{ "ticker": { "uuid": "9061ecab-d8d6-4aa6-8c11-0dc0b960fdd8", "symbol": "BIPC", "name": "Brookfield Infrastructure\u00a0Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/9061ecab-d8d6-4aa6-8c11-0dc0b960fdd8/", "api_url": "https://sharemaestro.com/factors/api/tickers/9061ecab-d8d6-4aa6-8c11-0dc0b960fdd8/" }, "ticker_metadata": { "id": 461, "uuid": "9061ecab-d8d6-4aa6-8c11-0dc0b960fdd8", "symbol": "BIPC", "name": "Brookfield Infrastructure\u00a0Corp", "asset_type": "equity", "market_cap": 5107803000, "stock_exchange_id": 3, "industry": "Utilities - Regulated Gas", "sector": "Utilities", "description": "Brookfield Infrastructure Corporation owns and operates regulated natural gas transmission systems in Brazil. The company is headquartered in New York, New York.", "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": "9061ecab-d8d6-4aa6-8c11-0dc0b960fdd8", "symbol": "BIPC", "name": "Brookfield Infrastructure\u00a0Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/9061ecab-d8d6-4aa6-8c11-0dc0b960fdd8/", "api_url": "https://sharemaestro.com/factors/api/tickers/9061ecab-d8d6-4aa6-8c11-0dc0b960fdd8/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.82, "value": 0.65, "quality": 0.65, "momentum": 0.66, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 41.31, "market_cap": 5495341115.07, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1134, "shareholder_yield": 0, "roe": 0.5107, "piotroski_f_score": 5, "momentum_12_1": -0.0137, "volatility_252d": 0.2973 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:20.782249+00:00", "batch_id": "" }, "size": { "price_close": 41.31, "market_cap": 5495341115.07, "market_cap_usd": 5495341115.07, "enterprise_value": 30412341115.07, "shares_outstanding": 133026897, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.5107, "pcf_ratio": 3.5373, "pfcf_ratio": 1.8596, "ev_ebitda": 8.821, "ev_ebit": 16.0288, "ev_sales": 8.3603, "ev_fcf": 10.2915, "earnings_yield": null, "fcf_yield": 0.0972, "price_to_sales": 1.5107, "price_to_book": null, "price_to_cashflow": 3.5373, "ebitda_to_ev": 0.1134, "sales_yield": 0.1196 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6346, "operating_margin": 0.5216, "net_margin": -0.205, "ebitda_margin": 0.9478, "fcf_margin": 0.8123, "roe": 0.5107, "roa": -0.0308, "roic": 0.0607, "roc_greenblatt": null, "asset_turnover": 0.1502, "cash_conversion": -3.9633, "accruals_ratio": -0.095, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": -0.0399, "earnings_stability_5y": 3.7939, "revenue_stability_5y": 0.4, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0953, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -15.276, "net_debt_to_ebitda": 7.2271, "debt_to_assets": 1.0534, "interest_coverage": 1.5922, "current_ratio": 0.1572, "quick_ratio": 0.1572, "net_debt": 24917000000, "local_beta": 0.0005, "volatility_252d": 0.2973, "volatility_60d": 0.6894, "max_drawdown_12m": -0.25, "risk_adjusted_momentum": -0.0462 }, "growth": { "revenue_growth_1y": -0.0097, "revenue_growth_3y_cagr": 0.2725, "revenue_growth_5y_cagr": 0.1991, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0732, "book_value_growth_1y": null, "revenue_growth": -0.0097, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0711, "price_return_3m": -0.1019, "price_return_6m": -0.1007, "price_return_9m": 0.0659, "price_return_12m": 0.0564, "price_return_12m_ex1m": -0.0137, "momentum_6m": -0.1007, "momentum_12m": 0.0564, "momentum_12_1": -0.0137, "distance_from_52w_high": -0.1627, "distance_from_52w_low": 0.1188, "relative_strength": -0.0436 }, "raw_ttm": { "revenue_ttm": 3637694935, "gross_profit_ttm": 2308468703, "ebit_ttm": 1897360237, "ebitda_ttm": 3447712041, "net_income_ttm": -745612248, "eps_diluted_ttm": -5.605, "operating_cash_flow_ttm": 1553542013, "capital_expenditure_ttm": 1401538101, "fcf_ttm": 2955080114, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1191657495, "cash_and_equivalents": 589000000, "total_current_assets": 2280000000, "total_current_liabilities": 14500000000, "net_ppe": null, "total_assets": 24213000000, "total_debt": 25506000000, "total_equity": -1460000000, "net_working_capital": 633000000, "book_value_per_share": -10.9752, "retained_earnings": 156000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6383000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 35, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 34, "svqf_composite": 26, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 18, "quality_value_composite": 0.65, "os_score": 0.82, "value_percentile": 0.65, "quality_percentile": 0.65, "momentum_percentile": 0.66, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3709, "ticker_id": 461, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:20.782249+00:00", "batch_id": "", "os_score_delta": null, "price_close": 41.31, "market_cap": 5495341115.07, "market_cap_usd": 5495341115.07, "enterprise_value": 30412341115.07, "shares_outstanding": 133026897, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.51066574, "pcf_ratio": 3.53729804, "pfcf_ratio": 1.85962509, "ev_ebitda": 8.82102123, "ev_ebit": 16.02876487, "ev_sales": 8.36033303, "ev_fcf": 10.29154539, "earnings_yield": null, "fcf_yield": 0.09716714, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.63459656, "operating_margin": 0.52158311, "net_margin": -0.20496833, "ebitda_margin": 0.94777382, "fcf_margin": 0.81234962, "roe": 0.51069332, "roa": -0.03079388, "roic": 0.06066505, "roc_greenblatt": null, "asset_turnover": 0.15023727, "cash_conversion": -3.96329342, "accruals_ratio": -0.09495537, "sbc_to_revenue": null, "debt_to_equity": -15.2760274, "net_debt_to_ebitda": 7.22711169, "debt_to_assets": 1.05340107, "interest_coverage": 1.59220266, "current_ratio": 0.15724138, "quick_ratio": 0.15724138, "net_debt": 24917000000, "revenue_growth_1y": -0.00970843, "revenue_growth_3y_cagr": 0.27250894, "revenue_growth_5y_cagr": 0.19909789, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.07321071, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": -0.03993901, "earnings_stability_5y": 3.79388, "revenue_stability_5y": 0.400047, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07110909, "price_return_3m": -0.10188038, "price_return_6m": -0.10065051, "price_return_9m": 0.06591047, "price_return_12m": 0.05639746, "price_return_12m_ex1m": -0.01373496, "distance_from_52w_high": -0.1627381, "distance_from_52w_low": 0.11879665, "relative_strength": -0.04356612, "local_beta": 0.0005, "volatility_252d": 0.297318, "volatility_60d": 0.689399, "max_drawdown_12m": -0.24999899, "revenue_ttm": 3637694935, "gross_profit_ttm": 2308468703, "ebit_ttm": 1897360237, "ebitda_ttm": 3447712041, "net_income_ttm": -745612248, "eps_diluted_ttm": -5.60497362, "operating_cash_flow_ttm": 1553542013, "capital_expenditure_ttm": 1401538101, "fcf_ttm": 2955080114, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1191657495, "cash_and_equivalents": 589000000, "total_current_assets": 2280000000, "total_current_liabilities": 14500000000, "net_ppe": null, "total_assets": 24213000000, "total_debt": 25506000000, "total_equity": -1460000000, "net_working_capital": 633000000, "book_value_per_share": -10.97522406, "retained_earnings": 156000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6383000000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Utilities", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 35, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 34, "svqf_composite": 26, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 18, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 41.31, "os": 0.82, "value": 0.65, "quality": 0.65, "momentum": 0.66, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.5107, "momentum_12_1": -0.0137, "complete_fields": { "id": 3709, "ticker_id": 461, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:20.782249+00:00", "batch_id": "", "os_score_delta": null, "price_close": 41.31, "market_cap": 5495341115.07, "market_cap_usd": 5495341115.07, "enterprise_value": 30412341115.07, "shares_outstanding": 133026897, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.51066574, "pcf_ratio": 3.53729804, "pfcf_ratio": 1.85962509, "ev_ebitda": 8.82102123, "ev_ebit": 16.02876487, "ev_sales": 8.36033303, "ev_fcf": 10.29154539, "earnings_yield": null, "fcf_yield": 0.09716714, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.63459656, "operating_margin": 0.52158311, "net_margin": -0.20496833, "ebitda_margin": 0.94777382, "fcf_margin": 0.81234962, "roe": 0.51069332, "roa": -0.03079388, "roic": 0.06066505, "roc_greenblatt": null, "asset_turnover": 0.15023727, "cash_conversion": -3.96329342, "accruals_ratio": -0.09495537, "sbc_to_revenue": null, "debt_to_equity": -15.2760274, "net_debt_to_ebitda": 7.22711169, "debt_to_assets": 1.05340107, "interest_coverage": 1.59220266, "current_ratio": 0.15724138, "quick_ratio": 0.15724138, "net_debt": 24917000000, "revenue_growth_1y": -0.00970843, "revenue_growth_3y_cagr": 0.27250894, "revenue_growth_5y_cagr": 0.19909789, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.07321071, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": -0.03993901, "earnings_stability_5y": 3.79388, "revenue_stability_5y": 0.400047, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07110909, "price_return_3m": -0.10188038, "price_return_6m": -0.10065051, "price_return_9m": 0.06591047, "price_return_12m": 0.05639746, "price_return_12m_ex1m": -0.01373496, "distance_from_52w_high": -0.1627381, "distance_from_52w_low": 0.11879665, "relative_strength": -0.04356612, "local_beta": 0.0005, "volatility_252d": 0.297318, "volatility_60d": 0.689399, "max_drawdown_12m": -0.24999899, "revenue_ttm": 3637694935, "gross_profit_ttm": 2308468703, "ebit_ttm": 1897360237, "ebitda_ttm": 3447712041, "net_income_ttm": -745612248, "eps_diluted_ttm": -5.60497362, "operating_cash_flow_ttm": 1553542013, "capital_expenditure_ttm": 1401538101, "fcf_ttm": 2955080114, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1191657495, "cash_and_equivalents": 589000000, "total_current_assets": 2280000000, "total_current_liabilities": 14500000000, "net_ppe": null, "total_assets": 24213000000, "total_debt": 25506000000, "total_equity": -1460000000, "net_working_capital": 633000000, "book_value_per_share": -10.97522406, "retained_earnings": 156000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6383000000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Utilities", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 35, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 34, "svqf_composite": 26, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 18, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "income_statement": { "revenue": 3732210297, "cost_of_revenue": 1357352381, "gross_profit": 2374857915, "ebit": 2253774757, "ebitda": 2933468453, "pretax_income": 1103993503, "tax_provision": 391739630, "net_income": -245218833, "net_income_to_common": -245218833, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 430216000, "total_current_assets": 2001351000, "total_assets": 23981278000, "short_term_debt": 1314000000, "long_term_debt": 11955000000, "total_debt": 13269000000, "total_liabilities": 21979927000, "total_equity": -1296636000, "shares_outstanding": 119067426, "goodwill_and_intangibles": 4782000000 }, "cash_flow": { "operating_cash_flow": 1636148898, "capital_expenditure": 1417385209, "free_cash_flow": 3053534107, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227109, "ticker_id": 461, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2253774757", "ebitda": "2933468453", "netIncome": "-245218833", "grossProfit": "2374857915", "depreciation": "None", "totalRevenue": "3732210297", "costOfRevenue": "1357352381", "interestIncome": "None", "incomeBeforeTax": "1103993503", "interestExpense": "1175218891", "operatingIncome": "2293457472", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "391739630", "reportedCurrency": "USD", "netInterestIncome": "-1155000000", "nonInterestIncome": "None", "operatingExpenses": "81400442", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1357352381", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "679693696", "sellingGeneralAndAdministrative": "80000000", "netIncomeFromContinuingOperations": "700000000" }, "balance": { "goodwill": "1680000000", "inventory": "None", "commonStock": "998180", "currentDebt": "None", "investments": "None", "totalAssets": "23981278000", "longTermDebt": "11955000000", "shortTermDebt": "1314000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3102000000", "reportedCurrency": "USD", "retainedEarnings": "267512280", "totalLiabilities": "21979927000", "otherCurrentAssets": "-899649000", "totalCurrentAssets": "2001351000", "currentLongTermDebt": "1314000000", "longTermInvestments": "372000000", "shortTermInvestments": "13000000", "currentNetReceivables": "2457000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21979927000", "currentAccountsPayable": "1205802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13269000000", "totalShareholderEquity": "-1296636000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5148198000", "totalCurrentLiabilities": "7668000000", "otherNonCurrentLiabilities": "57000000", "totalNonCurrentLiabilities": "14325881512", "cashAndShortTermInvestments": "430216000", "commonStockSharesOutstanding": "119067426", "intangibleAssetsExcludingGoodwill": "3102000000", "cashAndCashEquivalentsAtCarryingValue": "430216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-245218833", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1636148898", "capitalExpenditures": "1417385209", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207571128", "cashflowFromInvestment": "-1728741901", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "679693696", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3732210297, "cost_of_revenue": 1357352381, "gross_profit": 2374857915, "research_and_development": null, "selling_general_admin": 80000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2253774757, "depreciation_amortisation": 679693696, "ebitda": 2933468453, "interest_expense": 1175218891, "interest_income": null, "other_non_operating": null, "pretax_income": 1103993503, "tax_provision": 391739630, "effective_tax_rate": null, "net_income": -245218833, "net_income_continuing_ops": 700000000, "net_income_to_common": -245218833, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 430216000, "short_term_investments": 13000000, "net_receivables": 2457000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2001351000, "net_ppe": null, "goodwill": 1680000000, "intangible_assets": 3102000000, "goodwill_and_intangibles": 4782000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21979927000, "total_assets": 23981278000, "short_term_debt": 1314000000, "accounts_payable": 1205802000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7668000000, "long_term_debt": 11955000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14325881512, "total_liabilities": 21979927000, "total_debt": 13269000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 267512280, "total_equity": -1296636000, "shares_outstanding": 119067426, "operating_cash_flow": 1636148898, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1417385209, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1728741901, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -207571128, "free_cash_flow": 3053534107, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2253774757", "ebitda": "2933468453", "netIncome": "-245218833", "grossProfit": "2374857915", "depreciation": "None", "totalRevenue": "3732210297", "costOfRevenue": "1357352381", "interestIncome": "None", "incomeBeforeTax": "1103993503", "interestExpense": "1175218891", "operatingIncome": "2293457472", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "391739630", "reportedCurrency": "USD", "netInterestIncome": "-1155000000", "nonInterestIncome": "None", "operatingExpenses": "81400442", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1357352381", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "679693696", "sellingGeneralAndAdministrative": "80000000", "netIncomeFromContinuingOperations": "700000000" }, "balance": { "goodwill": "1680000000", "inventory": "None", "commonStock": "998180", "currentDebt": "None", "investments": "None", "totalAssets": "23981278000", "longTermDebt": "11955000000", "shortTermDebt": "1314000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3102000000", "reportedCurrency": "USD", "retainedEarnings": "267512280", "totalLiabilities": "21979927000", "otherCurrentAssets": "-899649000", "totalCurrentAssets": "2001351000", "currentLongTermDebt": "1314000000", "longTermInvestments": "372000000", "shortTermInvestments": "13000000", "currentNetReceivables": "2457000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21979927000", "currentAccountsPayable": "1205802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13269000000", "totalShareholderEquity": "-1296636000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5148198000", "totalCurrentLiabilities": "7668000000", "otherNonCurrentLiabilities": "57000000", "totalNonCurrentLiabilities": "14325881512", "cashAndShortTermInvestments": "430216000", "commonStockSharesOutstanding": "119067426", "intangibleAssetsExcludingGoodwill": "3102000000", "cashAndCashEquivalentsAtCarryingValue": "430216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-245218833", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1636148898", "capitalExpenditures": "1417385209", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207571128", "cashflowFromInvestment": "-1728741901", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "679693696", "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": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "income_statement": { "revenue": 3489981790, "cost_of_revenue": 1311837126, "gross_profit": 2178144663, "ebit": 1429883427, "ebitda": 2167672812, "pretax_income": 416018014, "tax_provision": 347475000, "net_income": -578807672, "net_income_to_common": -578807672, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 674000000, "total_current_assets": 4764000000, "total_assets": 23587000000, "short_term_debt": 769000000, "long_term_debt": 11511000000, "total_debt": 12280000000, "total_liabilities": 21365000000, "total_equity": -1253000000, "shares_outstanding": 119039120, "goodwill_and_intangibles": 4501000000 }, "cash_flow": { "operating_cash_flow": 1743000000, "capital_expenditure": 1088000000, "free_cash_flow": 2831000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227114, "ticker_id": 461, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1429883427", "ebitda": "2167672812", "netIncome": "-578807672", "grossProfit": "2178144663", "depreciation": "None", "totalRevenue": "3489981790", "costOfRevenue": "1311837126", "interestIncome": "None", "incomeBeforeTax": "416018014", "interestExpense": "1065000000", "operatingIncome": "2106745690", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "347475000", "reportedCurrency": "USD", "netInterestIncome": "-1065000000", "nonInterestIncome": "None", "operatingExpenses": "71398972", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1311837126", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "737789385", "sellingGeneralAndAdministrative": "75000000", "netIncomeFromContinuingOperations": "72000000" }, "balance": { "goodwill": "1609000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "23587000000", "longTermDebt": "11511000000", "shortTermDebt": "769000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2892000000", "reportedCurrency": "USD", "retainedEarnings": "509000000", "totalLiabilities": "21365000000", "otherCurrentAssets": "1989209864", "totalCurrentAssets": "4764000000", "currentLongTermDebt": "769000000", "longTermInvestments": "164000000", "shortTermInvestments": "68000000", "currentNetReceivables": "2032790136", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18823000000", "currentAccountsPayable": "67000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12280000000", "totalShareholderEquity": "-1253000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6538162981", "totalCurrentLiabilities": "7648000000", "otherNonCurrentLiabilities": "55000000", "totalNonCurrentLiabilities": "13717000000", "cashAndShortTermInvestments": "674000000", "commonStockSharesOutstanding": "119039120", "intangibleAssetsExcludingGoodwill": "2892000000", "cashAndCashEquivalentsAtCarryingValue": "674000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-608000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1743000000", "capitalExpenditures": "1088000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-428000000", "cashflowFromInvestment": "-1110000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "775000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3489981790, "cost_of_revenue": 1311837126, "gross_profit": 2178144663, "research_and_development": null, "selling_general_admin": 75000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1429883427, "depreciation_amortisation": 737789385, "ebitda": 2167672812, "interest_expense": 1065000000, "interest_income": null, "other_non_operating": null, "pretax_income": 416018014, "tax_provision": 347475000, "effective_tax_rate": null, "net_income": -578807672, "net_income_continuing_ops": 72000000, "net_income_to_common": -578807672, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 674000000, "short_term_investments": 68000000, "net_receivables": 2032790136, "inventory": null, "other_current_assets": null, "total_current_assets": 4764000000, "net_ppe": null, "goodwill": 1609000000, "intangible_assets": 2892000000, "goodwill_and_intangibles": 4501000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18823000000, "total_assets": 23587000000, "short_term_debt": 769000000, "accounts_payable": 67000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7648000000, "long_term_debt": 11511000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13717000000, "total_liabilities": 21365000000, "total_debt": 12280000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 509000000, "total_equity": -1253000000, "shares_outstanding": 119039120, "operating_cash_flow": 1743000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1088000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1110000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -428000000, "free_cash_flow": 2831000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1429883427", "ebitda": "2167672812", "netIncome": "-578807672", "grossProfit": "2178144663", "depreciation": "None", "totalRevenue": "3489981790", "costOfRevenue": "1311837126", "interestIncome": "None", "incomeBeforeTax": "416018014", "interestExpense": "1065000000", "operatingIncome": "2106745690", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "347475000", "reportedCurrency": "USD", "netInterestIncome": "-1065000000", "nonInterestIncome": "None", "operatingExpenses": "71398972", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1311837126", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "737789385", "sellingGeneralAndAdministrative": "75000000", "netIncomeFromContinuingOperations": "72000000" }, "balance": { "goodwill": "1609000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "23587000000", "longTermDebt": "11511000000", "shortTermDebt": "769000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2892000000", "reportedCurrency": "USD", "retainedEarnings": "509000000", "totalLiabilities": "21365000000", "otherCurrentAssets": "1989209864", "totalCurrentAssets": "4764000000", "currentLongTermDebt": "769000000", "longTermInvestments": "164000000", "shortTermInvestments": "68000000", "currentNetReceivables": "2032790136", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18823000000", "currentAccountsPayable": "67000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12280000000", "totalShareholderEquity": "-1253000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6538162981", "totalCurrentLiabilities": "7648000000", "otherNonCurrentLiabilities": "55000000", "totalNonCurrentLiabilities": "13717000000", "cashAndShortTermInvestments": "674000000", "commonStockSharesOutstanding": "119039120", "intangibleAssetsExcludingGoodwill": "2892000000", "cashAndCashEquivalentsAtCarryingValue": "674000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-608000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1743000000", "capitalExpenditures": "1088000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-428000000", "cashflowFromInvestment": "-1110000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "775000000", "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": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "income_statement": { "revenue": 2548902054, "cost_of_revenue": 792267598, "gross_profit": 1756634456, "ebit": 1722010934, "ebitda": 2093704601, "pretax_income": 991862006, "tax_provision": 374748683, "net_income": 113035608, "net_income_to_common": 113035608, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 539000000, "total_current_assets": 2804000000, "total_assets": 23909000000, "short_term_debt": 1047000000, "long_term_debt": 11007000000, "total_debt": 12054000000, "total_liabilities": 19841000000, "total_equity": -399000000, "shares_outstanding": 142989728, "goodwill_and_intangibles": 5425000000 }, "cash_flow": { "operating_cash_flow": 1059000000, "capital_expenditure": 594000000, "free_cash_flow": 1653000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227119, "ticker_id": 461, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1722010934", "ebitda": "2093704601", "netIncome": "113035608", "grossProfit": "1756634456", "depreciation": "None", "totalRevenue": "2548902054", "costOfRevenue": "792267598", "interestIncome": "None", "incomeBeforeTax": "991862006", "interestExpense": "697000000", "operatingIncome": "1688405755", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "374748683", "reportedCurrency": "USD", "netInterestIncome": "-697000000", "nonInterestIncome": "None", "operatingExpenses": "68228700", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "792267598", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "371693667", "sellingGeneralAndAdministrative": "67000000", "netIncomeFromContinuingOperations": "606000000" }, "balance": { "goodwill": "1726000000", "inventory": "-1288000000", "commonStock": "392000000", "currentDebt": "None", "investments": "None", "totalAssets": "23909000000", "longTermDebt": "11007000000", "shortTermDebt": "1047000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3699000000", "reportedCurrency": "USD", "retainedEarnings": "1115000000", "totalLiabilities": "19841000000", "otherCurrentAssets": "51000000", "totalCurrentAssets": "2804000000", "currentLongTermDebt": "1047000000", "longTermInvestments": "65000000", "shortTermInvestments": "38000000", "currentNetReceivables": "2176000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21105000000", "currentAccountsPayable": "85000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12054000000", "totalShareholderEquity": "-399000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4972000000", "totalCurrentLiabilities": "6359000000", "otherNonCurrentLiabilities": "61000000", "totalNonCurrentLiabilities": "13482000000", "cashAndShortTermInvestments": "539000000", "commonStockSharesOutstanding": "142989728", "intangibleAssetsExcludingGoodwill": "3699000000", "cashAndCashEquivalentsAtCarryingValue": "539000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "606000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1059000000", "capitalExpenditures": "594000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2183000000", "cashflowFromInvestment": "-3174000000", "stockBasedCompensation": "-737277300", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "365000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2548902054, "cost_of_revenue": 792267598, "gross_profit": 1756634456, "research_and_development": null, "selling_general_admin": 67000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1722010934, "depreciation_amortisation": 371693667, "ebitda": 2093704601, "interest_expense": 697000000, "interest_income": null, "other_non_operating": null, "pretax_income": 991862006, "tax_provision": 374748683, "effective_tax_rate": null, "net_income": 113035608, "net_income_continuing_ops": 606000000, "net_income_to_common": 113035608, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 539000000, "short_term_investments": 38000000, "net_receivables": 2176000000, "inventory": -1288000000, "other_current_assets": null, "total_current_assets": 2804000000, "net_ppe": null, "goodwill": 1726000000, "intangible_assets": 3699000000, "goodwill_and_intangibles": 5425000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21105000000, "total_assets": 23909000000, "short_term_debt": 1047000000, "accounts_payable": 85000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6359000000, "long_term_debt": 11007000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13482000000, "total_liabilities": 19841000000, "total_debt": 12054000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1115000000, "total_equity": -399000000, "shares_outstanding": 142989728, "operating_cash_flow": 1059000000, "stock_based_compensation": -737277300, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 594000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3174000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2183000000, "free_cash_flow": 1653000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1722010934", "ebitda": "2093704601", "netIncome": "113035608", "grossProfit": "1756634456", "depreciation": "None", "totalRevenue": "2548902054", "costOfRevenue": "792267598", "interestIncome": "None", "incomeBeforeTax": "991862006", "interestExpense": "697000000", "operatingIncome": "1688405755", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "374748683", "reportedCurrency": "USD", "netInterestIncome": "-697000000", "nonInterestIncome": "None", "operatingExpenses": "68228700", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "792267598", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "371693667", "sellingGeneralAndAdministrative": "67000000", "netIncomeFromContinuingOperations": "606000000" }, "balance": { "goodwill": "1726000000", "inventory": "-1288000000", "commonStock": "392000000", "currentDebt": "None", "investments": "None", "totalAssets": "23909000000", "longTermDebt": "11007000000", "shortTermDebt": "1047000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3699000000", "reportedCurrency": "USD", "retainedEarnings": "1115000000", "totalLiabilities": "19841000000", "otherCurrentAssets": "51000000", "totalCurrentAssets": "2804000000", "currentLongTermDebt": "1047000000", "longTermInvestments": "65000000", "shortTermInvestments": "38000000", "currentNetReceivables": "2176000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21105000000", "currentAccountsPayable": "85000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12054000000", "totalShareholderEquity": "-399000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4972000000", "totalCurrentLiabilities": "6359000000", "otherNonCurrentLiabilities": "61000000", "totalNonCurrentLiabilities": "13482000000", "cashAndShortTermInvestments": "539000000", "commonStockSharesOutstanding": "142989728", "intangibleAssetsExcludingGoodwill": "3699000000", "cashAndCashEquivalentsAtCarryingValue": "539000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "606000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1059000000", "capitalExpenditures": "594000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2183000000", "cashflowFromInvestment": "-3174000000", "stockBasedCompensation": "-737277300", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "365000000", "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": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "income_statement": { "revenue": 1811271622, "cost_of_revenue": 520524506, "gross_profit": 1290747115, "ebit": 2325073490, "ebitda": 2527713104, "pretax_income": 1806469735, "tax_provision": 251618857, "net_income": 1050652786, "net_income_to_common": 1050652786, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 445000000, "total_current_assets": 1011000000, "total_assets": 10178000000, "short_term_debt": 426000000, "long_term_debt": 4577000000, "total_debt": 5003000000, "total_liabilities": 10539000000, "total_equity": -1119000000, "shares_outstanding": 112671350, "goodwill_and_intangibles": 3365000000 }, "cash_flow": { "operating_cash_flow": 893000000, "capital_expenditure": 521000000, "free_cash_flow": 1414000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227124, "ticker_id": 461, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2325073490", "ebitda": "2527713104", "netIncome": "1050652786", "grossProfit": "1290747115", "depreciation": "None", "totalRevenue": "1811271622", "costOfRevenue": "520524506", "interestIncome": "None", "incomeBeforeTax": "1806469735", "interestExpense": "544000000", "operatingIncome": "1224481080", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "251618857", "reportedCurrency": "USD", "netInterestIncome": "-544000000", "nonInterestIncome": "None", "operatingExpenses": "66266034", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "520524506", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202639614", "sellingGeneralAndAdministrative": "69000000", "netIncomeFromContinuingOperations": "1619000000" }, "balance": { "goodwill": "518000000", "inventory": "-57000000", "commonStock": "52975970", "currentDebt": "None", "investments": "None", "totalAssets": "10178000000", "longTermDebt": "4577000000", "shortTermDebt": "426000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2847000000", "reportedCurrency": "USD", "retainedEarnings": "900591500", "totalLiabilities": "10539000000", "otherCurrentAssets": "115000000", "totalCurrentAssets": "1011000000", "currentLongTermDebt": "26000000", "longTermInvestments": "428000000", "shortTermInvestments": "57000000", "currentNetReceivables": "1006543441", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9167000000", "currentAccountsPayable": "44000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4718000000", "shortLongTermDebtTotal": "4603000000", "totalShareholderEquity": "-1119000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4163000000", "totalCurrentLiabilities": "4233000000", "otherNonCurrentLiabilities": "1729000000", "totalNonCurrentLiabilities": "6306000000", "cashAndShortTermInvestments": "445000000", "commonStockSharesOutstanding": "112671350", "intangibleAssetsExcludingGoodwill": "2847000000", "cashAndCashEquivalentsAtCarryingValue": "445000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1619000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "893000000", "capitalExpenditures": "521000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4000000", "cashflowFromInvestment": "-1047000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "211000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1811271622, "cost_of_revenue": 520524506, "gross_profit": 1290747115, "research_and_development": null, "selling_general_admin": 69000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2325073490, "depreciation_amortisation": 202639614, "ebitda": 2527713104, "interest_expense": 544000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1806469735, "tax_provision": 251618857, "effective_tax_rate": null, "net_income": 1050652786, "net_income_continuing_ops": 1619000000, "net_income_to_common": 1050652786, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 445000000, "short_term_investments": 57000000, "net_receivables": 1006543441, "inventory": -57000000, "other_current_assets": null, "total_current_assets": 1011000000, "net_ppe": null, "goodwill": 518000000, "intangible_assets": 2847000000, "goodwill_and_intangibles": 3365000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9167000000, "total_assets": 10178000000, "short_term_debt": 426000000, "accounts_payable": 44000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4233000000, "long_term_debt": 4577000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6306000000, "total_liabilities": 10539000000, "total_debt": 5003000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 900591500, "total_equity": -1119000000, "shares_outstanding": 112671350, "operating_cash_flow": 893000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 521000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1047000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4000000, "free_cash_flow": 1414000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2325073490", "ebitda": "2527713104", "netIncome": "1050652786", "grossProfit": "1290747115", "depreciation": "None", "totalRevenue": "1811271622", "costOfRevenue": "520524506", "interestIncome": "None", "incomeBeforeTax": "1806469735", "interestExpense": "544000000", "operatingIncome": "1224481080", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "251618857", "reportedCurrency": "USD", "netInterestIncome": "-544000000", "nonInterestIncome": "None", "operatingExpenses": "66266034", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "520524506", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202639614", "sellingGeneralAndAdministrative": "69000000", "netIncomeFromContinuingOperations": "1619000000" }, "balance": { "goodwill": "518000000", "inventory": "-57000000", "commonStock": "52975970", "currentDebt": "None", "investments": "None", "totalAssets": "10178000000", "longTermDebt": "4577000000", "shortTermDebt": "426000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2847000000", "reportedCurrency": "USD", "retainedEarnings": "900591500", "totalLiabilities": "10539000000", "otherCurrentAssets": "115000000", "totalCurrentAssets": "1011000000", "currentLongTermDebt": "26000000", "longTermInvestments": "428000000", "shortTermInvestments": "57000000", "currentNetReceivables": "1006543441", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9167000000", "currentAccountsPayable": "44000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4718000000", "shortLongTermDebtTotal": "4603000000", "totalShareholderEquity": "-1119000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4163000000", "totalCurrentLiabilities": "4233000000", "otherNonCurrentLiabilities": "1729000000", "totalNonCurrentLiabilities": "6306000000", "cashAndShortTermInvestments": "445000000", "commonStockSharesOutstanding": "112671350", "intangibleAssetsExcludingGoodwill": "2847000000", "cashAndCashEquivalentsAtCarryingValue": "445000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1619000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "893000000", "capitalExpenditures": "521000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4000000", "cashflowFromInvestment": "-1047000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "211000000", "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": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "income_statement": { "revenue": 1628543265, "cost_of_revenue": 521371733, "gross_profit": 1107171532, "ebit": 719611932, "ebitda": 953535371, "pretax_income": 428198837, "tax_provision": 401436410, "net_income": -364761973, "net_income_to_common": -364761973, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 469000000, "total_current_assets": 2010000000, "total_assets": 10086000000, "short_term_debt": 131000000, "long_term_debt": 3687000000, "total_debt": 3818000000, "total_liabilities": 11510000000, "total_equity": -2127000000, "shares_outstanding": 110248396, "goodwill_and_intangibles": 3176000000 }, "cash_flow": { "operating_cash_flow": 839000000, "capital_expenditure": 415000000, "free_cash_flow": 1254000000, "dividends_paid": 54000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227129, "ticker_id": 461, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "719611932", "ebitda": "953535371", "netIncome": "-364761973", "grossProfit": "1107171532", "depreciation": "None", "totalRevenue": "1628543265", "costOfRevenue": "521371733", "interestIncome": "None", "incomeBeforeTax": "428198837", "interestExpense": "294000000", "operatingIncome": "1058602682", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "401436410", "reportedCurrency": "USD", "netInterestIncome": "-294000000", "nonInterestIncome": "None", "operatingExpenses": "48568849", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "521371733", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233923439", "sellingGeneralAndAdministrative": "49000000", "netIncomeFromContinuingOperations": "27000000" }, "balance": { "goodwill": "489000000", "inventory": "-45937733", "commonStock": "52928258", "currentDebt": "None", "investments": "None", "totalAssets": "10086000000", "longTermDebt": "3687000000", "shortTermDebt": "131000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2687000000", "reportedCurrency": "USD", "retainedEarnings": "-192738753", "totalLiabilities": "11510000000", "otherCurrentAssets": "46000000", "totalCurrentAssets": "2010000000", "currentLongTermDebt": "131000000", "longTermInvestments": "30000000", "shortTermInvestments": "0", "currentNetReceivables": "1495000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8076000000", "currentAccountsPayable": "39000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4803000000", "shortLongTermDebtTotal": "3687000000", "totalShareholderEquity": "-2127000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5874000000", "totalCurrentLiabilities": "6197000000", "otherNonCurrentLiabilities": "995000000", "totalNonCurrentLiabilities": "5313000000", "cashAndShortTermInvestments": "469000000", "commonStockSharesOutstanding": "110248396", "intangibleAssetsExcludingGoodwill": "2687000000", "cashAndCashEquivalentsAtCarryingValue": "469000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27000000", "profitLoss": "None", "dividendPayout": "54000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "839000000", "capitalExpenditures": "415000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-868000000", "cashflowFromInvestment": "326000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "236000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1628543265, "cost_of_revenue": 521371733, "gross_profit": 1107171532, "research_and_development": null, "selling_general_admin": 49000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 719611932, "depreciation_amortisation": 233923439, "ebitda": 953535371, "interest_expense": 294000000, "interest_income": null, "other_non_operating": null, "pretax_income": 428198837, "tax_provision": 401436410, "effective_tax_rate": null, "net_income": -364761973, "net_income_continuing_ops": 27000000, "net_income_to_common": -364761973, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 469000000, "short_term_investments": 0, "net_receivables": 1495000000, "inventory": -45937733, "other_current_assets": null, "total_current_assets": 2010000000, "net_ppe": null, "goodwill": 489000000, "intangible_assets": 2687000000, "goodwill_and_intangibles": 3176000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8076000000, "total_assets": 10086000000, "short_term_debt": 131000000, "accounts_payable": 39000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6197000000, "long_term_debt": 3687000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5313000000, "total_liabilities": 11510000000, "total_debt": 3818000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -192738753, "total_equity": -2127000000, "shares_outstanding": 110248396, "operating_cash_flow": 839000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 415000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 326000000, "dividends_paid": 54000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -868000000, "free_cash_flow": 1254000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "719611932", "ebitda": "953535371", "netIncome": "-364761973", "grossProfit": "1107171532", "depreciation": "None", "totalRevenue": "1628543265", "costOfRevenue": "521371733", "interestIncome": "None", "incomeBeforeTax": "428198837", "interestExpense": "294000000", "operatingIncome": "1058602682", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "401436410", "reportedCurrency": "USD", "netInterestIncome": "-294000000", "nonInterestIncome": "None", "operatingExpenses": "48568849", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "521371733", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233923439", "sellingGeneralAndAdministrative": "49000000", "netIncomeFromContinuingOperations": "27000000" }, "balance": { "goodwill": "489000000", "inventory": "-45937733", "commonStock": "52928258", "currentDebt": "None", "investments": "None", "totalAssets": "10086000000", "longTermDebt": "3687000000", "shortTermDebt": "131000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2687000000", "reportedCurrency": "USD", "retainedEarnings": "-192738753", "totalLiabilities": "11510000000", "otherCurrentAssets": "46000000", "totalCurrentAssets": "2010000000", "currentLongTermDebt": "131000000", "longTermInvestments": "30000000", "shortTermInvestments": "0", "currentNetReceivables": "1495000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8076000000", "currentAccountsPayable": "39000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4803000000", "shortLongTermDebtTotal": "3687000000", "totalShareholderEquity": "-2127000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5874000000", "totalCurrentLiabilities": "6197000000", "otherNonCurrentLiabilities": "995000000", "totalNonCurrentLiabilities": "5313000000", "cashAndShortTermInvestments": "469000000", "commonStockSharesOutstanding": "110248396", "intangibleAssetsExcludingGoodwill": "2687000000", "cashAndCashEquivalentsAtCarryingValue": "469000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27000000", "profitLoss": "None", "dividendPayout": "54000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "839000000", "capitalExpenditures": "415000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-868000000", "cashflowFromInvestment": "326000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "236000000", "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": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "income_statement": { "revenue": 1505542116, "cost_of_revenue": 554839647, "gross_profit": 950702469, "ebit": 264259494, "ebitda": 562209437, "pretax_income": 38954586, "tax_provision": 283210370, "net_income": -581160313, "net_income_to_common": -581160313, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192000000, "total_current_assets": 586000000, "total_assets": 9344000000, "short_term_debt": 11000000, "long_term_debt": 4620000000, "total_debt": 4631000000, "total_liabilities": 9916000000, "total_equity": -1722000000, "shares_outstanding": 67460350, "goodwill_and_intangibles": 3476000000 }, "cash_flow": { "operating_cash_flow": 730000000, "capital_expenditure": 399000000, "free_cash_flow": 1129000000, "dividends_paid": 33000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227134, "ticker_id": 461, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "264259494", "ebitda": "562209437", "netIncome": "-581160313", "grossProfit": "950702469", "depreciation": "None", "totalRevenue": "1505542116", "costOfRevenue": "554839647", "interestIncome": "None", "incomeBeforeTax": "38954586", "interestExpense": "214000000", "operatingIncome": "915959189", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "283210370", "reportedCurrency": "USD", "netInterestIncome": "-214000000", "nonInterestIncome": "None", "operatingExpenses": "34743279", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "554839647", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "297949943", "sellingGeneralAndAdministrative": "33000000", "netIncomeFromContinuingOperations": "-232000000" }, "balance": { "goodwill": "528000000", "inventory": "-49000000", "commonStock": "53000000", "currentDebt": "None", "investments": "None", "totalAssets": "9344000000", "longTermDebt": "4620000000", "shortTermDebt": "11000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2948000000", "reportedCurrency": "USD", "retainedEarnings": "33000000", "totalLiabilities": "9916000000", "otherCurrentAssets": "49000000", "totalCurrentAssets": "586000000", "currentLongTermDebt": "11000000", "longTermInvestments": "27000000", "shortTermInvestments": "None", "currentNetReceivables": "345000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8758000000", "currentAccountsPayable": "84000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5111000000", "shortLongTermDebtTotal": "4620000000", "totalShareholderEquity": "-1722000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2509000000", "totalCurrentLiabilities": "2760000000", "otherNonCurrentLiabilities": "1031000000", "totalNonCurrentLiabilities": "7156000000", "cashAndShortTermInvestments": "192000000", "commonStockSharesOutstanding": "67460350", "intangibleAssetsExcludingGoodwill": "2948000000", "cashAndCashEquivalentsAtCarryingValue": "192000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-232000000", "profitLoss": "None", "dividendPayout": "33000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "730000000", "capitalExpenditures": "399000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-317000000", "cashflowFromInvestment": "-399000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "283000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1505542116, "cost_of_revenue": 554839647, "gross_profit": 950702469, "research_and_development": null, "selling_general_admin": 33000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 264259494, "depreciation_amortisation": 297949943, "ebitda": 562209437, "interest_expense": 214000000, "interest_income": null, "other_non_operating": null, "pretax_income": 38954586, "tax_provision": 283210370, "effective_tax_rate": null, "net_income": -581160313, "net_income_continuing_ops": -232000000, "net_income_to_common": -581160313, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 192000000, "short_term_investments": null, "net_receivables": 345000000, "inventory": -49000000, "other_current_assets": null, "total_current_assets": 586000000, "net_ppe": null, "goodwill": 528000000, "intangible_assets": 2948000000, "goodwill_and_intangibles": 3476000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8758000000, "total_assets": 9344000000, "short_term_debt": 11000000, "accounts_payable": 84000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2760000000, "long_term_debt": 4620000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7156000000, "total_liabilities": 9916000000, "total_debt": 4631000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 33000000, "total_equity": -1722000000, "shares_outstanding": 67460350, "operating_cash_flow": 730000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 399000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -399000000, "dividends_paid": 33000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -317000000, "free_cash_flow": 1129000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "264259494", "ebitda": "562209437", "netIncome": "-581160313", "grossProfit": "950702469", "depreciation": "None", "totalRevenue": "1505542116", "costOfRevenue": "554839647", "interestIncome": "None", "incomeBeforeTax": "38954586", "interestExpense": "214000000", "operatingIncome": "915959189", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "283210370", "reportedCurrency": "USD", "netInterestIncome": "-214000000", "nonInterestIncome": "None", "operatingExpenses": "34743279", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "554839647", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "297949943", "sellingGeneralAndAdministrative": "33000000", "netIncomeFromContinuingOperations": "-232000000" }, "balance": { "goodwill": "528000000", "inventory": "-49000000", "commonStock": "53000000", "currentDebt": "None", "investments": "None", "totalAssets": "9344000000", "longTermDebt": "4620000000", "shortTermDebt": "11000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2948000000", "reportedCurrency": "USD", "retainedEarnings": "33000000", "totalLiabilities": "9916000000", "otherCurrentAssets": "49000000", "totalCurrentAssets": "586000000", "currentLongTermDebt": "11000000", "longTermInvestments": "27000000", "shortTermInvestments": "None", "currentNetReceivables": "345000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8758000000", "currentAccountsPayable": "84000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5111000000", "shortLongTermDebtTotal": "4620000000", "totalShareholderEquity": "-1722000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2509000000", "totalCurrentLiabilities": "2760000000", "otherNonCurrentLiabilities": "1031000000", "totalNonCurrentLiabilities": "7156000000", "cashAndShortTermInvestments": "192000000", "commonStockSharesOutstanding": "67460350", "intangibleAssetsExcludingGoodwill": "2948000000", "cashAndCashEquivalentsAtCarryingValue": "192000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-232000000", "profitLoss": "None", "dividendPayout": "33000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "730000000", "capitalExpenditures": "399000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-317000000", "cashflowFromInvestment": "-399000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "283000000", "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": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "income_statement": { "revenue": 1656639306, "cost_of_revenue": 564833166, "gross_profit": 1091806139, "ebit": 1021201993, "ebitda": 1336362528, "pretax_income": 861575229, "tax_provision": 278323589, "net_income": 201579952, "net_income_to_common": 201579952, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204000000, "total_current_assets": 594000000, "total_assets": 9853000000, "short_term_debt": 256000000, "long_term_debt": 3526000000, "total_debt": 3782000000, "total_liabilities": 6576000000, "total_equity": 3277000000, "shares_outstanding": 48000001, "goodwill_and_intangibles": 4603000000 }, "cash_flow": { "operating_cash_flow": 1083000000, "capital_expenditure": 465578063.38, "free_cash_flow": 1548578063.38, "dividends_paid": 255812122, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227139, "ticker_id": 461, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1021201993", "ebitda": "1336362528", "netIncome": "201579952", "grossProfit": "1091806139", "depreciation": "None", "totalRevenue": "1656639306", "costOfRevenue": "564833166", "interestIncome": "151000000", "incomeBeforeTax": "861575229", "interestExpense": "156000000", "operatingIncome": "1061108685", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "278323589", "reportedCurrency": "USD", "netInterestIncome": "-156000000", "nonInterestIncome": "None", "operatingExpenses": "30697454", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "564833166", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "315160535", "sellingGeneralAndAdministrative": "30000000", "netIncomeFromContinuingOperations": "570000000" }, "balance": { "goodwill": "667000000", "inventory": "None", "commonStock": "431000000", "currentDebt": "None", "investments": "None", "totalAssets": "9853000000", "longTermDebt": "3526000000", "shortTermDebt": "256000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3936000000", "reportedCurrency": "USD", "retainedEarnings": "585000000", "totalLiabilities": "6576000000", "otherCurrentAssets": "34000000", "totalCurrentAssets": "594000000", "currentLongTermDebt": "None", "longTermInvestments": "29000000", "shortTermInvestments": "None", "currentNetReceivables": "356000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9259000000", "currentAccountsPayable": "90000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4497000000", "shortLongTermDebtTotal": "3782000000", "totalShareholderEquity": "3277000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6000000", "totalCurrentLiabilities": "493000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6083000000", "cashAndShortTermInvestments": "204000000", "commonStockSharesOutstanding": "48000001", "intangibleAssetsExcludingGoodwill": "3936000000", "cashAndCashEquivalentsAtCarryingValue": "204000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "570000000", "profitLoss": "None", "dividendPayout": "255812122", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1083000000", "capitalExpenditures": "465578063.38", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-514000000", "cashflowFromInvestment": "-441000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "255812122", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "308000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1656639306, "cost_of_revenue": 564833166, "gross_profit": 1091806139, "research_and_development": null, "selling_general_admin": 30000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1021201993, "depreciation_amortisation": 315160535, "ebitda": 1336362528, "interest_expense": 156000000, "interest_income": null, "other_non_operating": null, "pretax_income": 861575229, "tax_provision": 278323589, "effective_tax_rate": null, "net_income": 201579952, "net_income_continuing_ops": 570000000, "net_income_to_common": 201579952, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 204000000, "short_term_investments": null, "net_receivables": 356000000, "inventory": null, "other_current_assets": null, "total_current_assets": 594000000, "net_ppe": null, "goodwill": 667000000, "intangible_assets": 3936000000, "goodwill_and_intangibles": 4603000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9259000000, "total_assets": 9853000000, "short_term_debt": 256000000, "accounts_payable": 90000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 493000000, "long_term_debt": 3526000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6083000000, "total_liabilities": 6576000000, "total_debt": 3782000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 585000000, "total_equity": 3277000000, "shares_outstanding": 48000001, "operating_cash_flow": 1083000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 465578063.38, "acquisitions": null, "other_investing": null, "investing_cash_flow": -441000000, "dividends_paid": 255812122, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -514000000, "free_cash_flow": 1548578063.38, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1021201993", "ebitda": "1336362528", "netIncome": "201579952", "grossProfit": "1091806139", "depreciation": "None", "totalRevenue": "1656639306", "costOfRevenue": "564833166", "interestIncome": "151000000", "incomeBeforeTax": "861575229", "interestExpense": "156000000", "operatingIncome": "1061108685", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "278323589", "reportedCurrency": "USD", "netInterestIncome": "-156000000", "nonInterestIncome": "None", "operatingExpenses": "30697454", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "564833166", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "315160535", "sellingGeneralAndAdministrative": "30000000", "netIncomeFromContinuingOperations": "570000000" }, "balance": { "goodwill": "667000000", "inventory": "None", "commonStock": "431000000", "currentDebt": "None", "investments": "None", "totalAssets": "9853000000", "longTermDebt": "3526000000", "shortTermDebt": "256000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3936000000", "reportedCurrency": "USD", "retainedEarnings": "585000000", "totalLiabilities": "6576000000", "otherCurrentAssets": "34000000", "totalCurrentAssets": "594000000", "currentLongTermDebt": "None", "longTermInvestments": "29000000", "shortTermInvestments": "None", "currentNetReceivables": "356000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9259000000", "currentAccountsPayable": "90000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4497000000", "shortLongTermDebtTotal": "3782000000", "totalShareholderEquity": "3277000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6000000", "totalCurrentLiabilities": "493000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6083000000", "cashAndShortTermInvestments": "204000000", "commonStockSharesOutstanding": "48000001", "intangibleAssetsExcludingGoodwill": "3936000000", "cashAndCashEquivalentsAtCarryingValue": "204000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "570000000", "profitLoss": "None", "dividendPayout": "255812122", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1083000000", "capitalExpenditures": "465578063.38", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-514000000", "cashflowFromInvestment": "-441000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "255812122", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "308000000", "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": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "income_statement": { "revenue": 1481393413, "cost_of_revenue": 526696569, "gross_profit": 954696844, "ebit": 893960663, "ebitda": 1196692565, "pretax_income": 773437304, "tax_provision": 222066661, "net_income": 191698571, "net_income_to_common": 191698571, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99000000, "total_current_assets": 441000000, "total_assets": 9240000000, "short_term_debt": 164000000, "long_term_debt": 3246000000, "total_debt": 3410000000, "total_liabilities": 5991000000, "total_equity": 3249000000, "shares_outstanding": 69750000, "goodwill_and_intangibles": 4958000000 }, "cash_flow": { "operating_cash_flow": 1065000000, "capital_expenditure": 443000000, "free_cash_flow": 1508000000, "dividends_paid": 677000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227144, "ticker_id": 461, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "893960663", "ebitda": "1196692565", "netIncome": "191698571", "grossProfit": "954696844", "depreciation": "None", "totalRevenue": "1481393413", "costOfRevenue": "526696569", "interestIncome": "131000000", "incomeBeforeTax": "773437304", "interestExpense": "127000000", "operatingIncome": "931920776", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "222066661", "reportedCurrency": "USD", "netInterestIncome": "-127000000", "nonInterestIncome": "None", "operatingExpenses": "22776067", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "526696569", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "302731902", "sellingGeneralAndAdministrative": "24000000", "netIncomeFromContinuingOperations": "581000000" }, "balance": { "goodwill": "691000000", "inventory": "None", "commonStock": "681000000", "currentDebt": "None", "investments": "None", "totalAssets": "9240000000", "longTermDebt": "3246000000", "shortTermDebt": "164000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "4267000000", "reportedCurrency": "USD", "retainedEarnings": "387999999", "totalLiabilities": "5991000000", "otherCurrentAssets": "14000000", "totalCurrentAssets": "441000000", "currentLongTermDebt": "None", "longTermInvestments": "34000000", "shortTermInvestments": "None", "currentNetReceivables": "328000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8799000000", "currentAccountsPayable": "67000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3677000000", "shortLongTermDebtTotal": "3410000000", "totalShareholderEquity": "3249000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5000000", "totalCurrentLiabilities": "354000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5637000000", "cashAndShortTermInvestments": "99000000", "commonStockSharesOutstanding": "69750000", "intangibleAssetsExcludingGoodwill": "4267000000", "cashAndCashEquivalentsAtCarryingValue": "99000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "581000000", "profitLoss": "None", "dividendPayout": "677000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1065000000", "capitalExpenditures": "443000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-568000000", "cashflowFromInvestment": "-435000000", "stockBasedCompensation": "-379000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "677000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "319000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1481393413, "cost_of_revenue": 526696569, "gross_profit": 954696844, "research_and_development": null, "selling_general_admin": 24000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 893960663, "depreciation_amortisation": 302731902, "ebitda": 1196692565, "interest_expense": 127000000, "interest_income": null, "other_non_operating": null, "pretax_income": 773437304, "tax_provision": 222066661, "effective_tax_rate": null, "net_income": 191698571, "net_income_continuing_ops": 581000000, "net_income_to_common": 191698571, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99000000, "short_term_investments": null, "net_receivables": 328000000, "inventory": null, "other_current_assets": null, "total_current_assets": 441000000, "net_ppe": null, "goodwill": 691000000, "intangible_assets": 4267000000, "goodwill_and_intangibles": 4958000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8799000000, "total_assets": 9240000000, "short_term_debt": 164000000, "accounts_payable": 67000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 354000000, "long_term_debt": 3246000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5637000000, "total_liabilities": 5991000000, "total_debt": 3410000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 387999999, "total_equity": 3249000000, "shares_outstanding": 69750000, "operating_cash_flow": 1065000000, "stock_based_compensation": -379000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 443000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -435000000, "dividends_paid": 677000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -568000000, "free_cash_flow": 1508000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "893960663", "ebitda": "1196692565", "netIncome": "191698571", "grossProfit": "954696844", "depreciation": "None", "totalRevenue": "1481393413", "costOfRevenue": "526696569", "interestIncome": "131000000", "incomeBeforeTax": "773437304", "interestExpense": "127000000", "operatingIncome": "931920776", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "222066661", "reportedCurrency": "USD", "netInterestIncome": "-127000000", "nonInterestIncome": "None", "operatingExpenses": "22776067", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "526696569", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "302731902", "sellingGeneralAndAdministrative": "24000000", "netIncomeFromContinuingOperations": "581000000" }, "balance": { "goodwill": "691000000", "inventory": "None", "commonStock": "681000000", "currentDebt": "None", "investments": "None", "totalAssets": "9240000000", "longTermDebt": "3246000000", "shortTermDebt": "164000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "4267000000", "reportedCurrency": "USD", "retainedEarnings": "387999999", "totalLiabilities": "5991000000", "otherCurrentAssets": "14000000", "totalCurrentAssets": "441000000", "currentLongTermDebt": "None", "longTermInvestments": "34000000", "shortTermInvestments": "None", "currentNetReceivables": "328000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8799000000", "currentAccountsPayable": "67000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3677000000", "shortLongTermDebtTotal": "3410000000", "totalShareholderEquity": "3249000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5000000", "totalCurrentLiabilities": "354000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5637000000", "cashAndShortTermInvestments": "99000000", "commonStockSharesOutstanding": "69750000", "intangibleAssetsExcludingGoodwill": "4267000000", "cashAndCashEquivalentsAtCarryingValue": "99000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "581000000", "profitLoss": "None", "dividendPayout": "677000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1065000000", "capitalExpenditures": "443000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-568000000", "cashflowFromInvestment": "-435000000", "stockBasedCompensation": "-379000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "677000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "319000000", "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": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "income_statement": { "revenue": 884000000, "cost_of_revenue": 345000000, "gross_profit": 539000000, "ebit": 425000000, "ebitda": 1500000000, "pretax_income": 120000000, "tax_provision": 84000000, "net_income": -112000000, "net_income_to_common": -112000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 589000000, "total_current_assets": 2280000000, "total_assets": 24213000000, "short_term_debt": 13442000000, "long_term_debt": 12064000000, "total_debt": 25506000000, "total_liabilities": 22303000000, "total_equity": -1460000000, "shares_outstanding": 133026897, "goodwill_and_intangibles": 4923000000 }, "cash_flow": { "operating_cash_flow": 180465133, "capital_expenditure": 131157718, "free_cash_flow": 311622851, "dividends_paid": 461000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227107, "ticker_id": 461, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "425000000", "ebitda": "1500000000", "netIncome": "-112000000", "grossProfit": "539000000", "depreciation": "None", "totalRevenue": "884000000", "costOfRevenue": "345000000", "interestIncome": "None", "incomeBeforeTax": "120000000", "interestExpense": "305000000", "operatingIncome": "518000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "84000000", "reportedCurrency": "USD", "netInterestIncome": "-305000000", "nonInterestIncome": "None", "operatingExpenses": "21000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "345000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1075000000", "sellingGeneralAndAdministrative": "21000000", "netIncomeFromContinuingOperations": "36000000" }, "balance": { "goodwill": "1704000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "24213000000", "longTermDebt": "12064000000", "shortTermDebt": "13442000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3219000000", "reportedCurrency": "USD", "retainedEarnings": "156000000", "totalLiabilities": "22303000000", "otherCurrentAssets": "None", "totalCurrentAssets": "2280000000", "currentLongTermDebt": "13442000000", "longTermInvestments": "273000000", "shortTermInvestments": "20000000", "currentNetReceivables": "1691000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21933000000", "currentAccountsPayable": "1058000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13442000000", "totalShareholderEquity": "-1460000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5382000000", "totalCurrentLiabilities": "14500000000", "otherNonCurrentLiabilities": "5393000000", "totalNonCurrentLiabilities": "7803000000", "cashAndShortTermInvestments": "589000000", "commonStockSharesOutstanding": "133026897", "intangibleAssetsExcludingGoodwill": "3219000000", "cashAndCashEquivalentsAtCarryingValue": "589000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110448606", "profitLoss": "None", "dividendPayout": "461000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "180465133", "capitalExpenditures": "131157718", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "130171571", "cashflowFromInvestment": "-176520540", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "461000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156797574", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 884000000, "cost_of_revenue": 345000000, "gross_profit": 539000000, "research_and_development": null, "selling_general_admin": 21000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 425000000, "depreciation_amortisation": 1075000000, "ebitda": 1500000000, "interest_expense": 305000000, "interest_income": null, "other_non_operating": null, "pretax_income": 120000000, "tax_provision": 84000000, "effective_tax_rate": null, "net_income": -112000000, "net_income_continuing_ops": 36000000, "net_income_to_common": -112000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 589000000, "short_term_investments": 20000000, "net_receivables": 1691000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2280000000, "net_ppe": null, "goodwill": 1704000000, "intangible_assets": 3219000000, "goodwill_and_intangibles": 4923000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21933000000, "total_assets": 24213000000, "short_term_debt": 13442000000, "accounts_payable": 1058000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14500000000, "long_term_debt": 12064000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7803000000, "total_liabilities": 22303000000, "total_debt": 25506000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 156000000, "total_equity": -1460000000, "shares_outstanding": 133026897, "operating_cash_flow": 180465133, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 131157718, "acquisitions": null, "other_investing": null, "investing_cash_flow": -176520540, "dividends_paid": 461000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 130171571, "free_cash_flow": 311622851, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "425000000", "ebitda": "1500000000", "netIncome": "-112000000", "grossProfit": "539000000", "depreciation": "None", "totalRevenue": "884000000", "costOfRevenue": "345000000", "interestIncome": "None", "incomeBeforeTax": "120000000", "interestExpense": "305000000", "operatingIncome": "518000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "84000000", "reportedCurrency": "USD", "netInterestIncome": "-305000000", "nonInterestIncome": "None", "operatingExpenses": "21000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "345000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1075000000", "sellingGeneralAndAdministrative": "21000000", "netIncomeFromContinuingOperations": "36000000" }, "balance": { "goodwill": "1704000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "24213000000", "longTermDebt": "12064000000", "shortTermDebt": "13442000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3219000000", "reportedCurrency": "USD", "retainedEarnings": "156000000", "totalLiabilities": "22303000000", "otherCurrentAssets": "None", "totalCurrentAssets": "2280000000", "currentLongTermDebt": "13442000000", "longTermInvestments": "273000000", "shortTermInvestments": "20000000", "currentNetReceivables": "1691000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21933000000", "currentAccountsPayable": "1058000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13442000000", "totalShareholderEquity": "-1460000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5382000000", "totalCurrentLiabilities": "14500000000", "otherNonCurrentLiabilities": "5393000000", "totalNonCurrentLiabilities": "7803000000", "cashAndShortTermInvestments": "589000000", "commonStockSharesOutstanding": "133026897", "intangibleAssetsExcludingGoodwill": "3219000000", "cashAndCashEquivalentsAtCarryingValue": "589000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110448606", "profitLoss": "None", "dividendPayout": "461000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "180465133", "capitalExpenditures": "131157718", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "130171571", "cashflowFromInvestment": "-176520540", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "461000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156797574", "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": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "income_statement": { "revenue": 970694935, "cost_of_revenue": 345226232, "gross_profit": 625468703, "ebit": 684360237, "ebitda": 839712041, "pretax_income": 19292053, "tax_provision": 93414156, "net_income": -238612248, "net_income_to_common": -238612248, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 430216000, "total_current_assets": 2001351000, "total_assets": 23981278000, "short_term_debt": 1314000000, "long_term_debt": 11955000000, "total_debt": 13269000000, "total_liabilities": 21979927000, "total_equity": -1296636000, "shares_outstanding": 119067426, "goodwill_and_intangibles": 4782000000 }, "cash_flow": { "operating_cash_flow": 506076880, "capital_expenditure": 5894680, "free_cash_flow": 511971560, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227108, "ticker_id": 461, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "684360237", "ebitda": "839712041", "netIncome": "-238612248", "grossProfit": "625468703", "depreciation": "None", "totalRevenue": "970694935", "costOfRevenue": "345226232", "interestIncome": "None", "incomeBeforeTax": "19292053", "interestExpense": "307657495", "operatingIncome": "604145906", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "93414156", "reportedCurrency": "USD", "netInterestIncome": "-303000000", "nonInterestIncome": "None", "operatingExpenses": "21322796", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "345226232", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155351804", "sellingGeneralAndAdministrative": "21000000", "netIncomeFromContinuingOperations": "-73000000" }, "balance": { "goodwill": "1680000000", "inventory": "None", "commonStock": "998180", "currentDebt": "None", "investments": "None", "totalAssets": "23981278000", "longTermDebt": "11955000000", "shortTermDebt": "1314000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3102000000", "reportedCurrency": "USD", "retainedEarnings": "267512000", "totalLiabilities": "21979927000", "otherCurrentAssets": "-899649000", "totalCurrentAssets": "2001351000", "currentLongTermDebt": "1314000000", "longTermInvestments": "372000000", "shortTermInvestments": "13000000", "currentNetReceivables": "2457000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21979927000", "currentAccountsPayable": "1205802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13269000000", "totalShareholderEquity": "-1296636000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5148198000", "totalCurrentLiabilities": "7668000000", "otherNonCurrentLiabilities": "57000000", "totalNonCurrentLiabilities": "14352000000", "cashAndShortTermInvestments": "430216000", "commonStockSharesOutstanding": "119067426", "intangibleAssetsExcludingGoodwill": "3102000000", "cashAndCashEquivalentsAtCarryingValue": "430216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-238612248", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "506076880", "capitalExpenditures": "5894680", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "268891667", "cashflowFromInvestment": "-713713251", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155351804", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 970694935, "cost_of_revenue": 345226232, "gross_profit": 625468703, "research_and_development": null, "selling_general_admin": 21000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 684360237, "depreciation_amortisation": 155351804, "ebitda": 839712041, "interest_expense": 307657495, "interest_income": null, "other_non_operating": null, "pretax_income": 19292053, "tax_provision": 93414156, "effective_tax_rate": null, "net_income": -238612248, "net_income_continuing_ops": -73000000, "net_income_to_common": -238612248, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 430216000, "short_term_investments": 13000000, "net_receivables": 2457000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2001351000, "net_ppe": null, "goodwill": 1680000000, "intangible_assets": 3102000000, "goodwill_and_intangibles": 4782000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21979927000, "total_assets": 23981278000, "short_term_debt": 1314000000, "accounts_payable": 1205802000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7668000000, "long_term_debt": 11955000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14352000000, "total_liabilities": 21979927000, "total_debt": 13269000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 267512000, "total_equity": -1296636000, "shares_outstanding": 119067426, "operating_cash_flow": 506076880, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5894680, "acquisitions": null, "other_investing": null, "investing_cash_flow": -713713251, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 268891667, "free_cash_flow": 511971560, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "684360237", "ebitda": "839712041", "netIncome": "-238612248", "grossProfit": "625468703", "depreciation": "None", "totalRevenue": "970694935", "costOfRevenue": "345226232", "interestIncome": "None", "incomeBeforeTax": "19292053", "interestExpense": "307657495", "operatingIncome": "604145906", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "93414156", "reportedCurrency": "USD", "netInterestIncome": "-303000000", "nonInterestIncome": "None", "operatingExpenses": "21322796", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "345226232", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155351804", "sellingGeneralAndAdministrative": "21000000", "netIncomeFromContinuingOperations": "-73000000" }, "balance": { "goodwill": "1680000000", "inventory": "None", "commonStock": "998180", "currentDebt": "None", "investments": "None", "totalAssets": "23981278000", "longTermDebt": "11955000000", "shortTermDebt": "1314000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3102000000", "reportedCurrency": "USD", "retainedEarnings": "267512000", "totalLiabilities": "21979927000", "otherCurrentAssets": "-899649000", "totalCurrentAssets": "2001351000", "currentLongTermDebt": "1314000000", "longTermInvestments": "372000000", "shortTermInvestments": "13000000", "currentNetReceivables": "2457000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21979927000", "currentAccountsPayable": "1205802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13269000000", "totalShareholderEquity": "-1296636000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5148198000", "totalCurrentLiabilities": "7668000000", "otherNonCurrentLiabilities": "57000000", "totalNonCurrentLiabilities": "14352000000", "cashAndShortTermInvestments": "430216000", "commonStockSharesOutstanding": "119067426", "intangibleAssetsExcludingGoodwill": "3102000000", "cashAndCashEquivalentsAtCarryingValue": "430216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-238612248", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "506076880", "capitalExpenditures": "5894680", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "268891667", "cashflowFromInvestment": "-713713251", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155351804", "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": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "income_statement": { "revenue": 917000000, "cost_of_revenue": 336000000, "gross_profit": 581000000, "ebit": 728000000, "ebitda": 895000000, "pretax_income": 416000000, "tax_provision": 96000000, "net_income": 82000000, "net_income_to_common": 82000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 380000000, "total_current_assets": 2962000000, "total_assets": 23994000000, "short_term_debt": 1190000000, "long_term_debt": 12296000000, "total_debt": 13486000000, "total_liabilities": 21796000000, "total_equity": -1200000000, "shares_outstanding": 119067426, "goodwill_and_intangibles": 4905000000 }, "cash_flow": { "operating_cash_flow": 389000000, "capital_expenditure": 1055485703, "free_cash_flow": 1444485703, "dividends_paid": 435000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227110, "ticker_id": 461, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "728000000", "ebitda": "895000000", "netIncome": "82000000", "grossProfit": "581000000", "depreciation": "None", "totalRevenue": "917000000", "costOfRevenue": "336000000", "interestIncome": "None", "incomeBeforeTax": "416000000", "interestExpense": "312000000", "operatingIncome": "561000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "96000000", "reportedCurrency": "USD", "netInterestIncome": "-312000000", "nonInterestIncome": "None", "operatingExpenses": "20000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "336000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167000000", "sellingGeneralAndAdministrative": "20000000", "netIncomeFromContinuingOperations": "320000000" }, "balance": { "goodwill": "1704000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "23994000000", "longTermDebt": "12296000000", "shortTermDebt": "1190000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3201000000", "reportedCurrency": "USD", "retainedEarnings": "503000000", "totalLiabilities": "21796000000", "otherCurrentAssets": "None", "totalCurrentAssets": "2962000000", "currentLongTermDebt": "1190000000", "longTermInvestments": "375000000", "shortTermInvestments": "58000000", "currentNetReceivables": "2524000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21032000000", "currentAccountsPayable": "1127000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13486000000", "totalShareholderEquity": "-1200000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4834000000", "totalCurrentLiabilities": "7151000000", "otherNonCurrentLiabilities": "171000000", "totalNonCurrentLiabilities": "14645000000", "cashAndShortTermInvestments": "380000000", "commonStockSharesOutstanding": "119067426", "intangibleAssetsExcludingGoodwill": "3201000000", "cashAndCashEquivalentsAtCarryingValue": "380000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "320000000", "profitLoss": "None", "dividendPayout": "435000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "389000000", "capitalExpenditures": "1055485703", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-355000000", "cashflowFromInvestment": "-873000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "435000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 917000000, "cost_of_revenue": 336000000, "gross_profit": 581000000, "research_and_development": null, "selling_general_admin": 20000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 728000000, "depreciation_amortisation": 167000000, "ebitda": 895000000, "interest_expense": 312000000, "interest_income": null, "other_non_operating": null, "pretax_income": 416000000, "tax_provision": 96000000, "effective_tax_rate": null, "net_income": 82000000, "net_income_continuing_ops": 320000000, "net_income_to_common": 82000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 380000000, "short_term_investments": 58000000, "net_receivables": 2524000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2962000000, "net_ppe": null, "goodwill": 1704000000, "intangible_assets": 3201000000, "goodwill_and_intangibles": 4905000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21032000000, "total_assets": 23994000000, "short_term_debt": 1190000000, "accounts_payable": 1127000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7151000000, "long_term_debt": 12296000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14645000000, "total_liabilities": 21796000000, "total_debt": 13486000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 503000000, "total_equity": -1200000000, "shares_outstanding": 119067426, "operating_cash_flow": 389000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1055485703, "acquisitions": null, "other_investing": null, "investing_cash_flow": -873000000, "dividends_paid": 435000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -355000000, "free_cash_flow": 1444485703, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "728000000", "ebitda": "895000000", "netIncome": "82000000", "grossProfit": "581000000", "depreciation": "None", "totalRevenue": "917000000", "costOfRevenue": "336000000", "interestIncome": "None", "incomeBeforeTax": "416000000", "interestExpense": "312000000", "operatingIncome": "561000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "96000000", "reportedCurrency": "USD", "netInterestIncome": "-312000000", "nonInterestIncome": "None", "operatingExpenses": "20000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "336000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167000000", "sellingGeneralAndAdministrative": "20000000", "netIncomeFromContinuingOperations": "320000000" }, "balance": { "goodwill": "1704000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "23994000000", "longTermDebt": "12296000000", "shortTermDebt": "1190000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3201000000", "reportedCurrency": "USD", "retainedEarnings": "503000000", "totalLiabilities": "21796000000", "otherCurrentAssets": "None", "totalCurrentAssets": "2962000000", "currentLongTermDebt": "1190000000", "longTermInvestments": "375000000", "shortTermInvestments": "58000000", "currentNetReceivables": "2524000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21032000000", "currentAccountsPayable": "1127000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13486000000", "totalShareholderEquity": "-1200000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4834000000", "totalCurrentLiabilities": "7151000000", "otherNonCurrentLiabilities": "171000000", "totalNonCurrentLiabilities": "14645000000", "cashAndShortTermInvestments": "380000000", "commonStockSharesOutstanding": "119067426", "intangibleAssetsExcludingGoodwill": "3201000000", "cashAndCashEquivalentsAtCarryingValue": "380000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "320000000", "profitLoss": "None", "dividendPayout": "435000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "389000000", "capitalExpenditures": "1055485703", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-355000000", "cashflowFromInvestment": "-873000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "435000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167000000", "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": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "income_statement": { "revenue": 866000000, "cost_of_revenue": 303000000, "gross_profit": 563000000, "ebit": 60000000, "ebitda": 213000000, "pretax_income": -207000000, "tax_provision": 102000000, "net_income": -477000000, "net_income_to_common": -477000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1217000000, "total_current_assets": 3620000000, "total_assets": 23910000000, "short_term_debt": 1202000000, "long_term_debt": 12049000000, "total_debt": 13251000000, "total_liabilities": 21699000000, "total_equity": -1238000000, "shares_outstanding": 119051449, "goodwill_and_intangibles": 4819000000 }, "cash_flow": { "operating_cash_flow": 478000000, "capital_expenditure": 209000000, "free_cash_flow": 687000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227111, "ticker_id": 461, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60000000", "ebitda": "213000000", "netIncome": "-477000000", "grossProfit": "563000000", "depreciation": "None", "totalRevenue": "866000000", "costOfRevenue": "303000000", "interestIncome": "None", "incomeBeforeTax": "-207000000", "interestExpense": "267000000", "operatingIncome": "543000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "102000000", "reportedCurrency": "USD", "netInterestIncome": "-267000000", "nonInterestIncome": "None", "operatingExpenses": "20000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "303000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153000000", "sellingGeneralAndAdministrative": "20000000", "netIncomeFromContinuingOperations": "-309000000" }, "balance": { "goodwill": "1670000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "23910000000", "longTermDebt": "12049000000", "shortTermDebt": "1202000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3149000000", "reportedCurrency": "USD", "retainedEarnings": "421000000", "totalLiabilities": "21699000000", "otherCurrentAssets": "None", "totalCurrentAssets": "3620000000", "currentLongTermDebt": "1202000000", "longTermInvestments": "686000000", "shortTermInvestments": "60000000", "currentNetReceivables": "2343000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20290000000", "currentAccountsPayable": "1200000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13251000000", "totalShareholderEquity": "-1238000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4911000000", "totalCurrentLiabilities": "7313000000", "otherNonCurrentLiabilities": "178000000", "totalNonCurrentLiabilities": "14386000000", "cashAndShortTermInvestments": "1217000000", "commonStockSharesOutstanding": "119051449", "intangibleAssetsExcludingGoodwill": "3149000000", "cashAndCashEquivalentsAtCarryingValue": "1217000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-309000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "478000000", "capitalExpenditures": "209000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "257000000", "cashflowFromInvestment": "195000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 866000000, "cost_of_revenue": 303000000, "gross_profit": 563000000, "research_and_development": null, "selling_general_admin": 20000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60000000, "depreciation_amortisation": 153000000, "ebitda": 213000000, "interest_expense": 267000000, "interest_income": null, "other_non_operating": null, "pretax_income": -207000000, "tax_provision": 102000000, "effective_tax_rate": null, "net_income": -477000000, "net_income_continuing_ops": -309000000, "net_income_to_common": -477000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1217000000, "short_term_investments": 60000000, "net_receivables": 2343000000, "inventory": null, "other_current_assets": null, "total_current_assets": 3620000000, "net_ppe": null, "goodwill": 1670000000, "intangible_assets": 3149000000, "goodwill_and_intangibles": 4819000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20290000000, "total_assets": 23910000000, "short_term_debt": 1202000000, "accounts_payable": 1200000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7313000000, "long_term_debt": 12049000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14386000000, "total_liabilities": 21699000000, "total_debt": 13251000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 421000000, "total_equity": -1238000000, "shares_outstanding": 119051449, "operating_cash_flow": 478000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 209000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 195000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 257000000, "free_cash_flow": 687000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "60000000", "ebitda": "213000000", "netIncome": "-477000000", "grossProfit": "563000000", "depreciation": "None", "totalRevenue": "866000000", "costOfRevenue": "303000000", "interestIncome": "None", "incomeBeforeTax": "-207000000", "interestExpense": "267000000", "operatingIncome": "543000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "102000000", "reportedCurrency": "USD", "netInterestIncome": "-267000000", "nonInterestIncome": "None", "operatingExpenses": "20000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "303000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153000000", "sellingGeneralAndAdministrative": "20000000", "netIncomeFromContinuingOperations": "-309000000" }, "balance": { "goodwill": "1670000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "23910000000", "longTermDebt": "12049000000", "shortTermDebt": "1202000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3149000000", "reportedCurrency": "USD", "retainedEarnings": "421000000", "totalLiabilities": "21699000000", "otherCurrentAssets": "None", "totalCurrentAssets": "3620000000", "currentLongTermDebt": "1202000000", "longTermInvestments": "686000000", "shortTermInvestments": "60000000", "currentNetReceivables": "2343000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20290000000", "currentAccountsPayable": "1200000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13251000000", "totalShareholderEquity": "-1238000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4911000000", "totalCurrentLiabilities": "7313000000", "otherNonCurrentLiabilities": "178000000", "totalNonCurrentLiabilities": "14386000000", "cashAndShortTermInvestments": "1217000000", "commonStockSharesOutstanding": "119051449", "intangibleAssetsExcludingGoodwill": "3149000000", "cashAndCashEquivalentsAtCarryingValue": "1217000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-309000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "478000000", "capitalExpenditures": "209000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "257000000", "cashflowFromInvestment": "195000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153000000", "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": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "income_statement": { "revenue": 929000000, "cost_of_revenue": 355000000, "gross_profit": 574000000, "ebit": 1130000000, "ebitda": 2090000000, "pretax_income": 857000000, "tax_provision": 95000000, "net_income": 389000000, "net_income_to_common": 389000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274000000, "total_current_assets": 2865000000, "total_assets": 22570000000, "short_term_debt": 604000000, "long_term_debt": 12158000000, "total_debt": 12762000000, "total_liabilities": 19748000000, "total_equity": -840000000, "shares_outstanding": 119071029, "goodwill_and_intangibles": 4690000000 }, "cash_flow": { "operating_cash_flow": 242265773, "capital_expenditure": 134592096, "free_cash_flow": 376857869, "dividends_paid": 437000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227112, "ticker_id": 461, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1130000000", "ebitda": "2090000000", "netIncome": "389000000", "grossProfit": "574000000", "depreciation": "None", "totalRevenue": "929000000", "costOfRevenue": "355000000", "interestIncome": "None", "incomeBeforeTax": "857000000", "interestExpense": "273000000", "operatingIncome": "555000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "95000000", "reportedCurrency": "USD", "netInterestIncome": "-273000000", "nonInterestIncome": "None", "operatingExpenses": "19000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "355000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "960000000", "sellingGeneralAndAdministrative": "19000000", "netIncomeFromContinuingOperations": "762000000" }, "balance": { "goodwill": "1644000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "22570000000", "longTermDebt": "12158000000", "shortTermDebt": "604000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3046000000", "reportedCurrency": "USD", "retainedEarnings": "898000000", "totalLiabilities": "19748000000", "otherCurrentAssets": "29000000", "totalCurrentAssets": "2865000000", "currentLongTermDebt": "604000000", "longTermInvestments": "605000000", "shortTermInvestments": "29001405", "currentNetReceivables": "2562000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19705000000", "currentAccountsPayable": "956000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12158000000", "totalShareholderEquity": "-840000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4388000000", "totalCurrentLiabilities": "5948000000", "otherNonCurrentLiabilities": "2297000000", "totalNonCurrentLiabilities": "13800000000", "cashAndShortTermInvestments": "274000000", "commonStockSharesOutstanding": "119071029", "intangibleAssetsExcludingGoodwill": "3046000000", "cashAndCashEquivalentsAtCarryingValue": "274000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "387824632", "profitLoss": "None", "dividendPayout": "437000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "242265773", "capitalExpenditures": "134592096", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-650029975", "cashflowFromInvestment": "-36888204", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "437000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194410805", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 929000000, "cost_of_revenue": 355000000, "gross_profit": 574000000, "research_and_development": null, "selling_general_admin": 19000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1130000000, "depreciation_amortisation": 960000000, "ebitda": 2090000000, "interest_expense": 273000000, "interest_income": null, "other_non_operating": null, "pretax_income": 857000000, "tax_provision": 95000000, "effective_tax_rate": null, "net_income": 389000000, "net_income_continuing_ops": 762000000, "net_income_to_common": 389000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 274000000, "short_term_investments": 29001405, "net_receivables": 2562000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2865000000, "net_ppe": null, "goodwill": 1644000000, "intangible_assets": 3046000000, "goodwill_and_intangibles": 4690000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19705000000, "total_assets": 22570000000, "short_term_debt": 604000000, "accounts_payable": 956000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5948000000, "long_term_debt": 12158000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13800000000, "total_liabilities": 19748000000, "total_debt": 12762000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 898000000, "total_equity": -840000000, "shares_outstanding": 119071029, "operating_cash_flow": 242265773, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 134592096, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36888204, "dividends_paid": 437000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -650029975, "free_cash_flow": 376857869, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1130000000", "ebitda": "2090000000", "netIncome": "389000000", "grossProfit": "574000000", "depreciation": "None", "totalRevenue": "929000000", "costOfRevenue": "355000000", "interestIncome": "None", "incomeBeforeTax": "857000000", "interestExpense": "273000000", "operatingIncome": "555000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "95000000", "reportedCurrency": "USD", "netInterestIncome": "-273000000", "nonInterestIncome": "None", "operatingExpenses": "19000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "355000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "960000000", "sellingGeneralAndAdministrative": "19000000", "netIncomeFromContinuingOperations": "762000000" }, "balance": { "goodwill": "1644000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "22570000000", "longTermDebt": "12158000000", "shortTermDebt": "604000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3046000000", "reportedCurrency": "USD", "retainedEarnings": "898000000", "totalLiabilities": "19748000000", "otherCurrentAssets": "29000000", "totalCurrentAssets": "2865000000", "currentLongTermDebt": "604000000", "longTermInvestments": "605000000", "shortTermInvestments": "29001405", "currentNetReceivables": "2562000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19705000000", "currentAccountsPayable": "956000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12158000000", "totalShareholderEquity": "-840000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4388000000", "totalCurrentLiabilities": "5948000000", "otherNonCurrentLiabilities": "2297000000", "totalNonCurrentLiabilities": "13800000000", "cashAndShortTermInvestments": "274000000", "commonStockSharesOutstanding": "119071029", "intangibleAssetsExcludingGoodwill": "3046000000", "cashAndCashEquivalentsAtCarryingValue": "274000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "387824632", "profitLoss": "None", "dividendPayout": "437000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "242265773", "capitalExpenditures": "134592096", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-650029975", "cashflowFromInvestment": "-36888204", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "437000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194410805", "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": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "income_statement": { "revenue": 917359530, "cost_of_revenue": 360530069, "gross_profit": 556829460, "ebit": 408147249, "ebitda": 597644185, "pretax_income": 118557057, "tax_provision": 79685891, "net_income": -145766874, "net_income_to_common": -145766874, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 674000000, "total_current_assets": 4764000000, "total_assets": 23587000000, "short_term_debt": 769000000, "long_term_debt": 11511000000, "total_debt": 12280000000, "total_liabilities": 21365000000, "total_equity": -1253000000, "shares_outstanding": 119071029, "goodwill_and_intangibles": 4501000000 }, "cash_flow": { "operating_cash_flow": 490000000, "capital_expenditure": 87000000, "free_cash_flow": 577000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227113, "ticker_id": 461, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "408147249", "ebitda": "597644185", "netIncome": "-145766874", "grossProfit": "556829460", "depreciation": "None", "totalRevenue": "917359530", "costOfRevenue": "360530069", "interestIncome": "None", "incomeBeforeTax": "118557057", "interestExpense": "298000000", "operatingIncome": "538365656", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "79685891", "reportedCurrency": "USD", "netInterestIncome": "-298000000", "nonInterestIncome": "None", "operatingExpenses": "18463804", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "360530069", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189496936", "sellingGeneralAndAdministrative": "19000000", "netIncomeFromContinuingOperations": "40000000" }, "balance": { "goodwill": "1609000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "23587000000", "longTermDebt": "11511000000", "shortTermDebt": "769000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2892000000", "reportedCurrency": "USD", "retainedEarnings": "509000000", "totalLiabilities": "21365000000", "otherCurrentAssets": "1989209864", "totalCurrentAssets": "4764000000", "currentLongTermDebt": "769000000", "longTermInvestments": "164000000", "shortTermInvestments": "68000000", "currentNetReceivables": "2032790136", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18823000000", "currentAccountsPayable": "67000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12280000000", "totalShareholderEquity": "-1253000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6812000000", "totalCurrentLiabilities": "7648000000", "otherNonCurrentLiabilities": "55000000", "totalNonCurrentLiabilities": "13717000000", "cashAndShortTermInvestments": "674000000", "commonStockSharesOutstanding": "119071029", "intangibleAssetsExcludingGoodwill": "2892000000", "cashAndCashEquivalentsAtCarryingValue": "674000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-150000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "490000000", "capitalExpenditures": "87000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "429000000", "cashflowFromInvestment": "-461000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 917359530, "cost_of_revenue": 360530069, "gross_profit": 556829460, "research_and_development": null, "selling_general_admin": 19000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 408147249, "depreciation_amortisation": 189496936, "ebitda": 597644185, "interest_expense": 298000000, "interest_income": null, "other_non_operating": null, "pretax_income": 118557057, "tax_provision": 79685891, "effective_tax_rate": null, "net_income": -145766874, "net_income_continuing_ops": 40000000, "net_income_to_common": -145766874, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 674000000, "short_term_investments": 68000000, "net_receivables": 2032790136, "inventory": null, "other_current_assets": null, "total_current_assets": 4764000000, "net_ppe": null, "goodwill": 1609000000, "intangible_assets": 2892000000, "goodwill_and_intangibles": 4501000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18823000000, "total_assets": 23587000000, "short_term_debt": 769000000, "accounts_payable": 67000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7648000000, "long_term_debt": 11511000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13717000000, "total_liabilities": 21365000000, "total_debt": 12280000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 509000000, "total_equity": -1253000000, "shares_outstanding": 119071029, "operating_cash_flow": 490000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -461000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 429000000, "free_cash_flow": 577000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "408147249", "ebitda": "597644185", "netIncome": "-145766874", "grossProfit": "556829460", "depreciation": "None", "totalRevenue": "917359530", "costOfRevenue": "360530069", "interestIncome": "None", "incomeBeforeTax": "118557057", "interestExpense": "298000000", "operatingIncome": "538365656", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "79685891", "reportedCurrency": "USD", "netInterestIncome": "-298000000", "nonInterestIncome": "None", "operatingExpenses": "18463804", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "360530069", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189496936", "sellingGeneralAndAdministrative": "19000000", "netIncomeFromContinuingOperations": "40000000" }, "balance": { "goodwill": "1609000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "23587000000", "longTermDebt": "11511000000", "shortTermDebt": "769000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2892000000", "reportedCurrency": "USD", "retainedEarnings": "509000000", "totalLiabilities": "21365000000", "otherCurrentAssets": "1989209864", "totalCurrentAssets": "4764000000", "currentLongTermDebt": "769000000", "longTermInvestments": "164000000", "shortTermInvestments": "68000000", "currentNetReceivables": "2032790136", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18823000000", "currentAccountsPayable": "67000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12280000000", "totalShareholderEquity": "-1253000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6812000000", "totalCurrentLiabilities": "7648000000", "otherNonCurrentLiabilities": "55000000", "totalNonCurrentLiabilities": "13717000000", "cashAndShortTermInvestments": "674000000", "commonStockSharesOutstanding": "119071029", "intangibleAssetsExcludingGoodwill": "2892000000", "cashAndCashEquivalentsAtCarryingValue": "674000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-150000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "490000000", "capitalExpenditures": "87000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "429000000", "cashflowFromInvestment": "-461000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195000000", "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": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "income_statement": { "revenue": 919336168, "cost_of_revenue": 341726930, "gross_profit": 577609237, "ebit": -457651995, "ebitda": -262091451, "pretax_income": -728815843, "tax_provision": 85683743, "net_income": -984859031, "net_income_to_common": -984859031, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 245000000, "total_current_assets": 2900000000, "total_assets": 24131000000, "short_term_debt": 900000000, "long_term_debt": 13336000000, "total_debt": 14236000000, "total_liabilities": 21654000000, "total_equity": -764000000, "shares_outstanding": 143121262, "goodwill_and_intangibles": 4976000000 }, "cash_flow": { "operating_cash_flow": 464000000, "capital_expenditure": 425000000, "free_cash_flow": 889000000, "dividends_paid": 411000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227115, "ticker_id": 461, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-457651995", "ebitda": "-262091451", "netIncome": "-984859031", "grossProfit": "577609237", "depreciation": "None", "totalRevenue": "919336168", "costOfRevenue": "341726930", "interestIncome": "None", "incomeBeforeTax": "-728815843", "interestExpense": "269000000", "operatingIncome": "556440312", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "85683743", "reportedCurrency": "USD", "netInterestIncome": "-269000000", "nonInterestIncome": "None", "operatingExpenses": "21168924", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "341726930", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195560544", "sellingGeneralAndAdministrative": "21000000", "netIncomeFromContinuingOperations": "-808000000" }, "balance": { "goodwill": "1670000000", "inventory": "None", "commonStock": "392000000", "currentDebt": "None", "investments": "None", "totalAssets": "24131000000", "longTermDebt": "13336000000", "shortTermDebt": "900000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3306000000", "reportedCurrency": "USD", "retainedEarnings": "659000000", "totalLiabilities": "21654000000", "otherCurrentAssets": "None", "totalCurrentAssets": "2900000000", "currentLongTermDebt": "100000000", "longTermInvestments": "90000000", "shortTermInvestments": "33000000", "currentNetReceivables": "2622000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21231000000", "currentAccountsPayable": "1180131964", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13436000000", "totalShareholderEquity": "-764000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4657868036", "totalCurrentLiabilities": "6738000000", "otherNonCurrentLiabilities": "2410000000", "totalNonCurrentLiabilities": "14916000000", "cashAndShortTermInvestments": "245000000", "commonStockSharesOutstanding": "143121262", "intangibleAssetsExcludingGoodwill": "3306000000", "cashAndCashEquivalentsAtCarryingValue": "245000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-808000000", "profitLoss": "None", "dividendPayout": "411000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "464000000", "capitalExpenditures": "425000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-351000000", "cashflowFromInvestment": "-335000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "411000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 919336168, "cost_of_revenue": 341726930, "gross_profit": 577609237, "research_and_development": null, "selling_general_admin": 21000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -457651995, "depreciation_amortisation": 195560544, "ebitda": -262091451, "interest_expense": 269000000, "interest_income": null, "other_non_operating": null, "pretax_income": -728815843, "tax_provision": 85683743, "effective_tax_rate": null, "net_income": -984859031, "net_income_continuing_ops": -808000000, "net_income_to_common": -984859031, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 245000000, "short_term_investments": 33000000, "net_receivables": 2622000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2900000000, "net_ppe": null, "goodwill": 1670000000, "intangible_assets": 3306000000, "goodwill_and_intangibles": 4976000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21231000000, "total_assets": 24131000000, "short_term_debt": 900000000, "accounts_payable": 1180131964, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6738000000, "long_term_debt": 13336000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14916000000, "total_liabilities": 21654000000, "total_debt": 14236000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 659000000, "total_equity": -764000000, "shares_outstanding": 143121262, "operating_cash_flow": 464000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 425000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -335000000, "dividends_paid": 411000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -351000000, "free_cash_flow": 889000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-457651995", "ebitda": "-262091451", "netIncome": "-984859031", "grossProfit": "577609237", "depreciation": "None", "totalRevenue": "919336168", "costOfRevenue": "341726930", "interestIncome": "None", "incomeBeforeTax": "-728815843", "interestExpense": "269000000", "operatingIncome": "556440312", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "85683743", "reportedCurrency": "USD", "netInterestIncome": "-269000000", "nonInterestIncome": "None", "operatingExpenses": "21168924", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "341726930", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195560544", "sellingGeneralAndAdministrative": "21000000", "netIncomeFromContinuingOperations": "-808000000" }, "balance": { "goodwill": "1670000000", "inventory": "None", "commonStock": "392000000", "currentDebt": "None", "investments": "None", "totalAssets": "24131000000", "longTermDebt": "13336000000", "shortTermDebt": "900000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3306000000", "reportedCurrency": "USD", "retainedEarnings": "659000000", "totalLiabilities": "21654000000", "otherCurrentAssets": "None", "totalCurrentAssets": "2900000000", "currentLongTermDebt": "100000000", "longTermInvestments": "90000000", "shortTermInvestments": "33000000", "currentNetReceivables": "2622000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21231000000", "currentAccountsPayable": "1180131964", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13436000000", "totalShareholderEquity": "-764000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4657868036", "totalCurrentLiabilities": "6738000000", "otherNonCurrentLiabilities": "2410000000", "totalNonCurrentLiabilities": "14916000000", "cashAndShortTermInvestments": "245000000", "commonStockSharesOutstanding": "143121262", "intangibleAssetsExcludingGoodwill": "3306000000", "cashAndCashEquivalentsAtCarryingValue": "245000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-808000000", "profitLoss": "None", "dividendPayout": "411000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "464000000", "capitalExpenditures": "425000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-351000000", "cashflowFromInvestment": "-335000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "411000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194000000", "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": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "income_statement": { "revenue": 907661762, "cost_of_revenue": 328877444, "gross_profit": 578784318, "ebit": 1000627119, "ebitda": 1191555970, "pretax_income": 741723599, "tax_provision": 98963121, "net_income": 490817098, "net_income_to_common": 490817098, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 466000000, "total_current_assets": 3065000000, "total_assets": 23657000000, "short_term_debt": 567000000, "long_term_debt": 13088000000, "total_debt": 13655000000, "total_liabilities": 20127000000, "total_equity": 149000000, "shares_outstanding": 143108774, "goodwill_and_intangibles": 4919000000 }, "cash_flow": { "operating_cash_flow": 509308509, "capital_expenditure": 401328424, "free_cash_flow": 910636933, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227116, "ticker_id": 461, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1000627119", "ebitda": "1191555970", "netIncome": "490817098", "grossProfit": "578784318", "depreciation": "None", "totalRevenue": "907661762", "costOfRevenue": "328877444", "interestIncome": "None", "incomeBeforeTax": "741723599", "interestExpense": "259000000", "operatingIncome": "561790650", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "98963121", "reportedCurrency": "USD", "netInterestIncome": "-259000000", "nonInterestIncome": "None", "operatingExpenses": "16993667", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "328877444", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190928851", "sellingGeneralAndAdministrative": "17000000", "netIncomeFromContinuingOperations": "643000000" }, "balance": { "goodwill": "1658000000", "inventory": "-1684000000", "commonStock": "392000000", "currentDebt": "None", "investments": "None", "totalAssets": "23657000000", "longTermDebt": "13088000000", "shortTermDebt": "567000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3261000000", "reportedCurrency": "USD", "retainedEarnings": "1636000000", "totalLiabilities": "20127000000", "otherCurrentAssets": "None", "totalCurrentAssets": "3065000000", "currentLongTermDebt": "100000000", "longTermInvestments": "144000000", "shortTermInvestments": "43000000", "currentNetReceivables": "2556000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20592000000", "currentAccountsPayable": "965000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13188000000", "totalShareholderEquity": "149000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3668000000", "totalCurrentLiabilities": "5200000000", "otherNonCurrentLiabilities": "2352000000", "totalNonCurrentLiabilities": "14927000000", "cashAndShortTermInvestments": "466000000", "commonStockSharesOutstanding": "143108774", "intangibleAssetsExcludingGoodwill": "3261000000", "cashAndCashEquivalentsAtCarryingValue": "466000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "490898738", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "509308509", "capitalExpenditures": "401328424", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111169444", "cashflowFromInvestment": "-255479674", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190960609", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 907661762, "cost_of_revenue": 328877444, "gross_profit": 578784318, "research_and_development": null, "selling_general_admin": 17000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1000627119, "depreciation_amortisation": 190928851, "ebitda": 1191555970, "interest_expense": 259000000, "interest_income": null, "other_non_operating": null, "pretax_income": 741723599, "tax_provision": 98963121, "effective_tax_rate": null, "net_income": 490817098, "net_income_continuing_ops": 643000000, "net_income_to_common": 490817098, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 466000000, "short_term_investments": 43000000, "net_receivables": 2556000000, "inventory": -1684000000, "other_current_assets": null, "total_current_assets": 3065000000, "net_ppe": null, "goodwill": 1658000000, "intangible_assets": 3261000000, "goodwill_and_intangibles": 4919000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20592000000, "total_assets": 23657000000, "short_term_debt": 567000000, "accounts_payable": 965000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5200000000, "long_term_debt": 13088000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14927000000, "total_liabilities": 20127000000, "total_debt": 13655000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1636000000, "total_equity": 149000000, "shares_outstanding": 143108774, "operating_cash_flow": 509308509, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 401328424, "acquisitions": null, "other_investing": null, "investing_cash_flow": -255479674, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -111169444, "free_cash_flow": 910636933, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1000627119", "ebitda": "1191555970", "netIncome": "490817098", "grossProfit": "578784318", "depreciation": "None", "totalRevenue": "907661762", "costOfRevenue": "328877444", "interestIncome": "None", "incomeBeforeTax": "741723599", "interestExpense": "259000000", "operatingIncome": "561790650", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "98963121", "reportedCurrency": "USD", "netInterestIncome": "-259000000", "nonInterestIncome": "None", "operatingExpenses": "16993667", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "328877444", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190928851", "sellingGeneralAndAdministrative": "17000000", "netIncomeFromContinuingOperations": "643000000" }, "balance": { "goodwill": "1658000000", "inventory": "-1684000000", "commonStock": "392000000", "currentDebt": "None", "investments": "None", "totalAssets": "23657000000", "longTermDebt": "13088000000", "shortTermDebt": "567000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3261000000", "reportedCurrency": "USD", "retainedEarnings": "1636000000", "totalLiabilities": "20127000000", "otherCurrentAssets": "None", "totalCurrentAssets": "3065000000", "currentLongTermDebt": "100000000", "longTermInvestments": "144000000", "shortTermInvestments": "43000000", "currentNetReceivables": "2556000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20592000000", "currentAccountsPayable": "965000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13188000000", "totalShareholderEquity": "149000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3668000000", "totalCurrentLiabilities": "5200000000", "otherNonCurrentLiabilities": "2352000000", "totalNonCurrentLiabilities": "14927000000", "cashAndShortTermInvestments": "466000000", "commonStockSharesOutstanding": "143108774", "intangibleAssetsExcludingGoodwill": "3261000000", "cashAndCashEquivalentsAtCarryingValue": "466000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "490898738", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "509308509", "capitalExpenditures": "401328424", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111169444", "cashflowFromInvestment": "-255479674", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190960609", "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": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "income_statement": { "revenue": 897970770, "cost_of_revenue": 337485688, "gross_profit": 560485081, "ebit": 532610155, "ebitda": 726739090, "pretax_income": 294677769, "tax_provision": 98557767, "net_income": 27874924, "net_income_to_common": 27874924, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 355000000, "total_current_assets": 2181000000, "total_assets": 23904000000, "short_term_debt": 26000000, "long_term_debt": 13498000000, "total_debt": 13524000000, "total_liabilities": 20988000000, "total_equity": -379000000, "shares_outstanding": 131872066, "goodwill_and_intangibles": 5286000000 }, "cash_flow": { "operating_cash_flow": 276758175, "capital_expenditure": 96566701, "free_cash_flow": 373324876, "dividends_paid": 411000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227117, "ticker_id": 461, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "532610155", "ebitda": "726739090", "netIncome": "27874924", "grossProfit": "560485081", "depreciation": "None", "totalRevenue": "897970770", "costOfRevenue": "337485688", "interestIncome": "None", "incomeBeforeTax": "294677769", "interestExpense": "239000000", "operatingIncome": "542565487", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "98557767", "reportedCurrency": "USD", "netInterestIncome": "-239000000", "nonInterestIncome": "None", "operatingExpenses": "17919594", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "337485688", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "194128935", "sellingGeneralAndAdministrative": "18000000", "netIncomeFromContinuingOperations": "197000000" }, "balance": { "goodwill": "1710000000", "inventory": "-1826000000", "commonStock": "392000000", "currentDebt": "None", "investments": "None", "totalAssets": "23904000000", "longTermDebt": "13498000000", "shortTermDebt": "26000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3576000000", "reportedCurrency": "USD", "retainedEarnings": "1141821738", "totalLiabilities": "20988000000", "otherCurrentAssets": "1684000000", "totalCurrentAssets": "2181000000", "currentLongTermDebt": "26000000", "longTermInvestments": "None", "shortTermInvestments": "43954642", "currentNetReceivables": "1826000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21723000000", "currentAccountsPayable": "888000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13524000000", "totalShareholderEquity": "-379000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4117000000", "totalCurrentLiabilities": "5031000000", "otherNonCurrentLiabilities": "2459000000", "totalNonCurrentLiabilities": "15957000000", "cashAndShortTermInvestments": "355000000", "commonStockSharesOutstanding": "131872066", "intangibleAssetsExcludingGoodwill": "3576000000", "cashAndCashEquivalentsAtCarryingValue": "355000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27874924", "profitLoss": "None", "dividendPayout": "411000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "15000000", "operatingCashflow": "276758175", "capitalExpenditures": "96566701", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-386266805", "cashflowFromInvestment": "-65705178", "stockBasedCompensation": "-152000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "411000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194128935", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 897970770, "cost_of_revenue": 337485688, "gross_profit": 560485081, "research_and_development": null, "selling_general_admin": 18000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 532610155, "depreciation_amortisation": 194128935, "ebitda": 726739090, "interest_expense": 239000000, "interest_income": null, "other_non_operating": null, "pretax_income": 294677769, "tax_provision": 98557767, "effective_tax_rate": null, "net_income": 27874924, "net_income_continuing_ops": 197000000, "net_income_to_common": 27874924, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 355000000, "short_term_investments": 43954642, "net_receivables": 1826000000, "inventory": -1826000000, "other_current_assets": null, "total_current_assets": 2181000000, "net_ppe": null, "goodwill": 1710000000, "intangible_assets": 3576000000, "goodwill_and_intangibles": 5286000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21723000000, "total_assets": 23904000000, "short_term_debt": 26000000, "accounts_payable": 888000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5031000000, "long_term_debt": 13498000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15957000000, "total_liabilities": 20988000000, "total_debt": 13524000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1141821738, "total_equity": -379000000, "shares_outstanding": 131872066, "operating_cash_flow": 276758175, "stock_based_compensation": -152000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96566701, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65705178, "dividends_paid": 411000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -386266805, "free_cash_flow": 373324876, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "532610155", "ebitda": "726739090", "netIncome": "27874924", "grossProfit": "560485081", "depreciation": "None", "totalRevenue": "897970770", "costOfRevenue": "337485688", "interestIncome": "None", "incomeBeforeTax": "294677769", "interestExpense": "239000000", "operatingIncome": "542565487", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "98557767", "reportedCurrency": "USD", "netInterestIncome": "-239000000", "nonInterestIncome": "None", "operatingExpenses": "17919594", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "337485688", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "194128935", "sellingGeneralAndAdministrative": "18000000", "netIncomeFromContinuingOperations": "197000000" }, "balance": { "goodwill": "1710000000", "inventory": "-1826000000", "commonStock": "392000000", "currentDebt": "None", "investments": "None", "totalAssets": "23904000000", "longTermDebt": "13498000000", "shortTermDebt": "26000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3576000000", "reportedCurrency": "USD", "retainedEarnings": "1141821738", "totalLiabilities": "20988000000", "otherCurrentAssets": "1684000000", "totalCurrentAssets": "2181000000", "currentLongTermDebt": "26000000", "longTermInvestments": "None", "shortTermInvestments": "43954642", "currentNetReceivables": "1826000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21723000000", "currentAccountsPayable": "888000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13524000000", "totalShareholderEquity": "-379000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4117000000", "totalCurrentLiabilities": "5031000000", "otherNonCurrentLiabilities": "2459000000", "totalNonCurrentLiabilities": "15957000000", "cashAndShortTermInvestments": "355000000", "commonStockSharesOutstanding": "131872066", "intangibleAssetsExcludingGoodwill": "3576000000", "cashAndCashEquivalentsAtCarryingValue": "355000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27874924", "profitLoss": "None", "dividendPayout": "411000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "15000000", "operatingCashflow": "276758175", "capitalExpenditures": "96566701", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-386266805", "cashflowFromInvestment": "-65705178", "stockBasedCompensation": "-152000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "411000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194128935", "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": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "income_statement": { "revenue": 942237865, "cost_of_revenue": 345247462, "gross_profit": 596990403, "ebit": 272293383, "ebitda": 471632691, "pretax_income": 45210977, "tax_provision": 100697176, "net_income": -233247541, "net_income_to_common": -233247541, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 536242314, "total_current_assets": 2789653894, "total_assets": 23786674383, "short_term_debt": 1107000000, "long_term_debt": 11007000000, "total_debt": 12114000000, "total_liabilities": 19739487491, "total_equity": -396958596, "shares_outstanding": 142989728, "goodwill_and_intangibles": 5416169266 }, "cash_flow": { "operating_cash_flow": 622130660, "capital_expenditure": 217707186, "free_cash_flow": 839837846, "dividends_paid": 411000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227118, "ticker_id": 461, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "272293383", "ebitda": "471632691", "netIncome": "-233247541", "grossProfit": "596990403", "depreciation": "None", "totalRevenue": "942237865", "costOfRevenue": "345247462", "interestIncome": "None", "incomeBeforeTax": "45210977", "interestExpense": "221000000", "operatingIncome": "578495003", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "100697176", "reportedCurrency": "USD", "netInterestIncome": "-221000000", "nonInterestIncome": "None", "operatingExpenses": "18495399", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "345247462", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "199339308", "sellingGeneralAndAdministrative": "18000000", "netIncomeFromContinuingOperations": "-54000000" }, "balance": { "goodwill": "1717169266", "inventory": "-1826000000", "commonStock": "389994410", "currentDebt": "None", "investments": "None", "totalAssets": "23786674383", "longTermDebt": "11007000000", "shortTermDebt": "1107000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3699000000", "reportedCurrency": "USD", "retainedEarnings": "1109295325", "totalLiabilities": "19739487491", "otherCurrentAssets": "1339000000", "totalCurrentAssets": "2789653894", "currentLongTermDebt": "1047000000", "longTermInvestments": "65000000", "shortTermInvestments": "37805580", "currentNetReceivables": "888000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20997020488", "currentAccountsPayable": "85000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11992328119", "totalShareholderEquity": "-396958596", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5134465448", "totalCurrentLiabilities": "6326465448", "otherNonCurrentLiabilities": "61000000", "totalNonCurrentLiabilities": "13413022043", "cashAndShortTermInvestments": "536242314", "commonStockSharesOutstanding": "142989728", "intangibleAssetsExcludingGoodwill": "3699000000", "cashAndCashEquivalentsAtCarryingValue": "536242314", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-233273923", "profitLoss": "None", "dividendPayout": "411000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "622130660", "capitalExpenditures": "217707186", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-244411056", "cashflowFromInvestment": "-86933028", "stockBasedCompensation": "-254405527", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "411000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "199361855", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 942237865, "cost_of_revenue": 345247462, "gross_profit": 596990403, "research_and_development": null, "selling_general_admin": 18000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 272293383, "depreciation_amortisation": 199339308, "ebitda": 471632691, "interest_expense": 221000000, "interest_income": null, "other_non_operating": null, "pretax_income": 45210977, "tax_provision": 100697176, "effective_tax_rate": null, "net_income": -233247541, "net_income_continuing_ops": -54000000, "net_income_to_common": -233247541, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 536242314, "short_term_investments": 37805580, "net_receivables": 888000000, "inventory": -1826000000, "other_current_assets": null, "total_current_assets": 2789653894, "net_ppe": null, "goodwill": 1717169266, "intangible_assets": 3699000000, "goodwill_and_intangibles": 5416169266, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20997020488, "total_assets": 23786674383, "short_term_debt": 1107000000, "accounts_payable": 85000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6326465448, "long_term_debt": 11007000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13413022043, "total_liabilities": 19739487491, "total_debt": 12114000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1109295325, "total_equity": -396958596, "shares_outstanding": 142989728, "operating_cash_flow": 622130660, "stock_based_compensation": -254405527, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 217707186, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86933028, "dividends_paid": 411000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -244411056, "free_cash_flow": 839837846, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "272293383", "ebitda": "471632691", "netIncome": "-233247541", "grossProfit": "596990403", "depreciation": "None", "totalRevenue": "942237865", "costOfRevenue": "345247462", "interestIncome": "None", "incomeBeforeTax": "45210977", "interestExpense": "221000000", "operatingIncome": "578495003", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "100697176", "reportedCurrency": "USD", "netInterestIncome": "-221000000", "nonInterestIncome": "None", "operatingExpenses": "18495399", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "345247462", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "199339308", "sellingGeneralAndAdministrative": "18000000", "netIncomeFromContinuingOperations": "-54000000" }, "balance": { "goodwill": "1717169266", "inventory": "-1826000000", "commonStock": "389994410", "currentDebt": "None", "investments": "None", "totalAssets": "23786674383", "longTermDebt": "11007000000", "shortTermDebt": "1107000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3699000000", "reportedCurrency": "USD", "retainedEarnings": "1109295325", "totalLiabilities": "19739487491", "otherCurrentAssets": "1339000000", "totalCurrentAssets": "2789653894", "currentLongTermDebt": "1047000000", "longTermInvestments": "65000000", "shortTermInvestments": "37805580", "currentNetReceivables": "888000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20997020488", "currentAccountsPayable": "85000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11992328119", "totalShareholderEquity": "-396958596", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5134465448", "totalCurrentLiabilities": "6326465448", "otherNonCurrentLiabilities": "61000000", "totalNonCurrentLiabilities": "13413022043", "cashAndShortTermInvestments": "536242314", "commonStockSharesOutstanding": "142989728", "intangibleAssetsExcludingGoodwill": "3699000000", "cashAndCashEquivalentsAtCarryingValue": "536242314", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-233273923", "profitLoss": "None", "dividendPayout": "411000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "622130660", "capitalExpenditures": "217707186", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-244411056", "cashflowFromInvestment": "-86933028", "stockBasedCompensation": "-254405527", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "411000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "199361855", "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": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "income_statement": { "revenue": 543795359, "cost_of_revenue": 144090966, "gross_profit": 399704392, "ebit": 1273132507, "ebitda": 1331361048, "pretax_income": 1089564567, "tax_provision": 93757820, "net_income": 901062000, "net_income_to_common": 901062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 241000000, "total_current_assets": 2907000000, "total_assets": 23614000000, "short_term_debt": 1338000000, "long_term_debt": 10709000000, "total_debt": 12047000000, "total_liabilities": 19644000000, "total_equity": -315000000, "shares_outstanding": 142917349, "goodwill_and_intangibles": 5395000000 }, "cash_flow": { "operating_cash_flow": 194000000, "capital_expenditure": 122000000, "free_cash_flow": 316000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227120, "ticker_id": 461, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1273132507", "ebitda": "1331361048", "netIncome": "901062000", "grossProfit": "399704392", "depreciation": "None", "totalRevenue": "543795359", "costOfRevenue": "144090966", "interestIncome": "None", "incomeBeforeTax": "1089564567", "interestExpense": "162000000", "operatingIncome": "383913602", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "93757820", "reportedCurrency": "USD", "netInterestIncome": "-162000000", "nonInterestIncome": "None", "operatingExpenses": "15790790", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "144090966", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58228541", "sellingGeneralAndAdministrative": "16000000", "netIncomeFromContinuingOperations": "1009000000" }, "balance": { "goodwill": "1737000000", "inventory": "-1292000000", "commonStock": "392000000", "currentDebt": "None", "investments": "None", "totalAssets": "23614000000", "longTermDebt": "10709000000", "shortTermDebt": "1338000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3658000000", "reportedCurrency": "USD", "retainedEarnings": "1342000000", "totalLiabilities": "19644000000", "otherCurrentAssets": "1339000000", "totalCurrentAssets": "2907000000", "currentLongTermDebt": "1338000000", "longTermInvestments": "99000000", "shortTermInvestments": "99000000", "currentNetReceivables": "2567000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20707000000", "currentAccountsPayable": "1303000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13780000000", "shortLongTermDebtTotal": "12047000000", "totalShareholderEquity": "-315000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3949000000", "totalCurrentLiabilities": "6590000000", "otherNonCurrentLiabilities": "322000000", "totalNonCurrentLiabilities": "13054000000", "cashAndShortTermInvestments": "241000000", "commonStockSharesOutstanding": "142917349", "intangibleAssetsExcludingGoodwill": "3658000000", "cashAndCashEquivalentsAtCarryingValue": "241000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1009000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "194000000", "capitalExpenditures": "122000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2527000000", "cashflowFromInvestment": "-2826000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 543795359, "cost_of_revenue": 144090966, "gross_profit": 399704392, "research_and_development": null, "selling_general_admin": 16000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1273132507, "depreciation_amortisation": 58228541, "ebitda": 1331361048, "interest_expense": 162000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1089564567, "tax_provision": 93757820, "effective_tax_rate": null, "net_income": 901062000, "net_income_continuing_ops": 1009000000, "net_income_to_common": 901062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 241000000, "short_term_investments": 99000000, "net_receivables": 2567000000, "inventory": -1292000000, "other_current_assets": null, "total_current_assets": 2907000000, "net_ppe": null, "goodwill": 1737000000, "intangible_assets": 3658000000, "goodwill_and_intangibles": 5395000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20707000000, "total_assets": 23614000000, "short_term_debt": 1338000000, "accounts_payable": 1303000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6590000000, "long_term_debt": 10709000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13054000000, "total_liabilities": 19644000000, "total_debt": 12047000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1342000000, "total_equity": -315000000, "shares_outstanding": 142917349, "operating_cash_flow": 194000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 122000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2826000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2527000000, "free_cash_flow": 316000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1273132507", "ebitda": "1331361048", "netIncome": "901062000", "grossProfit": "399704392", "depreciation": "None", "totalRevenue": "543795359", "costOfRevenue": "144090966", "interestIncome": "None", "incomeBeforeTax": "1089564567", "interestExpense": "162000000", "operatingIncome": "383913602", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "93757820", "reportedCurrency": "USD", "netInterestIncome": "-162000000", "nonInterestIncome": "None", "operatingExpenses": "15790790", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "144090966", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58228541", "sellingGeneralAndAdministrative": "16000000", "netIncomeFromContinuingOperations": "1009000000" }, "balance": { "goodwill": "1737000000", "inventory": "-1292000000", "commonStock": "392000000", "currentDebt": "None", "investments": "None", "totalAssets": "23614000000", "longTermDebt": "10709000000", "shortTermDebt": "1338000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3658000000", "reportedCurrency": "USD", "retainedEarnings": "1342000000", "totalLiabilities": "19644000000", "otherCurrentAssets": "1339000000", "totalCurrentAssets": "2907000000", "currentLongTermDebt": "1338000000", "longTermInvestments": "99000000", "shortTermInvestments": "99000000", "currentNetReceivables": "2567000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20707000000", "currentAccountsPayable": "1303000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13780000000", "shortLongTermDebtTotal": "12047000000", "totalShareholderEquity": "-315000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3949000000", "totalCurrentLiabilities": "6590000000", "otherNonCurrentLiabilities": "322000000", "totalNonCurrentLiabilities": "13054000000", "cashAndShortTermInvestments": "241000000", "commonStockSharesOutstanding": "142917349", "intangibleAssetsExcludingGoodwill": "3658000000", "cashAndCashEquivalentsAtCarryingValue": "241000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1009000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "194000000", "capitalExpenditures": "122000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2527000000", "cashflowFromInvestment": "-2826000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59000000", "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": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "income_statement": { "revenue": 545227852, "cost_of_revenue": 151001765, "gross_profit": 394226086, "ebit": 100330030, "ebitda": 158095806, "pretax_income": -59792645, "tax_provision": 96276293, "net_income": -277681099, "net_income_to_common": -277681099, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -5083000000, "total_current_assets": -5083000000, "total_assets": 10973000000, "short_term_debt": 273000000, "long_term_debt": 4810000000, "total_debt": 5083000000, "total_liabilities": 1751000000, "total_equity": -1630000000, "shares_outstanding": 112787509, "goodwill_and_intangibles": 3609000000 }, "cash_flow": { "operating_cash_flow": -89000000, "capital_expenditure": 134000000, "free_cash_flow": 45000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227121, "ticker_id": 461, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:20.335148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100330030", "ebitda": "158095806", "netIncome": "-277681099", "grossProfit": "394226086", "depreciation": "None", "totalRevenue": "545227852", "costOfRevenue": "151001765", "interestIncome": "None", "incomeBeforeTax": "-59792645", "interestExpense": "161000000", "operatingIncome": "376997697", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "96276293", "reportedCurrency": "USD", "netInterestIncome": "-161000000", "nonInterestIncome": "None", "operatingExpenses": "17228389", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151001765", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57765776", "sellingGeneralAndAdministrative": "17000000", "netIncomeFromContinuingOperations": "-154000000" }, "balance": { "goodwill": "566000000", "inventory": "-2194000000", "commonStock": "53000000", "currentDebt": "None", "investments": "None", "totalAssets": "10973000000", "longTermDebt": "4810000000", "shortTermDebt": "273000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3043000000", "reportedCurrency": "USD", "retainedEarnings": "326000000", "totalLiabilities": "1751000000", "otherCurrentAssets": "1292000000", "totalCurrentAssets": "-5083000000", "currentLongTermDebt": "273000000", "longTermInvestments": "417000000", "shortTermInvestments": "99000000", "currentNetReceivables": "1374000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9243000000", "currentAccountsPayable": "756000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5149000000", "shortLongTermDebtTotal": "5083000000", "totalShareholderEquity": "-1630000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4111000000", "totalCurrentLiabilities": "5140000000", "otherNonCurrentLiabilities": "114000000", "totalNonCurrentLiabilities": "1751000000", "cashAndShortTermInvestments": "-5083000000", "commonStockSharesOutstanding": "112787509", "intangibleAssetsExcludingGoodwill": "3043000000", "cashAndCashEquivalentsAtCarryingValue": "-5083000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-154000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "15000000", "operatingCashflow": "-89000000", "capitalExpenditures": "134000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-476000000", "cashflowFromInvestment": "-134000000", "stockBasedCompensation": "-152000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 545227852, "cost_of_revenue": 151001765, "gross_profit": 394226086, "research_and_development": null, "selling_general_admin": 17000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100330030, "depreciation_amortisation": 57765776, "ebitda": 158095806, "interest_expense": 161000000, "interest_income": null, "other_non_operating": null, "pretax_income": -59792645, "tax_provision": 96276293, "effective_tax_rate": null, "net_income": -277681099, "net_income_continuing_ops": -154000000, "net_income_to_common": -277681099, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": -5083000000, "short_term_investments": 99000000, "net_receivables": 1374000000, "inventory": -2194000000, "other_current_assets": null, "total_current_assets": -5083000000, "net_ppe": null, "goodwill": 566000000, "intangible_assets": 3043000000, "goodwill_and_intangibles": 3609000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9243000000, "total_assets": 10973000000, "short_term_debt": 273000000, "accounts_payable": 756000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5140000000, "long_term_debt": 4810000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1751000000, "total_liabilities": 1751000000, "total_debt": 5083000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 326000000, "total_equity": -1630000000, "shares_outstanding": 112787509, "operating_cash_flow": -89000000, "stock_based_compensation": -152000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 134000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -134000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -476000000, "free_cash_flow": 45000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100330030", "ebitda": "158095806", "netIncome": "-277681099", "grossProfit": "394226086", "depreciation": "None", "totalRevenue": "545227852", "costOfRevenue": "151001765", "interestIncome": "None", "incomeBeforeTax": "-59792645", "interestExpense": "161000000", "operatingIncome": "376997697", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "96276293", "reportedCurrency": "USD", "netInterestIncome": "-161000000", "nonInterestIncome": "None", "operatingExpenses": "17228389", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151001765", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57765776", "sellingGeneralAndAdministrative": "17000000", "netIncomeFromContinuingOperations": "-154000000" }, "balance": { "goodwill": "566000000", "inventory": "-2194000000", "commonStock": "53000000", "currentDebt": "None", "investments": "None", "totalAssets": "10973000000", "longTermDebt": "4810000000", "shortTermDebt": "273000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3043000000", "reportedCurrency": "USD", "retainedEarnings": "326000000", "totalLiabilities": "1751000000", "otherCurrentAssets": "1292000000", "totalCurrentAssets": "-5083000000", "currentLongTermDebt": "273000000", "longTermInvestments": "417000000", "shortTermInvestments": "99000000", "currentNetReceivables": "1374000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9243000000", "currentAccountsPayable": "756000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5149000000", "shortLongTermDebtTotal": "5083000000", "totalShareholderEquity": "-1630000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4111000000", "totalCurrentLiabilities": "5140000000", "otherNonCurrentLiabilities": "114000000", "totalNonCurrentLiabilities": "1751000000", "cashAndShortTermInvestments": "-5083000000", "commonStockSharesOutstanding": "112787509", "intangibleAssetsExcludingGoodwill": "3043000000", "cashAndCashEquivalentsAtCarryingValue": "-5083000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-154000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "15000000", "operatingCashflow": "-89000000", "capitalExpenditures": "134000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-476000000", "cashflowFromInvestment": "-134000000", "stockBasedCompensation": "-152000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }