", "depreciation": "None", "totalRevenue": "7200000000", "costOfRevenue": "4295000000", "interestIncome": "31000000", "incomeBeforeTax": "409000000", "interestExpense": "975000000", "operatingIncome": "1080000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-159000000", "reportedCurrency": "CAD", "netInterestIncome": "-950000000", "nonInterestIncome": "None", "operatingExpenses": "1825000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4295000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1165000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "568000000" }, "balance": { "goodwill": "5858000000", "inventory": "781000000", "commonStock": "9042000000", "currentDebt": "None", "investments": "None", "totalAssets": "42951000000", "longTermDebt": "18173000000", "shortTermDebt": "1634000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "1468000000", "totalLiabilities": "29660000000", "otherCurrentAssets": "1525000000", "totalCurrentAssets": "3688000000", "currentLongTermDebt": "1634000000", "longTermInvestments": "654000000", "shortTermInvestments": "None", "currentNetReceivables": "1186000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39263000000", "currentAccountsPayable": "1992000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19807000000", "totalShareholderEquity": "13277000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1474000000", "totalCurrentLiabilities": "5115000000", "otherNonCurrentLiabilities": "910000000", "totalNonCurrentLiabilities": "24545000000", "cashAndShortTermInvestments": "196000000", "commonStockSharesOutstanding": "289000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "196000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "568000000", "profitLoss": "None", "dividendPayout": "611000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "38000000", "operatingCashflow": "2646000000", "capitalExpenditures": "3151000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-818000000", "cashflowFromInvestment": "-2218000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "611000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1165000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "income_statement": { "revenue": 7563000000, "cost_of_revenue": 4279000000, "gross_profit": 3284000000, "ebit": 1829000000, "ebitda": 2889000000, "pretax_income": 1173000000, "tax_provision": 128000000, "net_income": 1044000000, "net_income_to_common": 1044000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 567000000, "total_current_assets": 3708000000, "total_assets": 39480000000, "short_term_debt": 2109000000, "long_term_debt": 17689000000, "total_debt": 19798000000, "total_liabilities": 27392000000, "total_equity": 12074000000, "shares_outstanding": 273800000, "goodwill_and_intangibles": 5871000000 }, "cash_flow": { "operating_cash_flow": 2241000000, "capital_expenditure": 2937000000, "free_cash_flow": 5178000000, "dividends_paid": 554000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256009, "ticker_id": 1252, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1829000000", "ebitda": "2889000000", "netIncome": "1044000000", "grossProfit": "3284000000", "depreciation": "None", "totalRevenue": "7563000000", "costOfRevenue": "4279000000", "interestIncome": "56000000", "incomeBeforeTax": "1173000000", "interestExpense": "927000000", "operatingIncome": "1794000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "128000000", "reportedCurrency": "CAD", "netInterestIncome": "-882000000", "nonInterestIncome": "None", "operatingExpenses": "1490000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4279000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1060000000", "sellingGeneralAndAdministrative": "35000000", "netIncomeFromContinuingOperations": "1045000000" }, "balance": { "goodwill": "5871000000", "inventory": "790000000", "commonStock": "8462000000", "currentDebt": "None", "investments": "None", "totalAssets": "39480000000", "longTermDebt": "17689000000", "shortTermDebt": "2109000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "1803000000", "totalLiabilities": "27392000000", "otherCurrentAssets": "1188000000", "totalCurrentAssets": "3708000000", "currentLongTermDebt": "2109000000", "longTermInvestments": "1402000000", "shortTermInvestments": "None", "currentNetReceivables": "1163000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35772000000", "currentAccountsPayable": "1454000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19798000000", "totalShareholderEquity": "12074000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "968000000", "totalCurrentLiabilities": "4544000000", "otherNonCurrentLiabilities": "820000000", "totalNonCurrentLiabilities": "22848000000", "cashAndShortTermInvestments": "567000000", "commonStockSharesOutstanding": "273800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "567000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1045000000", "profitLoss": "None", "dividendPayout": "554000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "-31000000", "operatingCashflow": "2241000000", "capitalExpenditures": "2937000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "939000000", "cashflowFromInvestment": "-2917000000", "stockBasedCompensation": "28000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "554000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1060000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7563000000, "cost_of_revenue": 4279000000, "gross_profit": 3284000000, "research_and_development": null, "selling_general_admin": 35000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1829000000, "depreciation_amortisation": 1060000000, "ebitda": 2889000000, "interest_expense": 927000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1173000000, "tax_provision": 128000000, "effective_tax_rate": null, "net_income": 1044000000, "net_income_continuing_ops": 1045000000, "net_income_to_common": 1044000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 567000000, "short_term_investments": null, "net_receivables": 1163000000, "inventory": 790000000, "other_current_assets": null, "total_current_assets": 3708000000, "net_ppe": null, "goodwill": 5871000000, "intangible_assets": null, "goodwill_and_intangibles": 5871000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35772000000, "total_assets": 39480000000, "short_term_debt": 2109000000, "accounts_payable": 1454000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4544000000, "long_term_debt": 17689000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22848000000, "total_liabilities": 27392000000, "total_debt": 19798000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1803000000, "total_equity": 12074000000, "shares_outstanding": 273800000, "operating_cash_flow": 2241000000, "stock_based_compensation": 28000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2937000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2917000000, "dividends_paid": 554000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 939000000, "free_cash_flow": 5178000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1829000000", "ebitda": "2889000000", "netIncome": "1044000000", "grossProfit": "3284000000", "depreciation": "None", "totalRevenue": "7563000000", "costOfRevenue": "4279000000", "interestIncome": "56000000", "incomeBeforeTax": "1173000000", "interestExpense": "927000000", "operatingIncome": "1794000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "128000000", "reportedCurrency": "CAD", "netInterestIncome": "-882000000", "nonInterestIncome": "None", "operatingExpenses": "1490000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4279000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1060000000", "sellingGeneralAndAdministrative": "35000000", "netIncomeFromContinuingOperations": "1045000000" }, "balance": { "goodwill": "5871000000", "inventory": "790000000", "commonStock": "8462000000", "currentDebt": "None", "investments": "None", "totalAssets": "39480000000", "longTermDebt": "17689000000", "shortTermDebt": "2109000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "1803000000", "totalLiabilities": "27392000000", "otherCurrentAssets": "1188000000", "totalCurrentAssets": "3708000000", "currentLongTermDebt": "2109000000", "longTermInvestments": "1402000000", "shortTermInvestments": "None", "currentNetReceivables": "1163000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35772000000", "currentAccountsPayable": "1454000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19798000000", "totalShareholderEquity": "12074000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "968000000", "totalCurrentLiabilities": "4544000000", "otherNonCurrentLiabilities": "820000000", "totalNonCurrentLiabilities": "22848000000", "cashAndShortTermInvestments": "567000000", "commonStockSharesOutstanding": "273800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "567000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1045000000", "profitLoss": "None", "dividendPayout": "554000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "-31000000", "operatingCashflow": "2241000000", "capitalExpenditures": "2937000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "939000000", "cashflowFromInvestment": "-2917000000", "stockBasedCompensation": "28000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "554000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1060000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "income_statement": { "revenue": 7588000000, "cost_of_revenue": 4560000000, "gross_profit": 3028000000, "ebit": 1726000000, "ebitda": 2685000000, "pretax_income": 1194000000, "tax_provision": 185000000, "net_income": 1008000000, "net_income_to_common": 1008000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 310000000, "total_current_assets": 4896000000, "total_assets": 39742000000, "short_term_debt": 3300000000, "long_term_debt": 15744000000, "total_debt": 19044000000, "total_liabilities": 28301000000, "total_equity": 11427000000, "shares_outstanding": 265899999, "goodwill_and_intangibles": 6012000000 }, "cash_flow": { "operating_cash_flow": 913000000, "capital_expenditure": 2596000000, "free_cash_flow": 3509000000, "dividends_paid": 535000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256014, "ticker_id": 1252, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1726000000", "ebitda": "2685000000", "netIncome": "1008000000", "grossProfit": "3028000000", "depreciation": "None", "totalRevenue": "7588000000", "costOfRevenue": "4560000000", "interestIncome": "25000000", "incomeBeforeTax": "1194000000", "interestExpense": "709000000", "operatingIncome": "1629000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "185000000", "reportedCurrency": "CAD", "netInterestIncome": "-684000000", "nonInterestIncome": "None", "operatingExpenses": "1399000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4560000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "959000000", "sellingGeneralAndAdministrative": "24000000", "netIncomeFromContinuingOperations": "1009000000" }, "balance": { "goodwill": "6012000000", "inventory": "769000000", "commonStock": "7762000000", "currentDebt": "None", "investments": "None", "totalAssets": "39742000000", "longTermDebt": "15744000000", "shortTermDebt": "3300000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "1584000000", "totalLiabilities": "28301000000", "otherCurrentAssets": "2143000000", "totalCurrentAssets": "4896000000", "currentLongTermDebt": "3300000000", "longTermInvestments": "1418000000", "shortTermInvestments": "8000000", "currentNetReceivables": "1674000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34846000000", "currentAccountsPayable": "2025000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19044000000", "totalShareholderEquity": "11427000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1939000000", "totalCurrentLiabilities": "7287000000", "otherNonCurrentLiabilities": "825000000", "totalNonCurrentLiabilities": "21014000000", "cashAndShortTermInvestments": "310000000", "commonStockSharesOutstanding": "265899999", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "310000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1009000000", "profitLoss": "None", "dividendPayout": "535000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "-214000000", "operatingCashflow": "913000000", "capitalExpenditures": "2596000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1555000000", "cashflowFromInvestment": "-2569000000", "stockBasedCompensation": "38000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "535000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "959000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7588000000, "cost_of_revenue": 4560000000, "gross_profit": 3028000000, "research_and_development": null, "selling_general_admin": 24000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1726000000, "depreciation_amortisation": 959000000, "ebitda": 2685000000, "interest_expense": 709000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1194000000, "tax_provision": 185000000, "effective_tax_rate": null, "net_income": 1008000000, "net_income_continuing_ops": 1009000000, "net_income_to_common": 1008000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 310000000, "short_term_investments": 8000000, "net_receivables": 1674000000, "inventory": 769000000, "other_current_assets": null, "total_current_assets": 4896000000, "net_ppe": null, "goodwill": 6012000000, "intangible_assets": null, "goodwill_and_intangibles": 6012000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34846000000, "total_assets": 39742000000, "short_term_debt": 3300000000, "accounts_payable": 2025000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7287000000, "long_term_debt": 15744000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21014000000, "total_liabilities": 28301000000, "total_debt": 19044000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1584000000, "total_equity": 11427000000, "shares_outstanding": 265899999, "operating_cash_flow": 913000000, "stock_based_compensation": 38000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2596000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2569000000, "dividends_paid": 535000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1555000000, "free_cash_flow": 3509000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1726000000", "ebitda": "2685000000", "netIncome": "1008000000", "grossProfit": "3028000000", "depreciation": "None", "totalRevenue": "7588000000", "costOfRevenue": "4560000000", "interestIncome": "25000000", "incomeBeforeTax": "1194000000", "interestExpense": "709000000", "operatingIncome": "1629000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "185000000", "reportedCurrency": "CAD", "netInterestIncome": "-684000000", "nonInterestIncome": "None", "operatingExpenses": "1399000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4560000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "959000000", "sellingGeneralAndAdministrative": "24000000", "netIncomeFromContinuingOperations": "1009000000" }, "balance": { "goodwill": "6012000000", "inventory": "769000000", "commonStock": "7762000000", "currentDebt": "None", "investments": "None", "totalAssets": "39742000000", "longTermDebt": "15744000000", "shortTermDebt": "3300000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "1584000000", "totalLiabilities": "28301000000", "otherCurrentAssets": "2143000000", "totalCurrentAssets": "4896000000", "currentLongTermDebt": "3300000000", "longTermInvestments": "1418000000", "shortTermInvestments": "8000000", "currentNetReceivables": "1674000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34846000000", "currentAccountsPayable": "2025000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19044000000", "totalShareholderEquity": "11427000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1939000000", "totalCurrentLiabilities": "7287000000", "otherNonCurrentLiabilities": "825000000", "totalNonCurrentLiabilities": "21014000000", "cashAndShortTermInvestments": "310000000", "commonStockSharesOutstanding": "265899999", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "310000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1009000000", "profitLoss": "None", "dividendPayout": "535000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "-214000000", "operatingCashflow": "913000000", "capitalExpenditures": "2596000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1555000000", "cashflowFromInvestment": "-2569000000", "stockBasedCompensation": "38000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "535000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "959000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "income_statement": { "revenue": 5765000000, "cost_of_revenue": 3595000000, "gross_profit": 2170000000, "ebit": 938000000, "ebitda": 1853000000, "pretax_income": 555000000, "tax_provision": -6000000, "net_income": 560000000, "net_income_to_common": 560000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 394000000, "total_current_assets": 3136000000, "total_assets": 34244000000, "short_term_debt": 2204000000, "long_term_debt": 14196000000, "total_debt": 16400000000, "total_liabilities": 24094000000, "total_equity": 10116000000, "shares_outstanding": 257600000, "goodwill_and_intangibles": 5696000000 }, "cash_flow": { "operating_cash_flow": 1185000000, "capital_expenditure": 2359000000, "free_cash_flow": 3544000000, "dividends_paid": 493000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256019, "ticker_id": 1252, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "938000000", "ebitda": "1853000000", "netIncome": "560000000", "grossProfit": "2170000000", "depreciation": "None", "totalRevenue": "5765000000", "costOfRevenue": "3595000000", "interestIncome": "None", "incomeBeforeTax": "555000000", "interestExpense": "611000000", "operatingIncome": "930000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-6000000", "reportedCurrency": "CAD", "netInterestIncome": "-611000000", "nonInterestIncome": "None", "operatingExpenses": "1240000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3595000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "915000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "561000000" }, "balance": { "goodwill": "5696000000", "inventory": "538000000", "commonStock": "7242000000", "currentDebt": "None", "investments": "None", "totalAssets": "34244000000", "longTermDebt": "14196000000", "shortTermDebt": "2204000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "1348000000", "totalLiabilities": "24094000000", "otherCurrentAssets": "1132000000", "totalCurrentAssets": "3136000000", "currentLongTermDebt": "2204000000", "longTermInvestments": "1382000000", "shortTermInvestments": "157000000", "currentNetReceivables": "1072000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31108000000", "currentAccountsPayable": "1485000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16400000000", "totalShareholderEquity": "10116000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1177000000", "totalCurrentLiabilities": "4878000000", "otherNonCurrentLiabilities": "868000000", "totalNonCurrentLiabilities": "19216000000", "cashAndShortTermInvestments": "394000000", "commonStockSharesOutstanding": "257600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "394000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "561000000", "profitLoss": "None", "dividendPayout": "493000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "-84000000", "operatingCashflow": "1185000000", "capitalExpenditures": "2359000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1311000000", "cashflowFromInvestment": "-2332000000", "stockBasedCompensation": "34000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "493000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "915000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5765000000, "cost_of_revenue": 3595000000, "gross_profit": 2170000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 938000000, "depreciation_amortisation": 915000000, "ebitda": 1853000000, "interest_expense": 611000000, "interest_income": null, "other_non_operating": null, "pretax_income": 555000000, "tax_provision": -6000000, "effective_tax_rate": null, "net_income": 560000000, "net_income_continuing_ops": 561000000, "net_income_to_common": 560000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 394000000, "short_term_investments": 157000000, "net_receivables": 1072000000, "inventory": 538000000, "other_current_assets": null, "total_current_assets": 3136000000, "net_ppe": null, "goodwill": 5696000000, "intangible_assets": null, "goodwill_and_intangibles": 5696000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31108000000, "total_assets": 34244000000, "short_term_debt": 2204000000, "accounts_payable": 1485000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4878000000, "long_term_debt": 14196000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19216000000, "total_liabilities": 24094000000, "total_debt": 16400000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1348000000, "total_equity": 10116000000, "shares_outstanding": 257600000, "operating_cash_flow": 1185000000, "stock_based_compensation": 34000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2359000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2332000000, "dividends_paid": 493000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1311000000, "free_cash_flow": 3544000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "938000000", "ebitda": "1853000000", "netIncome": "560000000", "grossProfit": "2170000000", "depreciation": "None", "totalRevenue": "5765000000", "costOfRevenue": "3595000000", "interestIncome": "None", "incomeBeforeTax": "555000000", "interestExpense": "611000000", "operatingIncome": "930000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-6000000", "reportedCurrency": "CAD", "netInterestIncome": "-611000000", "nonInterestIncome": "None", "operatingExpenses": "1240000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3595000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "915000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "561000000" }, "balance": { "goodwill": "5696000000", "inventory": "538000000", "commonStock": "7242000000", "currentDebt": "None", "investments": "None", "totalAssets": "34244000000", "longTermDebt": "14196000000", "shortTermDebt": "2204000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "1348000000", "totalLiabilities": "24094000000", "otherCurrentAssets": "1132000000", "totalCurrentAssets": "3136000000", "currentLongTermDebt": "2204000000", "longTermInvestments": "1382000000", "shortTermInvestments": "157000000", "currentNetReceivables": "1072000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31108000000", "currentAccountsPayable": "1485000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16400000000", "totalShareholderEquity": "10116000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1177000000", "totalCurrentLiabilities": "4878000000", "otherNonCurrentLiabilities": "868000000", "totalNonCurrentLiabilities": "19216000000", "cashAndShortTermInvestments": "394000000", "commonStockSharesOutstanding": "257600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "394000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "561000000", "profitLoss": "None", "dividendPayout": "493000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "-84000000", "operatingCashflow": "1185000000", "capitalExpenditures": "2359000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1311000000", "cashflowFromInvestment": "-2332000000", "stockBasedCompensation": "34000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "493000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "915000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "income_statement": { "revenue": 5506000000, "cost_of_revenue": 3125000000, "gross_profit": 2381000000, "ebit": 1181000000, "ebitda": 2080000000, "pretax_income": 1325000000, "tax_provision": 341000000, "net_income": 983000000, "net_income_to_common": 983000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 220000000, "total_current_assets": 2178000000, "total_assets": 31234000000, "short_term_debt": 3010000000, "long_term_debt": null, "total_debt": 3010000000, "total_liabilities": 21996000000, "total_equity": 9204000000, "shares_outstanding": 248200000, "goodwill_and_intangibles": 5720000000 }, "cash_flow": { "operating_cash_flow": 1637000000, "capital_expenditure": 2623000000, "free_cash_flow": 4260000000, "dividends_paid": 454000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256024, "ticker_id": 1252, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1181000000", "ebitda": "2080000000", "netIncome": "983000000", "grossProfit": "2381000000", "depreciation": "None", "totalRevenue": "5506000000", "costOfRevenue": "3125000000", "interestIncome": "None", "incomeBeforeTax": "1325000000", "interestExpense": "679000000", "operatingIncome": "1147000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "341000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1234000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3125000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "899000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "5720000000", "inventory": "453000000", "commonStock": "6705000000", "currentDebt": "None", "investments": "None", "totalAssets": "31234000000", "longTermDebt": "None", "shortTermDebt": "3010000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "1495000000", "totalLiabilities": "21996000000", "otherCurrentAssets": "671000000", "totalCurrentAssets": "2178000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "834000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29056000000", "currentAccountsPayable": "1148000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15409000000", "totalShareholderEquity": "9204000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "717000000", "totalCurrentLiabilities": "4875000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17121000000", "cashAndShortTermInvestments": "220000000", "commonStockSharesOutstanding": "248200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "220000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "984000000", "profitLoss": "None", "dividendPayout": "454000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "6000000", "operatingCashflow": "1637000000", "capitalExpenditures": "2623000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-372000000", "cashflowFromInvestment": "-1224000000", "stockBasedCompensation": "36000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "454000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "899000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5506000000, "cost_of_revenue": 3125000000, "gross_profit": 2381000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1181000000, "depreciation_amortisation": 899000000, "ebitda": 2080000000, "interest_expense": 679000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1325000000, "tax_provision": 341000000, "effective_tax_rate": null, "net_income": 983000000, "net_income_continuing_ops": null, "net_income_to_common": 983000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 220000000, "short_term_investments": null, "net_receivables": 834000000, "inventory": 453000000, "other_current_assets": null, "total_current_assets": 2178000000, "net_ppe": null, "goodwill": 5720000000, "intangible_assets": null, "goodwill_and_intangibles": 5720000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29056000000, "total_assets": 31234000000, "short_term_debt": 3010000000, "accounts_payable": 1148000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4875000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17121000000, "total_liabilities": 21996000000, "total_debt": 3010000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1495000000, "total_equity": 9204000000, "shares_outstanding": 248200000, "operating_cash_flow": 1637000000, "stock_based_compensation": 36000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2623000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1224000000, "dividends_paid": 454000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -372000000, "free_cash_flow": 4260000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1181000000", "ebitda": "2080000000", "netIncome": "983000000", "grossProfit": "2381000000", "depreciation": "None", "totalRevenue": "5506000000", "costOfRevenue": "3125000000", "interestIncome": "None", "incomeBeforeTax": "1325000000", "interestExpense": "679000000", "operatingIncome": "1147000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "341000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1234000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3125000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "899000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "5720000000", "inventory": "453000000", "commonStock": "6705000000", "currentDebt": "None", "investments": "None", "totalAssets": "31234000000", "longTermDebt": "None", "shortTermDebt": "3010000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "1495000000", "totalLiabilities": "21996000000", "otherCurrentAssets": "671000000", "totalCurrentAssets": "2178000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "834000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29056000000", "currentAccountsPayable": "1148000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15409000000", "totalShareholderEquity": "9204000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "717000000", "totalCurrentLiabilities": "4875000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17121000000", "cashAndShortTermInvestments": "220000000", "commonStockSharesOutstanding": "248200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "220000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "984000000", "profitLoss": "None", "dividendPayout": "454000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "6000000", "operatingCashflow": "1637000000", "capitalExpenditures": "2623000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-372000000", "cashflowFromInvestment": "-1224000000", "stockBasedCompensation": "36000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "454000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "899000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "income_statement": { "revenue": 6111000000, "cost_of_revenue": 3489000000, "gross_profit": 2622000000, "ebit": 1379000000, "ebitda": 2290000000, "pretax_income": 771000000, "tax_provision": 61000000, "net_income": 708000000, "net_income_to_common": 708000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 210526315, "total_current_assets": 1917100443, "total_assets": 24555234239, "short_term_debt": 1575477154, "long_term_debt": null, "total_debt": 1575477154, "total_liabilities": 17922498554, "total_equity": 6605745132, "shares_outstanding": 240500000, "goodwill_and_intangibles": 4499710815 }, "cash_flow": { "operating_cash_flow": 1525000000, "capital_expenditure": 2495000000, "free_cash_flow": 4020000000, "dividends_paid": 423000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256029, "ticker_id": 1252, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1379000000", "ebitda": "2290000000", "netIncome": "708000000", "grossProfit": "2622000000", "depreciation": "None", "totalRevenue": "6111000000", "costOfRevenue": "3489000000", "interestIncome": "None", "incomeBeforeTax": "771000000", "interestExpense": "738000000", "operatingIncome": "1343000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "61000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1279000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3489000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "911000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "4499710815", "inventory": "360131096", "commonStock": "4793522267", "currentDebt": "None", "investments": "None", "totalAssets": "24555234239", "longTermDebt": "None", "shortTermDebt": "1575477154", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "904569115", "totalLiabilities": "17922498554", "otherCurrentAssets": "452670135", "totalCurrentAssets": "1917100443", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9000000", "currentNetReceivables": "893772893", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22638133796", "currentAccountsPayable": "862155388", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12171197223", "totalShareholderEquity": "6605745132", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "775014458", "totalCurrentLiabilities": "3212647002", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14709851551", "cashAndShortTermInvestments": "210526315", "commonStockSharesOutstanding": "240500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "210526315", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "710000000", "profitLoss": "None", "dividendPayout": "423000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "-19000000", "operatingCashflow": "1525000000", "capitalExpenditures": "2495000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14000000", "cashflowFromInvestment": "-1617000000", "stockBasedCompensation": "60000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "423000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "911000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6111000000, "cost_of_revenue": 3489000000, "gross_profit": 2622000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1379000000, "depreciation_amortisation": 911000000, "ebitda": 2290000000, "interest_expense": 738000000, "interest_income": null, "other_non_operating": null, "pretax_income": 771000000, "tax_provision": 61000000, "effective_tax_rate": null, "net_income": 708000000, "net_income_continuing_ops": null, "net_income_to_common": 708000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 210526315, "short_term_investments": 9000000, "net_receivables": 893772893, "inventory": 360131096, "other_current_assets": null, "total_current_assets": 1917100443, "net_ppe": null, "goodwill": 4499710815, "intangible_assets": null, "goodwill_and_intangibles": 4499710815, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22638133796, "total_assets": 24555234239, "short_term_debt": 1575477154, "accounts_payable": 862155388, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3212647002, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14709851551, "total_liabilities": 17922498554, "total_debt": 1575477154, "preferred_stock": null, "minority_interest": null, "retained_earnings": 904569115, "total_equity": 6605745132, "shares_outstanding": 240500000, "operating_cash_flow": 1525000000, "stock_based_compensation": 60000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2495000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1617000000, "dividends_paid": 423000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14000000, "free_cash_flow": 4020000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1379000000", "ebitda": "2290000000", "netIncome": "708000000", "grossProfit": "2622000000", "depreciation": "None", "totalRevenue": "6111000000", "costOfRevenue": "3489000000", "interestIncome": "None", "incomeBeforeTax": "771000000", "interestExpense": "738000000", "operatingIncome": "1343000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "61000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1279000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3489000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "911000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "4499710815", "inventory": "360131096", "commonStock": "4793522267", "currentDebt": "None", "investments": "None", "totalAssets": "24555234239", "longTermDebt": "None", "shortTermDebt": "1575477154", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "904569115", "totalLiabilities": "17922498554", "otherCurrentAssets": "452670135", "totalCurrentAssets": "1917100443", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9000000", "currentNetReceivables": "893772893", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22638133796", "currentAccountsPayable": "862155388", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12171197223", "totalShareholderEquity": "6605745132", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "775014458", "totalCurrentLiabilities": "3212647002", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14709851551", "cashAndShortTermInvestments": "210526315", "commonStockSharesOutstanding": "240500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "210526315", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "710000000", "profitLoss": "None", "dividendPayout": "423000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "-19000000", "operatingCashflow": "1525000000", "capitalExpenditures": "2495000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14000000", "cashflowFromInvestment": "-1617000000", "stockBasedCompensation": "60000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "423000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "911000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "income_statement": { "revenue": 6524000000, "cost_of_revenue": 3870000000, "gross_profit": 2654000000, "ebit": 1371000000, "ebitda": 2299000000, "pretax_income": 816000000, "tax_provision": 69000000, "net_income": 746000000, "net_income_to_common": 746000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 273000000, "total_current_assets": 2832000000, "total_assets": 32314000000, "short_term_debt": 2305000000, "long_term_debt": null, "total_debt": 2305000000, "total_liabilities": 23956000000, "total_equity": 8317000000, "shares_outstanding": 234000000, "goodwill_and_intangibles": 6313000000 }, "cash_flow": { "operating_cash_flow": 1690000000, "capital_expenditure": 2162000000, "free_cash_flow": 3852000000, "dividends_paid": 382000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256034, "ticker_id": 1252, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1371000000", "ebitda": "2299000000", "netIncome": "746000000", "grossProfit": "2654000000", "depreciation": "None", "totalRevenue": "6524000000", "costOfRevenue": "3870000000", "interestIncome": "None", "incomeBeforeTax": "816000000", "interestExpense": "713000000", "operatingIncome": "1398000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "69000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1256000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3870000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "928000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "6313000000", "inventory": "474000000", "commonStock": "5816000000", "currentDebt": "None", "investments": "None", "totalAssets": "32314000000", "longTermDebt": "None", "shortTermDebt": "2305000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "1075000000", "totalLiabilities": "23956000000", "otherCurrentAssets": "904000000", "totalCurrentAssets": "2832000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "52000000", "currentNetReceivables": "930000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29482000000", "currentAccountsPayable": "1289000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16597000000", "totalShareholderEquity": "8317000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "944000000", "totalCurrentLiabilities": "4553000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19403000000", "cashAndShortTermInvestments": "273000000", "commonStockSharesOutstanding": "234000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "273000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "747000000", "profitLoss": "None", "dividendPayout": "382000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-44000000", "operatingCashflow": "1690000000", "capitalExpenditures": "2162000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "344000000", "cashflowFromInvestment": "-2190000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "382000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "928000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6524000000, "cost_of_revenue": 3870000000, "gross_profit": 2654000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1371000000, "depreciation_amortisation": 928000000, "ebitda": 2299000000, "interest_expense": 713000000, "interest_income": null, "other_non_operating": null, "pretax_income": 816000000, "tax_provision": 69000000, "effective_tax_rate": null, "net_income": 746000000, "net_income_continuing_ops": null, "net_income_to_common": 746000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 273000000, "short_term_investments": 52000000, "net_receivables": 930000000, "inventory": 474000000, "other_current_assets": null, "total_current_assets": 2832000000, "net_ppe": null, "goodwill": 6313000000, "intangible_assets": null, "goodwill_and_intangibles": 6313000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29482000000, "total_assets": 32314000000, "short_term_debt": 2305000000, "accounts_payable": 1289000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4553000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19403000000, "total_liabilities": 23956000000, "total_debt": 2305000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1075000000, "total_equity": 8317000000, "shares_outstanding": 234000000, "operating_cash_flow": 1690000000, "stock_based_compensation": 18000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2162000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2190000000, "dividends_paid": 382000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 344000000, "free_cash_flow": 3852000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1371000000", "ebitda": "2299000000", "netIncome": "746000000", "grossProfit": "2654000000", "depreciation": "None", "totalRevenue": "6524000000", "costOfRevenue": "3870000000", "interestIncome": "None", "incomeBeforeTax": "816000000", "interestExpense": "713000000", "operatingIncome": "1398000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "69000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1256000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3870000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "928000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "6313000000", "inventory": "474000000", "commonStock": "5816000000", "currentDebt": "None", "investments": "None", "totalAssets": "32314000000", "longTermDebt": "None", "shortTermDebt": "2305000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "1075000000", "totalLiabilities": "23956000000", "otherCurrentAssets": "904000000", "totalCurrentAssets": "2832000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "52000000", "currentNetReceivables": "930000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29482000000", "currentAccountsPayable": "1289000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16597000000", "totalShareholderEquity": "8317000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "944000000", "totalCurrentLiabilities": "4553000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19403000000", "cashAndShortTermInvestments": "273000000", "commonStockSharesOutstanding": "234000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "273000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "747000000", "profitLoss": "None", "dividendPayout": "382000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-44000000", "operatingCashflow": "1690000000", "capitalExpenditures": "2162000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "344000000", "cashflowFromInvestment": "-2190000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "382000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "928000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "income_statement": { "revenue": 2478388301, "cost_of_revenue": 1721437181, "gross_profit": 756951119, "ebit": 626615165, "ebitda": 626615165, "pretax_income": 712837411, "tax_provision": 129333370, "net_income": 583504041, "net_income_to_common": 583504041, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1775732000, "total_current_assets": 4734807000, "total_assets": 34552733000, "short_term_debt": 1977749000, "long_term_debt": 21206000000, "total_debt": 23183749000, "total_liabilities": 24341193000, "total_equity": 10201475000, "shares_outstanding": 304200000, "goodwill_and_intangibles": 4079871000 }, "cash_flow": { "operating_cash_flow": 528406200, "capital_expenditure": 631930680, "free_cash_flow": 1160336880, "dividends_paid": 122216400, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255997, "ticker_id": 1252, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "626615165", "netIncome": "583504041", "grossProfit": "756951119", "depreciation": "None", "totalRevenue": "2478388301", "costOfRevenue": "1721437181", "interestIncome": "None", "incomeBeforeTax": "712837411", "interestExpense": "271700335", "operatingIncome": "626615165", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "129333370", "reportedCurrency": "CAD", "netInterestIncome": "-271000000", "nonInterestIncome": "None", "operatingExpenses": "130335954", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1721437181", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "582000000" }, "balance": { "goodwill": "4079871000", "inventory": "579450000", "commonStock": "6943329000", "currentDebt": "None", "investments": "None", "totalAssets": "34552733000", "longTermDebt": "21206000000", "shortTermDebt": "1977749000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "1404770000", "totalLiabilities": "24341193000", "otherCurrentAssets": "1030931000", "totalCurrentAssets": "4734807000", "currentLongTermDebt": "2751000000", "longTermInvestments": "638000000", "shortTermInvestments": "None", "currentNetReceivables": "1348694000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29817926000", "currentAccountsPayable": "1203472000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17223166000", "totalShareholderEquity": "10201475000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1258829000", "totalCurrentLiabilities": "4440050000", "otherNonCurrentLiabilities": "950000000", "totalNonCurrentLiabilities": "19901143000", "cashAndShortTermInvestments": "1775732000", "commonStockSharesOutstanding": "304200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1775732000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "418411440", "profitLoss": "None", "dividendPayout": "122216400", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "16535160", "operatingCashflow": "528406200", "capitalExpenditures": "631930680", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1587375360", "cashflowFromInvestment": "-626898240", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "122216400", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "243713880", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2478388301, "cost_of_revenue": 1721437181, "gross_profit": 756951119, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 626615165, "depreciation_amortisation": null, "ebitda": 626615165, "interest_expense": 271700335, "interest_income": null, "other_non_operating": null, "pretax_income": 712837411, "tax_provision": 129333370, "effective_tax_rate": null, "net_income": 583504041, "net_income_continuing_ops": 582000000, "net_income_to_common": 583504041, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1775732000, "short_term_investments": null, "net_receivables": 1348694000, "inventory": 579450000, "other_current_assets": null, "total_current_assets": 4734807000, "net_ppe": null, "goodwill": 4079871000, "intangible_assets": null, "goodwill_and_intangibles": 4079871000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29817926000, "total_assets": 34552733000, "short_term_debt": 1977749000, "accounts_payable": 1203472000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4440050000, "long_term_debt": 21206000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19901143000, "total_liabilities": 24341193000, "total_debt": 23183749000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1404770000, "total_equity": 10201475000, "shares_outstanding": 304200000, "operating_cash_flow": 528406200, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 631930680, "acquisitions": null, "other_investing": null, "investing_cash_flow": -626898240, "dividends_paid": 122216400, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1587375360, "free_cash_flow": 1160336880, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "626615165", "netIncome": "583504041", "grossProfit": "756951119", "depreciation": "None", "totalRevenue": "2478388301", "costOfRevenue": "1721437181", "interestIncome": "None", "incomeBeforeTax": "712837411", "interestExpense": "271700335", "operatingIncome": "626615165", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "129333370", "reportedCurrency": "CAD", "netInterestIncome": "-271000000", "nonInterestIncome": "None", "operatingExpenses": "130335954", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1721437181", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "582000000" }, "balance": { "goodwill": "4079871000", "inventory": "579450000", "commonStock": "6943329000", "currentDebt": "None", "investments": "None", "totalAssets": "34552733000", "longTermDebt": "21206000000", "shortTermDebt": "1977749000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "1404770000", "totalLiabilities": "24341193000", "otherCurrentAssets": "1030931000", "totalCurrentAssets": "4734807000", "currentLongTermDebt": "2751000000", "longTermInvestments": "638000000", "shortTermInvestments": "None", "currentNetReceivables": "1348694000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29817926000", "currentAccountsPayable": "1203472000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17223166000", "totalShareholderEquity": "10201475000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1258829000", "totalCurrentLiabilities": "4440050000", "otherNonCurrentLiabilities": "950000000", "totalNonCurrentLiabilities": "19901143000", "cashAndShortTermInvestments": "1775732000", "commonStockSharesOutstanding": "304200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1775732000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "418411440", "profitLoss": "None", "dividendPayout": "122216400", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "16535160", "operatingCashflow": "528406200", "capitalExpenditures": "631930680", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1587375360", "cashflowFromInvestment": "-626898240", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "122216400", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "243713880", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "income_statement": { "revenue": 2017354648, "cost_of_revenue": 1682627651, "gross_profit": 334726997, "ebit": 319739220, "ebitda": 654466217, "pretax_income": 51957623, "tax_provision": -34971477, "net_income": 86929100, "net_income_to_common": 86929100, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 364703000, "total_current_assets": 4385423000, "total_assets": 44780477000, "short_term_debt": 3009545000, "long_term_debt": 18453000000, "total_debt": 21462545000, "total_liabilities": 31395394000, "total_equity": 13371095000, "shares_outstanding": 301760000, "goodwill_and_intangibles": 5575453000 }, "cash_flow": { "operating_cash_flow": 211827233, "capital_expenditure": 965212773, "free_cash_flow": 1177040006, "dividends_paid": 171859831, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255998, "ticker_id": 1252, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "319739220", "ebitda": "654466217", "netIncome": "86929100", "grossProfit": "334726997", "depreciation": "None", "totalRevenue": "2017354648", "costOfRevenue": "1682627651", "interestIncome": "9000000", "incomeBeforeTax": "51957623", "interestExpense": "267781597", "operatingIncome": "212826419", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-34971477", "reportedCurrency": "CAD", "netInterestIncome": "-259000000", "nonInterestIncome": "None", "operatingExpenses": "121900578", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1682627651", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "334726997", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "87000000" }, "balance": { "goodwill": "5575453000", "inventory": "820331000", "commonStock": "9379350000", "currentDebt": "None", "investments": "None", "totalAssets": "44780477000", "longTermDebt": "18453000000", "shortTermDebt": "3009545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "1612685000", "totalLiabilities": "31395394000", "otherCurrentAssets": "1255975000", "totalCurrentAssets": "4385423000", "currentLongTermDebt": "3008000000", "longTermInvestments": "634000000", "shortTermInvestments": "None", "currentNetReceivables": "1944414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40395054000", "currentAccountsPayable": "1946413000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21619367000", "totalShareholderEquity": "13371095000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1665641000", "totalCurrentLiabilities": "6621599000", "otherNonCurrentLiabilities": "960000000", "totalNonCurrentLiabilities": "24773795000", "cashAndShortTermInvestments": "364703000", "commonStockSharesOutstanding": "301760000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "364703000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86929100", "profitLoss": "None", "dividendPayout": "171859831", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "20982886", "operatingCashflow": "211827233", "capitalExpenditures": "965212773", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "899266559", "cashflowFromInvestment": "-963214403", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "171859831", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "334726997", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2017354648, "cost_of_revenue": 1682627651, "gross_profit": 334726997, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 319739220, "depreciation_amortisation": 334726997, "ebitda": 654466217, "interest_expense": 267781597, "interest_income": null, "other_non_operating": null, "pretax_income": 51957623, "tax_provision": -34971477, "effective_tax_rate": null, "net_income": 86929100, "net_income_continuing_ops": 87000000, "net_income_to_common": 86929100, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 364703000, "short_term_investments": null, "net_receivables": 1944414000, "inventory": 820331000, "other_current_assets": null, "total_current_assets": 4385423000, "net_ppe": null, "goodwill": 5575453000, "intangible_assets": null, "goodwill_and_intangibles": 5575453000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40395054000, "total_assets": 44780477000, "short_term_debt": 3009545000, "accounts_payable": 1946413000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6621599000, "long_term_debt": 18453000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24773795000, "total_liabilities": 31395394000, "total_debt": 21462545000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1612685000, "total_equity": 13371095000, "shares_outstanding": 301760000, "operating_cash_flow": 211827233, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 965212773, "acquisitions": null, "other_investing": null, "investing_cash_flow": -963214403, "dividends_paid": 171859831, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 899266559, "free_cash_flow": 1177040006, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "319739220", "ebitda": "654466217", "netIncome": "86929100", "grossProfit": "334726997", "depreciation": "None", "totalRevenue": "2017354648", "costOfRevenue": "1682627651", "interestIncome": "9000000", "incomeBeforeTax": "51957623", "interestExpense": "267781597", "operatingIncome": "212826419", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-34971477", "reportedCurrency": "CAD", "netInterestIncome": "-259000000", "nonInterestIncome": "None", "operatingExpenses": "121900578", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1682627651", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "334726997", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "87000000" }, "balance": { "goodwill": "5575453000", "inventory": "820331000", "commonStock": "9379350000", "currentDebt": "None", "investments": "None", "totalAssets": "44780477000", "longTermDebt": "18453000000", "shortTermDebt": "3009545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "1612685000", "totalLiabilities": "31395394000", "otherCurrentAssets": "1255975000", "totalCurrentAssets": "4385423000", "currentLongTermDebt": "3008000000", "longTermInvestments": "634000000", "shortTermInvestments": "None", "currentNetReceivables": "1944414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40395054000", "currentAccountsPayable": "1946413000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21619367000", "totalShareholderEquity": "13371095000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1665641000", "totalCurrentLiabilities": "6621599000", "otherNonCurrentLiabilities": "960000000", "totalNonCurrentLiabilities": "24773795000", "cashAndShortTermInvestments": "364703000", "commonStockSharesOutstanding": "301760000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "364703000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86929100", "profitLoss": "None", "dividendPayout": "171859831", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "20982886", "operatingCashflow": "211827233", "capitalExpenditures": "965212773", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "899266559", "cashflowFromInvestment": "-963214403", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "171859831", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "334726997", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "income_statement": { "revenue": 2106000000, "cost_of_revenue": 1178000000, "gross_profit": 928000000, "ebit": 254000000, "ebitda": 578000000, "pretax_income": 254000000, "tax_provision": 6000000, "net_income": 247000000, "net_income_to_common": 247000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 212000000, "total_current_assets": 4026000000, "total_assets": 43803000000, "short_term_debt": 2835000000, "long_term_debt": 17809000000, "total_debt": 20644000000, "total_liabilities": 30319000000, "total_equity": 13470000000, "shares_outstanding": 300600000, "goodwill_and_intangibles": 5667000000 }, "cash_flow": { "operating_cash_flow": 791000000, "capital_expenditure": 846000000, "free_cash_flow": 1637000000, "dividends_paid": 164000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256000, "ticker_id": 1252, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "254000000", "ebitda": "578000000", "netIncome": "247000000", "grossProfit": "928000000", "depreciation": "None", "totalRevenue": "2106000000", "costOfRevenue": "1178000000", "interestIncome": "8000000", "incomeBeforeTax": "254000000", "interestExpense": "260000000", "operatingIncome": "480000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "6000000", "reportedCurrency": "CAD", "netInterestIncome": "-252000000", "nonInterestIncome": "None", "operatingExpenses": "448000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1178000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "324000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "248000000" }, "balance": { "goodwill": "5667000000", "inventory": "850000000", "commonStock": "9312000000", "currentDebt": "None", "investments": "None", "totalAssets": "43803000000", "longTermDebt": "17809000000", "shortTermDebt": "2835000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "1766000000", "totalLiabilities": "30319000000", "otherCurrentAssets": "1644000000", "totalCurrentAssets": "4026000000", "currentLongTermDebt": "2835000000", "longTermInvestments": "637000000", "shortTermInvestments": "None", "currentNetReceivables": "1320000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39777000000", "currentAccountsPayable": "1813000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20644000000", "totalShareholderEquity": "13470000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1628000000", "totalCurrentLiabilities": "6276000000", "otherNonCurrentLiabilities": "953000000", "totalNonCurrentLiabilities": "24043000000", "cashAndShortTermInvestments": "212000000", "commonStockSharesOutstanding": "300600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "212000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "247000000", "profitLoss": "None", "dividendPayout": "164000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "-31000000", "operatingCashflow": "791000000", "capitalExpenditures": "846000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64000000", "cashflowFromInvestment": "-846000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "324000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2106000000, "cost_of_revenue": 1178000000, "gross_profit": 928000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 254000000, "depreciation_amortisation": 324000000, "ebitda": 578000000, "interest_expense": 260000000, "interest_income": null, "other_non_operating": null, "pretax_income": 254000000, "tax_provision": 6000000, "effective_tax_rate": null, "net_income": 247000000, "net_income_continuing_ops": 248000000, "net_income_to_common": 247000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 212000000, "short_term_investments": null, "net_receivables": 1320000000, "inventory": 850000000, "other_current_assets": null, "total_current_assets": 4026000000, "net_ppe": null, "goodwill": 5667000000, "intangible_assets": null, "goodwill_and_intangibles": 5667000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39777000000, "total_assets": 43803000000, "short_term_debt": 2835000000, "accounts_payable": 1813000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6276000000, "long_term_debt": 17809000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24043000000, "total_liabilities": 30319000000, "total_debt": 20644000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1766000000, "total_equity": 13470000000, "shares_outstanding": 300600000, "operating_cash_flow": 791000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 846000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -846000000, "dividends_paid": 164000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 64000000, "free_cash_flow": 1637000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "254000000", "ebitda": "578000000", "netIncome": "247000000", "grossProfit": "928000000", "depreciation": "None", "totalRevenue": "2106000000", "costOfRevenue": "1178000000", "interestIncome": "8000000", "incomeBeforeTax": "254000000", "interestExpense": "260000000", "operatingIncome": "480000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "6000000", "reportedCurrency": "CAD", "netInterestIncome": "-252000000", "nonInterestIncome": "None", "operatingExpenses": "448000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1178000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "324000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "248000000" }, "balance": { "goodwill": "5667000000", "inventory": "850000000", "commonStock": "9312000000", "currentDebt": "None", "investments": "None", "totalAssets": "43803000000", "longTermDebt": "17809000000", "shortTermDebt": "2835000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "1766000000", "totalLiabilities": "30319000000", "otherCurrentAssets": "1644000000", "totalCurrentAssets": "4026000000", "currentLongTermDebt": "2835000000", "longTermInvestments": "637000000", "shortTermInvestments": "None", "currentNetReceivables": "1320000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39777000000", "currentAccountsPayable": "1813000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20644000000", "totalShareholderEquity": "13470000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1628000000", "totalCurrentLiabilities": "6276000000", "otherNonCurrentLiabilities": "953000000", "totalNonCurrentLiabilities": "24043000000", "cashAndShortTermInvestments": "212000000", "commonStockSharesOutstanding": "300600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "212000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "247000000", "profitLoss": "None", "dividendPayout": "164000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "-31000000", "operatingCashflow": "791000000", "capitalExpenditures": "846000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64000000", "cashflowFromInvestment": "-846000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "324000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "income_statement": { "revenue": 1988000000, "cost_of_revenue": 1181000000, "gross_profit": 807000000, "ebit": 378000000, "ebitda": 696000000, "pretax_income": 145000000, "tax_provision": -9000000, "net_income": 154000000, "net_income_to_common": 154000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200000000, "total_current_assets": 3975000000, "total_assets": 42531000000, "short_term_debt": 2844000000, "long_term_debt": 17314000000, "total_debt": 20158000000, "total_liabilities": 29367000000, "total_equity": 13150000000, "shares_outstanding": 299100000, "goodwill_and_intangibles": 5554000000 }, "cash_flow": { "operating_cash_flow": 100000000, "capital_expenditure": 996000000, "free_cash_flow": 1096000000, "dividends_paid": 158000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256001, "ticker_id": 1252, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "378000000", "ebitda": "696000000", "netIncome": "154000000", "grossProfit": "807000000", "depreciation": "None", "totalRevenue": "1988000000", "costOfRevenue": "1181000000", "interestIncome": "10000000", "incomeBeforeTax": "145000000", "interestExpense": "249000000", "operatingIncome": "295000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-9000000", "reportedCurrency": "CAD", "netInterestIncome": "-239000000", "nonInterestIncome": "None", "operatingExpenses": "512000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1181000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "318000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "154000000" }, "balance": { "goodwill": "5554000000", "inventory": "809000000", "commonStock": "9228000000", "currentDebt": "None", "investments": "None", "totalAssets": "42531000000", "longTermDebt": "17314000000", "shortTermDebt": "2844000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "1755000000", "totalLiabilities": "29367000000", "otherCurrentAssets": "1520000000", "totalCurrentAssets": "3975000000", "currentLongTermDebt": "2844000000", "longTermInvestments": "633000000", "shortTermInvestments": "None", "currentNetReceivables": "1446000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38556000000", "currentAccountsPayable": "1787000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20158000000", "totalShareholderEquity": "13150000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1244000000", "totalCurrentLiabilities": "5875000000", "otherNonCurrentLiabilities": "920000000", "totalNonCurrentLiabilities": "23492000000", "cashAndShortTermInvestments": "200000000", "commonStockSharesOutstanding": "299100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "200000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "154000000", "profitLoss": "None", "dividendPayout": "158000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "-78000000", "operatingCashflow": "100000000", "capitalExpenditures": "996000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "754000000", "cashflowFromInvestment": "-964000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "158000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "318000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1988000000, "cost_of_revenue": 1181000000, "gross_profit": 807000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 378000000, "depreciation_amortisation": 318000000, "ebitda": 696000000, "interest_expense": 249000000, "interest_income": null, "other_non_operating": null, "pretax_income": 145000000, "tax_provision": -9000000, "effective_tax_rate": null, "net_income": 154000000, "net_income_continuing_ops": 154000000, "net_income_to_common": 154000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 200000000, "short_term_investments": null, "net_receivables": 1446000000, "inventory": 809000000, "other_current_assets": null, "total_current_assets": 3975000000, "net_ppe": null, "goodwill": 5554000000, "intangible_assets": null, "goodwill_and_intangibles": 5554000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38556000000, "total_assets": 42531000000, "short_term_debt": 2844000000, "accounts_payable": 1787000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5875000000, "long_term_debt": 17314000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23492000000, "total_liabilities": 29367000000, "total_debt": 20158000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1755000000, "total_equity": 13150000000, "shares_outstanding": 299100000, "operating_cash_flow": 100000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 996000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -964000000, "dividends_paid": 158000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 754000000, "free_cash_flow": 1096000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "378000000", "ebitda": "696000000", "netIncome": "154000000", "grossProfit": "807000000", "depreciation": "None", "totalRevenue": "1988000000", "costOfRevenue": "1181000000", "interestIncome": "10000000", "incomeBeforeTax": "145000000", "interestExpense": "249000000", "operatingIncome": "295000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-9000000", "reportedCurrency": "CAD", "netInterestIncome": "-239000000", "nonInterestIncome": "None", "operatingExpenses": "512000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1181000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "318000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "154000000" }, "balance": { "goodwill": "5554000000", "inventory": "809000000", "commonStock": "9228000000", "currentDebt": "None", "investments": "None", "totalAssets": "42531000000", "longTermDebt": "17314000000", "shortTermDebt": "2844000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "1755000000", "totalLiabilities": "29367000000", "otherCurrentAssets": "1520000000", "totalCurrentAssets": "3975000000", "currentLongTermDebt": "2844000000", "longTermInvestments": "633000000", "shortTermInvestments": "None", "currentNetReceivables": "1446000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38556000000", "currentAccountsPayable": "1787000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20158000000", "totalShareholderEquity": "13150000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1244000000", "totalCurrentLiabilities": "5875000000", "otherNonCurrentLiabilities": "920000000", "totalNonCurrentLiabilities": "23492000000", "cashAndShortTermInvestments": "200000000", "commonStockSharesOutstanding": "299100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "200000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "154000000", "profitLoss": "None", "dividendPayout": "158000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "-78000000", "operatingCashflow": "100000000", "capitalExpenditures": "996000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "754000000", "cashflowFromInvestment": "-964000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "158000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "318000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "income_statement": { "revenue": 2676000000, "cost_of_revenue": 1313000000, "gross_profit": 1363000000, "ebit": 925000000, "ebitda": 1246000000, "pretax_income": 720000000, "tax_provision": 119000000, "net_income": 601000000, "net_income_to_common": 601000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 308000000, "total_current_assets": 3987000000, "total_assets": 43617000000, "short_term_debt": 932000000, "long_term_debt": 19151000000, "total_debt": 20083000000, "total_liabilities": 29874000000, "total_equity": 13729000000, "shares_outstanding": 297300000, "goodwill_and_intangibles": 5853000000 }, "cash_flow": { "operating_cash_flow": 699000000, "capital_expenditure": 724000000, "free_cash_flow": 1423000000, "dividends_paid": 157000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256002, "ticker_id": 1252, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "925000000", "ebitda": "1246000000", "netIncome": "601000000", "grossProfit": "1363000000", "depreciation": "None", "totalRevenue": "2676000000", "costOfRevenue": "1313000000", "interestIncome": "None", "incomeBeforeTax": "720000000", "interestExpense": "255000000", "operatingIncome": "925000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "119000000", "reportedCurrency": "CAD", "netInterestIncome": "-255000000", "nonInterestIncome": "None", "operatingExpenses": "438000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1313000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "321000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "601000000" }, "balance": { "goodwill": "5853000000", "inventory": "756000000", "commonStock": "9140000000", "currentDebt": "None", "investments": "None", "totalAssets": "43617000000", "longTermDebt": "19151000000", "shortTermDebt": "932000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "1836000000", "totalLiabilities": "29874000000", "otherCurrentAssets": "1639000000", "totalCurrentAssets": "3987000000", "currentLongTermDebt": "932000000", "longTermInvestments": "651000000", "shortTermInvestments": "None", "currentNetReceivables": "1284000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39630000000", "currentAccountsPayable": "1974000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20083000000", "totalShareholderEquity": "13729000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1413000000", "totalCurrentLiabilities": "4319000000", "otherNonCurrentLiabilities": "935000000", "totalNonCurrentLiabilities": "25555000000", "cashAndShortTermInvestments": "308000000", "commonStockSharesOutstanding": "297300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "308000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "601000000", "profitLoss": "None", "dividendPayout": "157000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "25000000", "operatingCashflow": "699000000", "capitalExpenditures": "724000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "123000000", "cashflowFromInvestment": "-708000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "321000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2676000000, "cost_of_revenue": 1313000000, "gross_profit": 1363000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 925000000, "depreciation_amortisation": 321000000, "ebitda": 1246000000, "interest_expense": 255000000, "interest_income": null, "other_non_operating": null, "pretax_income": 720000000, "tax_provision": 119000000, "effective_tax_rate": null, "net_income": 601000000, "net_income_continuing_ops": 601000000, "net_income_to_common": 601000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 308000000, "short_term_investments": null, "net_receivables": 1284000000, "inventory": 756000000, "other_current_assets": null, "total_current_assets": 3987000000, "net_ppe": null, "goodwill": 5853000000, "intangible_assets": null, "goodwill_and_intangibles": 5853000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39630000000, "total_assets": 43617000000, "short_term_debt": 932000000, "accounts_payable": 1974000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4319000000, "long_term_debt": 19151000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25555000000, "total_liabilities": 29874000000, "total_debt": 20083000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1836000000, "total_equity": 13729000000, "shares_outstanding": 297300000, "operating_cash_flow": 699000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 724000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -708000000, "dividends_paid": 157000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 123000000, "free_cash_flow": 1423000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "925000000", "ebitda": "1246000000", "netIncome": "601000000", "grossProfit": "1363000000", "depreciation": "None", "totalRevenue": "2676000000", "costOfRevenue": "1313000000", "interestIncome": "None", "incomeBeforeTax": "720000000", "interestExpense": "255000000", "operatingIncome": "925000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "119000000", "reportedCurrency": "CAD", "netInterestIncome": "-255000000", "nonInterestIncome": "None", "operatingExpenses": "438000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1313000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "321000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "601000000" }, "balance": { "goodwill": "5853000000", "inventory": "756000000", "commonStock": "9140000000", "currentDebt": "None", "investments": "None", "totalAssets": "43617000000", "longTermDebt": "19151000000", "shortTermDebt": "932000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "1836000000", "totalLiabilities": "29874000000", "otherCurrentAssets": "1639000000", "totalCurrentAssets": "3987000000", "currentLongTermDebt": "932000000", "longTermInvestments": "651000000", "shortTermInvestments": "None", "currentNetReceivables": "1284000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39630000000", "currentAccountsPayable": "1974000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20083000000", "totalShareholderEquity": "13729000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1413000000", "totalCurrentLiabilities": "4319000000", "otherNonCurrentLiabilities": "935000000", "totalNonCurrentLiabilities": "25555000000", "cashAndShortTermInvestments": "308000000", "commonStockSharesOutstanding": "297300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "308000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "601000000", "profitLoss": "None", "dividendPayout": "157000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "25000000", "operatingCashflow": "699000000", "capitalExpenditures": "724000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "123000000", "cashflowFromInvestment": "-708000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "321000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "income_statement": { "revenue": 1763000000, "cost_of_revenue": 1111000000, "gross_profit": 652000000, "ebit": 304000000, "ebitda": 591000000, "pretax_income": -26000000, "tax_provision": -199000000, "net_income": 173000000, "net_income_to_common": 173000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196000000, "total_current_assets": 3688000000, "total_assets": 42951000000, "short_term_debt": 1634000000, "long_term_debt": 18173000000, "total_debt": 19807000000, "total_liabilities": 29660000000, "total_equity": 13277000000, "shares_outstanding": 295940000, "goodwill_and_intangibles": 5858000000 }, "cash_flow": { "operating_cash_flow": 694000000, "capital_expenditure": 928000000, "free_cash_flow": 1622000000, "dividends_paid": 158000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256003, "ticker_id": 1252, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "304000000", "ebitda": "591000000", "netIncome": "173000000", "grossProfit": "652000000", "depreciation": "None", "totalRevenue": "1763000000", "costOfRevenue": "1111000000", "interestIncome": "5000000", "incomeBeforeTax": "-26000000", "interestExpense": "250000000", "operatingIncome": "239000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-199000000", "reportedCurrency": "CAD", "netInterestIncome": "-238000000", "nonInterestIncome": "None", "operatingExpenses": "413000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1111000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "287000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "173000000" }, "balance": { "goodwill": "5858000000", "inventory": "781000000", "commonStock": "9042000000", "currentDebt": "None", "investments": "None", "totalAssets": "42951000000", "longTermDebt": "18173000000", "shortTermDebt": "1634000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "1468000000", "totalLiabilities": "29660000000", "otherCurrentAssets": "1525000000", "totalCurrentAssets": "3688000000", "currentLongTermDebt": "1634000000", "longTermInvestments": "654000000", "shortTermInvestments": "None", "currentNetReceivables": "1186000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39263000000", "currentAccountsPayable": "1992000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19807000000", "totalShareholderEquity": "13277000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1474000000", "totalCurrentLiabilities": "5115000000", "otherNonCurrentLiabilities": "910000000", "totalNonCurrentLiabilities": "24545000000", "cashAndShortTermInvestments": "196000000", "commonStockSharesOutstanding": "295940000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "196000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "173000000", "profitLoss": "None", "dividendPayout": "158000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "-6000000", "operatingCashflow": "694000000", "capitalExpenditures": "928000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "179000000", "cashflowFromInvestment": "-929000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "158000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1763000000, "cost_of_revenue": 1111000000, "gross_profit": 652000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 304000000, "depreciation_amortisation": 287000000, "ebitda": 591000000, "interest_expense": 250000000, "interest_income": null, "other_non_operating": null, "pretax_income": -26000000, "tax_provision": -199000000, "effective_tax_rate": null, "net_income": 173000000, "net_income_continuing_ops": 173000000, "net_income_to_common": 173000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 196000000, "short_term_investments": null, "net_receivables": 1186000000, "inventory": 781000000, "other_current_assets": null, "total_current_assets": 3688000000, "net_ppe": null, "goodwill": 5858000000, "intangible_assets": null, "goodwill_and_intangibles": 5858000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39263000000, "total_assets": 42951000000, "short_term_debt": 1634000000, "accounts_payable": 1992000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5115000000, "long_term_debt": 18173000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24545000000, "total_liabilities": 29660000000, "total_debt": 19807000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1468000000, "total_equity": 13277000000, "shares_outstanding": 295940000, "operating_cash_flow": 694000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 928000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -929000000, "dividends_paid": 158000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 179000000, "free_cash_flow": 1622000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "304000000", "ebitda": "591000000", "netIncome": "173000000", "grossProfit": "652000000", "depreciation": "None", "totalRevenue": "1763000000", "costOfRevenue": "1111000000", "interestIncome": "5000000", "incomeBeforeTax": "-26000000", "interestExpense": "250000000", "operatingIncome": "239000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-199000000", "reportedCurrency": "CAD", "netInterestIncome": "-238000000", "nonInterestIncome": "None", "operatingExpenses": "413000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1111000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "287000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "173000000" }, "balance": { "goodwill": "5858000000", "inventory": "781000000", "commonStock": "9042000000", "currentDebt": "None", "investments": "None", "totalAssets": "42951000000", "longTermDebt": "18173000000", "shortTermDebt": "1634000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "1468000000", "totalLiabilities": "29660000000", "otherCurrentAssets": "1525000000", "totalCurrentAssets": "3688000000", "currentLongTermDebt": "1634000000", "longTermInvestments": "654000000", "shortTermInvestments": "None", "currentNetReceivables": "1186000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39263000000", "currentAccountsPayable": "1992000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19807000000", "totalShareholderEquity": "13277000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1474000000", "totalCurrentLiabilities": "5115000000", "otherNonCurrentLiabilities": "910000000", "totalNonCurrentLiabilities": "24545000000", "cashAndShortTermInvestments": "196000000", "commonStockSharesOutstanding": "295940000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "196000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "173000000", "profitLoss": "None", "dividendPayout": "158000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "-6000000", "operatingCashflow": "694000000", "capitalExpenditures": "928000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "179000000", "cashflowFromInvestment": "-929000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "158000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "income_statement": { "revenue": 1802000000, "cost_of_revenue": 962000000, "gross_profit": 840000000, "ebit": 429000000, "ebitda": 728000000, "pretax_income": 14000000, "tax_provision": -9000000, "net_income": 22000000, "net_income_to_common": 22000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 240000000, "total_current_assets": 2973000000, "total_assets": 39674000000, "short_term_debt": 1491000000, "long_term_debt": 17180000000, "total_debt": 18671000000, "total_liabilities": 27232000000, "total_equity": 12428000000, "shares_outstanding": 290100000, "goodwill_and_intangibles": 5498000000 }, "cash_flow": { "operating_cash_flow": 759000000, "capital_expenditure": 876000000, "free_cash_flow": 1635000000, "dividends_paid": 150000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256005, "ticker_id": 1252, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "429000000", "ebitda": "728000000", "netIncome": "22000000", "grossProfit": "840000000", "depreciation": "None", "totalRevenue": "1802000000", "costOfRevenue": "962000000", "interestIncome": "9000000", "incomeBeforeTax": "14000000", "interestExpense": "241000000", "operatingIncome": "216000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-9000000", "reportedCurrency": "CAD", "netInterestIncome": "-237000000", "nonInterestIncome": "None", "operatingExpenses": "624000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "962000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "299000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "23000000" }, "balance": { "goodwill": "5498000000", "inventory": "746000000", "commonStock": "8884000000", "currentDebt": "None", "investments": "None", "totalAssets": "39674000000", "longTermDebt": "17180000000", "shortTermDebt": "1491000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "1526000000", "totalLiabilities": "27232000000", "otherCurrentAssets": "977000000", "totalCurrentAssets": "2973000000", "currentLongTermDebt": "1491000000", "longTermInvestments": "652000000", "shortTermInvestments": "None", "currentNetReceivables": "1010000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36701000000", "currentAccountsPayable": "1319000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18671000000", "totalShareholderEquity": "12428000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1333000000", "totalCurrentLiabilities": "4143000000", "otherNonCurrentLiabilities": "879000000", "totalNonCurrentLiabilities": "23089000000", "cashAndShortTermInvestments": "240000000", "commonStockSharesOutstanding": "290100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "240000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23000000", "profitLoss": "None", "dividendPayout": "150000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "31000000", "operatingCashflow": "759000000", "capitalExpenditures": "876000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1000000", "cashflowFromInvestment": "-874000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "299000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1802000000, "cost_of_revenue": 962000000, "gross_profit": 840000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 429000000, "depreciation_amortisation": 299000000, "ebitda": 728000000, "interest_expense": 241000000, "interest_income": null, "other_non_operating": null, "pretax_income": 14000000, "tax_provision": -9000000, "effective_tax_rate": null, "net_income": 22000000, "net_income_continuing_ops": 23000000, "net_income_to_common": 22000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 240000000, "short_term_investments": null, "net_receivables": 1010000000, "inventory": 746000000, "other_current_assets": null, "total_current_assets": 2973000000, "net_ppe": null, "goodwill": 5498000000, "intangible_assets": null, "goodwill_and_intangibles": 5498000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 36701000000, "total_assets": 39674000000, "short_term_debt": 1491000000, "accounts_payable": 1319000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4143000000, "long_term_debt": 17180000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23089000000, "total_liabilities": 27232000000, "total_debt": 18671000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1526000000, "total_equity": 12428000000, "shares_outstanding": 290100000, "operating_cash_flow": 759000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 876000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -874000000, "dividends_paid": 150000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1000000, "free_cash_flow": 1635000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "429000000", "ebitda": "728000000", "netIncome": "22000000", "grossProfit": "840000000", "depreciation": "None", "totalRevenue": "1802000000", "costOfRevenue": "962000000", "interestIncome": "9000000", "incomeBeforeTax": "14000000", "interestExpense": "241000000", "operatingIncome": "216000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-9000000", "reportedCurrency": "CAD", "netInterestIncome": "-237000000", "nonInterestIncome": "None", "operatingExpenses": "624000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "962000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "299000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "23000000" }, "balance": { "goodwill": "5498000000", "inventory": "746000000", "commonStock": "8884000000", "currentDebt": "None", "investments": "None", "totalAssets": "39674000000", "longTermDebt": "17180000000", "shortTermDebt": "1491000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "1526000000", "totalLiabilities": "27232000000", "otherCurrentAssets": "977000000", "totalCurrentAssets": "2973000000", "currentLongTermDebt": "1491000000", "longTermInvestments": "652000000", "shortTermInvestments": "None", "currentNetReceivables": "1010000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36701000000", "currentAccountsPayable": "1319000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18671000000", "totalShareholderEquity": "12428000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1333000000", "totalCurrentLiabilities": "4143000000", "otherNonCurrentLiabilities": "879000000", "totalNonCurrentLiabilities": "23089000000", "cashAndShortTermInvestments": "240000000", "commonStockSharesOutstanding": "290100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "240000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23000000", "profitLoss": "None", "dividendPayout": "150000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "31000000", "operatingCashflow": "759000000", "capitalExpenditures": "876000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1000000", "cashflowFromInvestment": "-874000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "299000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "income_statement": { "revenue": 1617000000, "cost_of_revenue": 1030000000, "gross_profit": 587000000, "ebit": 197000000, "ebitda": 490000000, "pretax_income": 168000000, "tax_provision": 21000000, "net_income": 147000000, "net_income_to_common": 147000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 348000000, "total_current_assets": 3223000000, "total_assets": 39784000000, "short_term_debt": 1645000000, "long_term_debt": 17903000000, "total_debt": 19548000000, "total_liabilities": 27223000000, "total_equity": 12547000000, "shares_outstanding": 287400000, "goodwill_and_intangibles": 6075000000 }, "cash_flow": { "operating_cash_flow": 624000000, "capital_expenditure": 746000000, "free_cash_flow": 1370000000, "dividends_paid": 152000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256006, "ticker_id": 1252, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "197000000", "ebitda": "490000000", "netIncome": "147000000", "grossProfit": "587000000", "depreciation": "None", "totalRevenue": "1617000000", "costOfRevenue": "1030000000", "interestIncome": "4000000", "incomeBeforeTax": "168000000", "interestExpense": "243000000", "operatingIncome": "188000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "21000000", "reportedCurrency": "CAD", "netInterestIncome": "-234000000", "nonInterestIncome": "None", "operatingExpenses": "399000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1030000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "293000000", "sellingGeneralAndAdministrative": "9000000", "netIncomeFromContinuingOperations": "147000000" }, "balance": { "goodwill": "6075000000", "inventory": "791000000", "commonStock": "8657000000", "currentDebt": "None", "investments": "None", "totalAssets": "39784000000", "longTermDebt": "17903000000", "shortTermDebt": "1645000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "1729000000", "totalLiabilities": "27223000000", "otherCurrentAssets": "970000000", "totalCurrentAssets": "3223000000", "currentLongTermDebt": "1645000000", "longTermInvestments": "647000000", "shortTermInvestments": "11000000", "currentNetReceivables": "1114000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36561000000", "currentAccountsPayable": "1378000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19548000000", "totalShareholderEquity": "12547000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1044000000", "totalCurrentLiabilities": "4067000000", "otherNonCurrentLiabilities": "866000000", "totalNonCurrentLiabilities": "23156000000", "cashAndShortTermInvestments": "348000000", "commonStockSharesOutstanding": "287400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "348000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147000000", "profitLoss": "None", "dividendPayout": "152000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "-42000000", "operatingCashflow": "624000000", "capitalExpenditures": "746000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-710000000", "cashflowFromInvestment": "189000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "152000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "293000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1617000000, "cost_of_revenue": 1030000000, "gross_profit": 587000000, "research_and_development": null, "selling_general_admin": 9000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 197000000, "depreciation_amortisation": 293000000, "ebitda": 490000000, "interest_expense": 243000000, "interest_income": null, "other_non_operating": null, "pretax_income": 168000000, "tax_provision": 21000000, "effective_tax_rate": null, "net_income": 147000000, "net_income_continuing_ops": 147000000, "net_income_to_common": 147000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 348000000, "short_term_investments": 11000000, "net_receivables": 1114000000, "inventory": 791000000, "other_current_assets": null, "total_current_assets": 3223000000, "net_ppe": null, "goodwill": 6075000000, "intangible_assets": null, "goodwill_and_intangibles": 6075000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 36561000000, "total_assets": 39784000000, "short_term_debt": 1645000000, "accounts_payable": 1378000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4067000000, "long_term_debt": 17903000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23156000000, "total_liabilities": 27223000000, "total_debt": 19548000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1729000000, "total_equity": 12547000000, "shares_outstanding": 287400000, "operating_cash_flow": 624000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 746000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 189000000, "dividends_paid": 152000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -710000000, "free_cash_flow": 1370000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "197000000", "ebitda": "490000000", "netIncome": "147000000", "grossProfit": "587000000", "depreciation": "None", "totalRevenue": "1617000000", "costOfRevenue": "1030000000", "interestIncome": "4000000", "incomeBeforeTax": "168000000", "interestExpense": "243000000", "operatingIncome": "188000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "21000000", "reportedCurrency": "CAD", "netInterestIncome": "-234000000", "nonInterestIncome": "None", "operatingExpenses": "399000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1030000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "293000000", "sellingGeneralAndAdministrative": "9000000", "netIncomeFromContinuingOperations": "147000000" }, "balance": { "goodwill": "6075000000", "inventory": "791000000", "commonStock": "8657000000", "currentDebt": "None", "investments": "None", "totalAssets": "39784000000", "longTermDebt": "17903000000", "shortTermDebt": "1645000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "1729000000", "totalLiabilities": "27223000000", "otherCurrentAssets": "970000000", "totalCurrentAssets": "3223000000", "currentLongTermDebt": "1645000000", "longTermInvestments": "647000000", "shortTermInvestments": "11000000", "currentNetReceivables": "1114000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36561000000", "currentAccountsPayable": "1378000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19548000000", "totalShareholderEquity": "12547000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1044000000", "totalCurrentLiabilities": "4067000000", "otherNonCurrentLiabilities": "866000000", "totalNonCurrentLiabilities": "23156000000", "cashAndShortTermInvestments": "348000000", "commonStockSharesOutstanding": "287400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "348000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147000000", "profitLoss": "None", "dividendPayout": "152000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "-42000000", "operatingCashflow": "624000000", "capitalExpenditures": "746000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-710000000", "cashflowFromInvestment": "189000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "152000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "293000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "income_statement": { "revenue": 2018000000, "cost_of_revenue": 1192000000, "gross_profit": 826000000, "ebit": 437000000, "ebitda": 723000000, "pretax_income": 253000000, "tax_provision": 28000000, "net_income": 225000000, "net_income_to_common": 225000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 276000000, "total_current_assets": 3209000000, "total_assets": 40031000000, "short_term_debt": 2147000000, "long_term_debt": 17829000000, "total_debt": 19976000000, "total_liabilities": 27591000000, "total_equity": 12426000000, "shares_outstanding": 285200000, "goodwill_and_intangibles": 6015000000 }, "cash_flow": { "operating_cash_flow": 569000000, "capital_expenditure": 601000000, "free_cash_flow": 1170000000, "dividends_paid": 151000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256007, "ticker_id": 1252, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "437000000", "ebitda": "723000000", "netIncome": "225000000", "grossProfit": "826000000", "depreciation": "None", "totalRevenue": "2018000000", "costOfRevenue": "1192000000", "interestIncome": "3000000", "incomeBeforeTax": "253000000", "interestExpense": "249000000", "operatingIncome": "437000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "28000000", "reportedCurrency": "CAD", "netInterestIncome": "-246000000", "nonInterestIncome": "None", "operatingExpenses": "389000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1192000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "286000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "225000000" }, "balance": { "goodwill": "6015000000", "inventory": "745000000", "commonStock": "8565000000", "currentDebt": "None", "investments": "None", "totalAssets": "40031000000", "longTermDebt": "17829000000", "shortTermDebt": "2147000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "1806000000", "totalLiabilities": "27591000000", "otherCurrentAssets": "1061000000", "totalCurrentAssets": "3209000000", "currentLongTermDebt": "2147000000", "longTermInvestments": "1403000000", "shortTermInvestments": "None", "currentNetReceivables": "1127000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36822000000", "currentAccountsPayable": "1196000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19976000000", "totalShareholderEquity": "12426000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1086000000", "totalCurrentLiabilities": "4429000000", "otherNonCurrentLiabilities": "853000000", "totalNonCurrentLiabilities": "23162000000", "cashAndShortTermInvestments": "276000000", "commonStockSharesOutstanding": "285200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "276000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "225000000", "profitLoss": "None", "dividendPayout": "151000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "55000000", "operatingCashflow": "569000000", "capitalExpenditures": "601000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-288000000", "cashflowFromInvestment": "-604000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "151000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "286000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2018000000, "cost_of_revenue": 1192000000, "gross_profit": 826000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 437000000, "depreciation_amortisation": 286000000, "ebitda": 723000000, "interest_expense": 249000000, "interest_income": null, "other_non_operating": null, "pretax_income": 253000000, "tax_provision": 28000000, "effective_tax_rate": null, "net_income": 225000000, "net_income_continuing_ops": 225000000, "net_income_to_common": 225000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 276000000, "short_term_investments": null, "net_receivables": 1127000000, "inventory": 745000000, "other_current_assets": null, "total_current_assets": 3209000000, "net_ppe": null, "goodwill": 6015000000, "intangible_assets": null, "goodwill_and_intangibles": 6015000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 36822000000, "total_assets": 40031000000, "short_term_debt": 2147000000, "accounts_payable": 1196000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4429000000, "long_term_debt": 17829000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23162000000, "total_liabilities": 27591000000, "total_debt": 19976000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1806000000, "total_equity": 12426000000, "shares_outstanding": 285200000, "operating_cash_flow": 569000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 601000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -604000000, "dividends_paid": 151000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -288000000, "free_cash_flow": 1170000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "437000000", "ebitda": "723000000", "netIncome": "225000000", "grossProfit": "826000000", "depreciation": "None", "totalRevenue": "2018000000", "costOfRevenue": "1192000000", "interestIncome": "3000000", "incomeBeforeTax": "253000000", "interestExpense": "249000000", "operatingIncome": "437000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "28000000", "reportedCurrency": "CAD", "netInterestIncome": "-246000000", "nonInterestIncome": "None", "operatingExpenses": "389000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1192000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "286000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "225000000" }, "balance": { "goodwill": "6015000000", "inventory": "745000000", "commonStock": "8565000000", "currentDebt": "None", "investments": "None", "totalAssets": "40031000000", "longTermDebt": "17829000000", "shortTermDebt": "2147000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "1806000000", "totalLiabilities": "27591000000", "otherCurrentAssets": "1061000000", "totalCurrentAssets": "3209000000", "currentLongTermDebt": "2147000000", "longTermInvestments": "1403000000", "shortTermInvestments": "None", "currentNetReceivables": "1127000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36822000000", "currentAccountsPayable": "1196000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19976000000", "totalShareholderEquity": "12426000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1086000000", "totalCurrentLiabilities": "4429000000", "otherNonCurrentLiabilities": "853000000", "totalNonCurrentLiabilities": "23162000000", "cashAndShortTermInvestments": "276000000", "commonStockSharesOutstanding": "285200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "276000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "225000000", "profitLoss": "None", "dividendPayout": "151000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "55000000", "operatingCashflow": "569000000", "capitalExpenditures": "601000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-288000000", "cashflowFromInvestment": "-604000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "151000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "286000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "income_statement": { "revenue": 1972000000, "cost_of_revenue": 1088000000, "gross_profit": 884000000, "ebit": 565000000, "ebitda": 831000000, "pretax_income": 358000000, "tax_provision": 51000000, "net_income": 307000000, "net_income_to_common": 307000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 567000000, "total_current_assets": 3708000000, "total_assets": 39480000000, "short_term_debt": 2109000000, "long_term_debt": null, "total_debt": 2109000000, "total_liabilities": 27392000000, "total_equity": 12074000000, "shares_outstanding": 277884615, "goodwill_and_intangibles": 5871000000 }, "cash_flow": { "operating_cash_flow": 423000000, "capital_expenditure": 874000000, "free_cash_flow": 1297000000, "dividends_paid": 148000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256008, "ticker_id": 1252, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "565000000", "ebitda": "831000000", "netIncome": "307000000", "grossProfit": "884000000", "depreciation": "None", "totalRevenue": "1972000000", "costOfRevenue": "1088000000", "interestIncome": "None", "incomeBeforeTax": "358000000", "interestExpense": "241000000", "operatingIncome": "505000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "51000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "379000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1088000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "266000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "5871000000", "inventory": "790000000", "commonStock": "8462000000", "currentDebt": "None", "investments": "None", "totalAssets": "39480000000", "longTermDebt": "None", "shortTermDebt": "2109000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "1803000000", "totalLiabilities": "27392000000", "otherCurrentAssets": "1188000000", "totalCurrentAssets": "3708000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1163000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35772000000", "currentAccountsPayable": "1454000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19798000000", "totalShareholderEquity": "12074000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "968000000", "totalCurrentLiabilities": "4544000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "22848000000", "cashAndShortTermInvestments": "567000000", "commonStockSharesOutstanding": "277884615", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "567000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "307000000", "profitLoss": "None", "dividendPayout": "148000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "40000000", "operatingCashflow": "423000000", "capitalExpenditures": "874000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "773000000", "cashflowFromInvestment": "-872000000", "stockBasedCompensation": "28000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "266000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1972000000, "cost_of_revenue": 1088000000, "gross_profit": 884000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 565000000, "depreciation_amortisation": 266000000, "ebitda": 831000000, "interest_expense": 241000000, "interest_income": null, "other_non_operating": null, "pretax_income": 358000000, "tax_provision": 51000000, "effective_tax_rate": null, "net_income": 307000000, "net_income_continuing_ops": null, "net_income_to_common": 307000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 567000000, "short_term_investments": null, "net_receivables": 1163000000, "inventory": 790000000, "other_current_assets": null, "total_current_assets": 3708000000, "net_ppe": null, "goodwill": 5871000000, "intangible_assets": null, "goodwill_and_intangibles": 5871000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35772000000, "total_assets": 39480000000, "short_term_debt": 2109000000, "accounts_payable": 1454000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4544000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22848000000, "total_liabilities": 27392000000, "total_debt": 2109000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1803000000, "total_equity": 12074000000, "shares_outstanding": 277884615, "operating_cash_flow": 423000000, "stock_based_compensation": 28000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 874000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -872000000, "dividends_paid": 148000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 773000000, "free_cash_flow": 1297000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "565000000", "ebitda": "831000000", "netIncome": "307000000", "grossProfit": "884000000", "depreciation": "None", "totalRevenue": "1972000000", "costOfRevenue": "1088000000", "interestIncome": "None", "incomeBeforeTax": "358000000", "interestExpense": "241000000", "operatingIncome": "505000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "51000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "379000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1088000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "266000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "5871000000", "inventory": "790000000", "commonStock": "8462000000", "currentDebt": "None", "investments": "None", "totalAssets": "39480000000", "longTermDebt": "None", "shortTermDebt": "2109000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "1803000000", "totalLiabilities": "27392000000", "otherCurrentAssets": "1188000000", "totalCurrentAssets": "3708000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1163000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35772000000", "currentAccountsPayable": "1454000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19798000000", "totalShareholderEquity": "12074000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "968000000", "totalCurrentLiabilities": "4544000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "22848000000", "cashAndShortTermInvestments": "567000000", "commonStockSharesOutstanding": "277884615", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "567000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "307000000", "profitLoss": "None", "dividendPayout": "148000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "40000000", "operatingCashflow": "423000000", "capitalExpenditures": "874000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "773000000", "cashflowFromInvestment": "-872000000", "stockBasedCompensation": "28000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "266000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "income_statement": { "revenue": 1740000000, "cost_of_revenue": 1085000000, "gross_profit": 655000000, "ebit": 263000000, "ebitda": 535000000, "pretax_income": 84000000, "tax_provision": -34000000, "net_income": 117000000, "net_income_to_common": 117000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200955300, "total_current_assets": 2484337500, "total_assets": 28816106700, "short_term_debt": 2460046200, "long_term_debt": null, "total_debt": 2460046200, "total_liabilities": 20141904300, "total_equity": 8663897000, "shares_outstanding": 273800000, "goodwill_and_intangibles": 4417336100 }, "cash_flow": { "operating_cash_flow": 867000000, "capital_expenditure": 712000000, "free_cash_flow": 1579000000, "dividends_paid": 139000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256010, "ticker_id": 1252, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "263000000", "ebitda": "535000000", "netIncome": "117000000", "grossProfit": "655000000", "depreciation": "None", "totalRevenue": "1740000000", "costOfRevenue": "1085000000", "interestIncome": "None", "incomeBeforeTax": "84000000", "interestExpense": "235000000", "operatingIncome": "272000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-34000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "383000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1085000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "272000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "4417336100", "inventory": "618324000", "commonStock": "5883647300", "currentDebt": "None", "investments": "None", "totalAssets": "28816106700", "longTermDebt": "None", "shortTermDebt": "2460046200", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "1259467100", "totalLiabilities": "20141904300", "otherCurrentAssets": "837681800", "totalCurrentAssets": "2484337500", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "827376400", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26331769200", "currentAccountsPayable": "1048206400", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14416518500", "totalShareholderEquity": "8663897000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "814862700", "totalCurrentLiabilities": "4323115300", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15818789000", "cashAndShortTermInvestments": "200955300", "commonStockSharesOutstanding": "273800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "200955300", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118000000", "profitLoss": "None", "dividendPayout": "139000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "-4000000", "operatingCashflow": "867000000", "capitalExpenditures": "712000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-234000000", "cashflowFromInvestment": "-702000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "272000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1740000000, "cost_of_revenue": 1085000000, "gross_profit": 655000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 263000000, "depreciation_amortisation": 272000000, "ebitda": 535000000, "interest_expense": 235000000, "interest_income": null, "other_non_operating": null, "pretax_income": 84000000, "tax_provision": -34000000, "effective_tax_rate": null, "net_income": 117000000, "net_income_continuing_ops": null, "net_income_to_common": 117000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 200955300, "short_term_investments": null, "net_receivables": 827376400, "inventory": 618324000, "other_current_assets": null, "total_current_assets": 2484337500, "net_ppe": null, "goodwill": 4417336100, "intangible_assets": null, "goodwill_and_intangibles": 4417336100, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26331769200, "total_assets": 28816106700, "short_term_debt": 2460046200, "accounts_payable": 1048206400, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4323115300, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15818789000, "total_liabilities": 20141904300, "total_debt": 2460046200, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1259467100, "total_equity": 8663897000, "shares_outstanding": 273800000, "operating_cash_flow": 867000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 712000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -702000000, "dividends_paid": 139000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -234000000, "free_cash_flow": 1579000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "263000000", "ebitda": "535000000", "netIncome": "117000000", "grossProfit": "655000000", "depreciation": "None", "totalRevenue": "1740000000", "costOfRevenue": "1085000000", "interestIncome": "None", "incomeBeforeTax": "84000000", "interestExpense": "235000000", "operatingIncome": "272000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-34000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "383000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1085000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "272000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "4417336100", "inventory": "618324000", "commonStock": "5883647300", "currentDebt": "None", "investments": "None", "totalAssets": "28816106700", "longTermDebt": "None", "shortTermDebt": "2460046200", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "1259467100", "totalLiabilities": "20141904300", "otherCurrentAssets": "837681800", "totalCurrentAssets": "2484337500", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "827376400", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26331769200", "currentAccountsPayable": "1048206400", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14416518500", "totalShareholderEquity": "8663897000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "814862700", "totalCurrentLiabilities": "4323115300", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15818789000", "cashAndShortTermInvestments": "200955300", "commonStockSharesOutstanding": "273800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "200955300", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118000000", "profitLoss": "None", "dividendPayout": "139000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "-4000000", "operatingCashflow": "867000000", "capitalExpenditures": "712000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-234000000", "cashflowFromInvestment": "-702000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "272000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "income_statement": { "revenue": 1418000000, "cost_of_revenue": 925000000, "gross_profit": 493000000, "ebit": 130000000, "ebitda": 394000000, "pretax_income": -7000000, "tax_provision": -51000000, "net_income": 44000000, "net_income_to_common": 44000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 252724000, "total_current_assets": 2743752800, "total_assets": 29023276800, "short_term_debt": 2223971200, "long_term_debt": null, "total_debt": 2223971200, "total_liabilities": 20272991200, "total_equity": 8739724000, "shares_outstanding": 272600000, "goodwill_and_intangibles": 4433608800 }, "cash_flow": { "operating_cash_flow": 498000000, "capital_expenditure": 714000000, "free_cash_flow": 1212000000, "dividends_paid": 133000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256011, "ticker_id": 1252, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:13.065273+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "130000000", "ebitda": "394000000", "netIncome": "44000000", "grossProfit": "493000000", "depreciation": "None", "totalRevenue": "1418000000", "costOfRevenue": "925000000", "interestIncome": "None", "incomeBeforeTax": "-7000000", "interestExpense": "223000000", "operatingIncome": "123000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-51000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "370000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "925000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "264000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "4433608800", "inventory": "623134400", "commonStock": "5976356800", "currentDebt": "None", "investments": "None", "totalAssets": "29023276800", "longTermDebt": "None", "shortTermDebt": "2223971200", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "1356411200", "totalLiabilities": "20272991200", "otherCurrentAssets": "1081055200", "totalCurrentAssets": "2743752800", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "786839200", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26279524000", "currentAccountsPayable": "967895200", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14627061600", "totalShareholderEquity": "8739724000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "781558400", "totalCurrentLiabilities": "3973424800", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16299566400", "cashAndShortTermInvestments": "252724000", "commonStockSharesOutstanding": "272600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "252724000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44000000", "profitLoss": "None", "dividendPayout": "133000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "-100000000", "operatingCashflow": "498000000", "capitalExpenditures": "714000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "247000000", "cashflowFromInvestment": "-703000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "133000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "264000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1418000000, "cost_of_revenue": 925000000, "gross_profit": 493000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 130000000, "depreciation_amortisation": 264000000, "ebitda": 394000000, "interest_expense": 223000000, "interest_income": null, "other_non_operating": null, "pretax_income": -7000000, "tax_provision": -51000000, "effective_tax_rate": null, "net_income": 44000000, "net_income_continuing_ops": null, "net_income_to_common": 44000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 252724000, "short_term_investments": null, "net_receivables": 786839200, "inventory": 623134400, "other_current_assets": null, "total_current_assets": 2743752800, "net_ppe": null, "goodwill": 4433608800, "intangible_assets": null, "goodwill_and_intangibles": 4433608800, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26279524000, "total_assets": 29023276800, "short_term_debt": 2223971200, "accounts_payable": 967895200, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3973424800, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16299566400, "total_liabilities": 20272991200, "total_debt": 2223971200, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1356411200, "total_equity": 8739724000, "shares_outstanding": 272600000, "operating_cash_flow": 498000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 714000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -703000000, "dividends_paid": 133000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 247000000, "free_cash_flow": 1212000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "130000000", "ebitda": "394000000", "netIncome": "44000000", "grossProfit": "493000000", "depreciation": "None", "totalRevenue": "1418000000", "costOfRevenue": "925000000", "interestIncome": "None", "incomeBeforeTax": "-7000000", "interestExpense": "223000000", "operatingIncome": "123000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-51000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "370000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "925000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "264000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "4433608800", "inventory": "623134400", "commonStock": "5976356800", "currentDebt": "None", "investments": "None", "totalAssets": "29023276800", "longTermDebt": "None", "shortTermDebt": "2223971200", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "1356411200", "totalLiabilities": "20272991200", "otherCurrentAssets": "1081055200", "totalCurrentAssets": "2743752800", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "786839200", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26279524000", "currentAccountsPayable": "967895200", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14627061600", "totalShareholderEquity": "8739724000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "781558400", "totalCurrentLiabilities": "3973424800", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16299566400", "cashAndShortTermInvestments": "252724000", "commonStockSharesOutstanding": "272600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "252724000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44000000", "profitLoss": "None", "dividendPayout": "133000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "-100000000", "operatingCashflow": "498000000", "capitalExpenditures": "714000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "247000000", "cashflowFromInvestment": "-703000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "133000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "264000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }