{ "ticker": { "uuid": "a0bb0a11-9f9f-476a-92a8-0d34d11aa793", "symbol": "NCLH", "name": "Norwegian Cruise Line Holdings Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Travel Services", "page_url": "https://sharemaestro.com/factors/ticker/a0bb0a11-9f9f-476a-92a8-0d34d11aa793/", "api_url": "https://sharemaestro.com/factors/api/tickers/a0bb0a11-9f9f-476a-92a8-0d34d11aa793/" }, "ticker_metadata": { "id": 2821, "uuid": "a0bb0a11-9f9f-476a-92a8-0d34d11aa793", "symbol": "NCLH", "name": "Norwegian Cruise Line Holdings Ltd", "asset_type": "equity", "market_cap": 8420080000, "stock_exchange_id": 3, "industry": "Travel Services", "sector": "Consumer Cyclical", "description": "Norwegian Cruise Line Holdings Ltd., is a cruise company in North America, Europe, Asia-Pacific and internationally. The company is headquartered in Miami, Florida.", "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": "a0bb0a11-9f9f-476a-92a8-0d34d11aa793", "symbol": "NCLH", "name": "Norwegian Cruise Line Holdings Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Travel Services", "page_url": "https://sharemaestro.com/factors/ticker/a0bb0a11-9f9f-476a-92a8-0d34d11aa793/", "api_url": "https://sharemaestro.com/factors/api/tickers/a0bb0a11-9f9f-476a-92a8-0d34d11aa793/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.8, "value": 0.77, "quality": 0.84, "momentum": 0.2, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 18.75, "market_cap": 8740220643.75, "pe_ratio": 15.3821, "earnings_yield": 0.065, "ebitda_to_ev": 0.1004, "shareholder_yield": 0, "roe": 0.2337, "piotroski_f_score": 5, "momentum_12_1": -0.1268, "volatility_252d": 0.4872 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:01.768913+00:00", "batch_id": "" }, "size": { "price_close": 18.75, "market_cap": 8740220643.75, "market_cap_usd": 8740220643.75, "enterprise_value": 23710045643.75, "shares_outstanding": 466145101, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 15.3821, "pb_ratio": 3.5947, "ptbv_ratio": 4.8688, "ps_ratio": 0.8713, "pcf_ratio": 3.9335, "pfcf_ratio": 1.6207, "ev_ebitda": 9.962, "ev_ebit": 17.8325, "ev_sales": 2.3636, "ev_fcf": 4.3964, "earnings_yield": 0.065, "fcf_yield": 0.2275, "price_to_sales": 0.8713, "price_to_book": 3.5947, "price_to_cashflow": 3.9335, "ebitda_to_ev": 0.1004, "sales_yield": 0.4231 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4305, "operating_margin": 0.1325, "net_margin": 0.0566, "ebitda_margin": 0.2373, "fcf_margin": 0.5376, "roe": 0.2337, "roa": 0.0239, "roic": 0.0751, "roc_greenblatt": null, "asset_turnover": 0.4216, "cash_conversion": 9.4913, "accruals_ratio": -0.0695, "sbc_to_revenue": 0.0091, "piotroski_f_score": 5, "altman_z_score": 0.2825, "earnings_stability_5y": 1.073, "revenue_stability_5y": 0.6435, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1815, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 8.7863, "net_debt_to_ebitda": 6.2897, "debt_to_assets": 0.6369, "interest_coverage": 1.5958, "current_ratio": 0.2104, "quick_ratio": 0.1842, "net_debt": 14969825000, "local_beta": -0.0008, "volatility_252d": 0.4872, "volatility_60d": 1.1754, "max_drawdown_12m": -0.4176, "risk_adjusted_momentum": -0.2603 }, "growth": { "revenue_growth_1y": 0.0653, "revenue_growth_3y_cagr": 0.266, "revenue_growth_5y_cagr": 0.5033, "eps_growth_1y": -0.3336, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2259, "book_value_growth_1y": 0.7376, "revenue_growth": 0.0653, "earnings_growth": -0.3336 }, "momentum": { "price_return_1m": 0.0978, "price_return_3m": -0.0648, "price_return_6m": -0.009, "price_return_9m": -0.2693, "price_return_12m": -0.0414, "price_return_12m_ex1m": -0.1268, "momentum_6m": -0.009, "momentum_12m": -0.0414, "momentum_12_1": -0.1268, "distance_from_52w_high": -0.2964, "distance_from_52w_low": 0.2081, "relative_strength": -0.1414 }, "raw_ttm": { "revenue_ttm": 10031260000, "gross_profit_ttm": 4318154000, "ebit_ttm": 1329594999, "ebitda_ttm": 2380054999, "net_income_ttm": 568207000, "eps_diluted_ttm": 1.2189, "operating_cash_flow_ttm": 2221976000, "capital_expenditure_ttm": 3171053000, "fcf_ttm": 5393029000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 833186000, "cash_and_equivalents": 185047000, "total_current_assets": 1307824000, "total_current_liabilities": 6217359000, "net_ppe": null, "total_assets": 23794853000, "total_debt": 15154872000, "total_equity": 2431446000, "net_working_capital": -3919103000, "book_value_per_share": 5.2161, "retained_earnings": -5461968000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1795157000, "tangible_book_per_share": 3.8511 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 41, "rank_pb": 69, "rank_ptbv": 68, "rank_ps": 25, "rank_pcf": 13, "rank_ev_ebitda": 38, "rank_ev_ebit": 64, "rank_earnings_yield": 41, "rank_fcf_yield": 13, "rank_dividend_yield": 89, "rank_shareholder_yield": 89, "rank_total_yield": 89, "rank_roe": 16, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 53, "rank_fcf_margin": 14, "rank_piotroski": 62, "rank_accruals": 32, "rank_sue": 50, "rank_eps_growth_1y": 86, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 52, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 76, "rank_relative_strength": 66 }, "composites": { "value_composite": 23, "quality_composite": 16, "momentum_composite": 80, "growth_composite": 84, "yield_composite": 92, "svqf_composite": 21, "vc1_composite": 19, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 20, "quality_value_composite": 0.8042, "os_score": 0.8, "value_percentile": 0.77, "quality_percentile": 0.84, "momentum_percentile": 0.2, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4645, "ticker_id": 2821, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:01.768913+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18.75, "market_cap": 8740220643.75, "market_cap_usd": 8740220643.75, "enterprise_value": 23710045643.75, "shares_outstanding": 466145101, "fx_rate_to_usd": null, "pe_ratio": 15.3821066, "pb_ratio": 3.59465957, "ptbv_ratio": 4.86877785, "ps_ratio": 0.87129839, "pcf_ratio": 3.93353513, "pfcf_ratio": 1.62065152, "ev_ebitda": 9.96197384, "ev_ebit": 17.83253221, "ev_sales": 2.3636159, "ev_fcf": 4.39642465, "earnings_yield": 0.0650106, "fcf_yield": 0.22745755, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.43046975, "operating_margin": 0.13254516, "net_margin": 0.05664363, "ebitda_margin": 0.23726381, "fcf_margin": 0.53762229, "roe": 0.23369098, "roa": 0.02387941, "roic": 0.0751374, "roc_greenblatt": null, "asset_turnover": 0.42157268, "cash_conversion": 9.49131039, "accruals_ratio": -0.06950112, "sbc_to_revenue": 0.00911919, "debt_to_equity": 8.78629713, "net_debt_to_ebitda": 6.28969709, "debt_to_assets": 0.63689706, "interest_coverage": 1.59579614, "current_ratio": 0.21035041, "quick_ratio": 0.18417885, "net_debt": 14969825000, "revenue_growth_1y": 0.06534322, "revenue_growth_3y_cagr": 0.26596442, "revenue_growth_5y_cagr": 0.50332775, "eps_growth_1y": -0.33356673, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.22591297, "book_value_growth_1y": 0.73760897, "piotroski_f_score": 5, "altman_z_score": 0.28248597, "earnings_stability_5y": 1.073, "revenue_stability_5y": 0.643506, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09777518, "price_return_3m": -0.06483791, "price_return_6m": -0.0089852, "price_return_9m": -0.26929072, "price_return_12m": -0.04141104, "price_return_12m_ex1m": -0.12678937, "distance_from_52w_high": -0.29643527, "distance_from_52w_low": 0.20811856, "relative_strength": -0.14137462, "local_beta": -0.0008, "volatility_252d": 0.487159, "volatility_60d": 1.175445, "max_drawdown_12m": -0.41763602, "revenue_ttm": 10031260000, "gross_profit_ttm": 4318154000, "ebit_ttm": 1329594999, "ebitda_ttm": 2380054999, "net_income_ttm": 568207000, "eps_diluted_ttm": 1.21894878, "operating_cash_flow_ttm": 2221976000, "capital_expenditure_ttm": 3171053000, "fcf_ttm": 5393029000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 833186000, "cash_and_equivalents": 185047000, "total_current_assets": 1307824000, "total_current_liabilities": 6217359000, "net_ppe": null, "total_assets": 23794853000, "total_debt": 15154872000, "total_equity": 2431446000, "net_working_capital": -3919103000, "book_value_per_share": 5.21607112, "retained_earnings": -5461968000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1795157000, "tangible_book_per_share": 3.85106911, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 41, "rank_pb": 69, "rank_ptbv": 68, "rank_ps": 25, "rank_pcf": 13, "rank_ev_ebitda": 38, "rank_ev_ebit": 64, "rank_earnings_yield": 41, "rank_fcf_yield": 13, "rank_dividend_yield": 89, "rank_shareholder_yield": 89, "rank_total_yield": 89, "rank_roe": 16, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 53, "rank_fcf_margin": 14, "rank_piotroski": 62, "rank_accruals": 32, "rank_sue": 50, "rank_eps_growth_1y": 86, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 52, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 76, "rank_relative_strength": 66, "value_composite": 23, "quality_composite": 16, "momentum_composite": 80, "growth_composite": 84, "yield_composite": 92, "svqf_composite": 21, "vc1_composite": 19, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 20, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 18.75, "os": 0.8, "value": 0.77, "quality": 0.84, "momentum": 0.2, "confidence": 1, "coverage": 1, "pe_ratio": 15.3821, "earnings_yield": 0.065, "shareholder_yield": 0, "roe": 0.2337, "momentum_12_1": -0.1268, "complete_fields": { "id": 4645, "ticker_id": 2821, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:01.768913+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18.75, "market_cap": 8740220643.75, "market_cap_usd": 8740220643.75, "enterprise_value": 23710045643.75, "shares_outstanding": 466145101, "fx_rate_to_usd": null, "pe_ratio": 15.3821066, "pb_ratio": 3.59465957, "ptbv_ratio": 4.86877785, "ps_ratio": 0.87129839, "pcf_ratio": 3.93353513, "pfcf_ratio": 1.62065152, "ev_ebitda": 9.96197384, "ev_ebit": 17.83253221, "ev_sales": 2.3636159, "ev_fcf": 4.39642465, "earnings_yield": 0.0650106, "fcf_yield": 0.22745755, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.43046975, "operating_margin": 0.13254516, "net_margin": 0.05664363, "ebitda_margin": 0.23726381, "fcf_margin": 0.53762229, "roe": 0.23369098, "roa": 0.02387941, "roic": 0.0751374, "roc_greenblatt": null, "asset_turnover": 0.42157268, "cash_conversion": 9.49131039, "accruals_ratio": -0.06950112, "sbc_to_revenue": 0.00911919, "debt_to_equity": 8.78629713, "net_debt_to_ebitda": 6.28969709, "debt_to_assets": 0.63689706, "interest_coverage": 1.59579614, "current_ratio": 0.21035041, "quick_ratio": 0.18417885, "net_debt": 14969825000, "revenue_growth_1y": 0.06534322, "revenue_growth_3y_cagr": 0.26596442, "revenue_growth_5y_cagr": 0.50332775, "eps_growth_1y": -0.33356673, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.22591297, "book_value_growth_1y": 0.73760897, "piotroski_f_score": 5, "altman_z_score": 0.28248597, "earnings_stability_5y": 1.073, "revenue_stability_5y": 0.643506, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09777518, "price_return_3m": -0.06483791, "price_return_6m": -0.0089852, "price_return_9m": -0.26929072, "price_return_12m": -0.04141104, "price_return_12m_ex1m": -0.12678937, "distance_from_52w_high": -0.29643527, "distance_from_52w_low": 0.20811856, "relative_strength": -0.14137462, "local_beta": -0.0008, "volatility_252d": 0.487159, "volatility_60d": 1.175445, "max_drawdown_12m": -0.41763602, "revenue_ttm": 10031260000, "gross_profit_ttm": 4318154000, "ebit_ttm": 1329594999, "ebitda_ttm": 2380054999, "net_income_ttm": 568207000, "eps_diluted_ttm": 1.21894878, "operating_cash_flow_ttm": 2221976000, "capital_expenditure_ttm": 3171053000, "fcf_ttm": 5393029000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 833186000, "cash_and_equivalents": 185047000, "total_current_assets": 1307824000, "total_current_liabilities": 6217359000, "net_ppe": null, "total_assets": 23794853000, "total_debt": 15154872000, "total_equity": 2431446000, "net_working_capital": -3919103000, "book_value_per_share": 5.21607112, "retained_earnings": -5461968000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1795157000, "tangible_book_per_share": 3.85106911, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 41, "rank_pb": 69, "rank_ptbv": 68, "rank_ps": 25, "rank_pcf": 13, "rank_ev_ebitda": 38, "rank_ev_ebit": 64, "rank_earnings_yield": 41, "rank_fcf_yield": 13, "rank_dividend_yield": 89, "rank_shareholder_yield": 89, "rank_total_yield": 89, "rank_roe": 16, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 53, "rank_fcf_margin": 14, "rank_piotroski": 62, "rank_accruals": 32, "rank_sue": 50, "rank_eps_growth_1y": 86, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 52, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 76, "rank_relative_strength": 66, "value_composite": 23, "quality_composite": 16, "momentum_composite": 80, "growth_composite": 84, "yield_composite": 92, "svqf_composite": 21, "vc1_composite": 19, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 20, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "income_statement": { "revenue": 9827592000, "cost_of_revenue": 6685912000, "gross_profit": 3141680000, "ebit": 1592874000, "ebitda": 2738507000, "pretax_income": 428721000, "tax_provision": 5475000, "net_income": 423246000, "net_income_to_common": 423246000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 209893000, "total_current_assets": 1138541000, "total_assets": 22541401000, "short_term_debt": 875899000, "long_term_debt": 13730277000, "total_debt": 14606176000, "total_liabilities": 20331513000, "total_equity": 2209888000, "shares_outstanding": 459518039, "goodwill_and_intangibles": 636289000 }, "cash_flow": { "operating_cash_flow": 2089746000, "capital_expenditure": 3259606000, "free_cash_flow": 5349352000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301814, "ticker_id": 2821, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1592874000", "ebitda": "2738507000", "netIncome": "423246000", "grossProfit": "3141680000", "depreciation": "None", "totalRevenue": "9827592000", "costOfRevenue": "6685912000", "interestIncome": "None", "incomeBeforeTax": "428721000", "interestExpense": "2230123000", "operatingIncome": "1592874000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5475000", "reportedCurrency": "USD", "netInterestIncome": "-953506000", "nonInterestIncome": "None", "operatingExpenses": "1548806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6685912000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1145633000", "sellingGeneralAndAdministrative": "1548806000", "netIncomeFromContinuingOperations": "423246000" }, "balance": { "goodwill": "135764000", "inventory": "138181000", "commonStock": "455000", "currentDebt": "None", "investments": "None", "totalAssets": "22541401000", "longTermDebt": "13730277000", "shortTermDebt": "875899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-5566634000", "totalLiabilities": "20331513000", "otherCurrentAssets": "498808000", "totalCurrentAssets": "1138541000", "currentLongTermDebt": "875899000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "291659000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21402860000", "currentAccountsPayable": "169655000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14606176000", "totalShareholderEquity": "2209888000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4407023000", "totalCurrentLiabilities": "5452577000", "otherNonCurrentLiabilities": "1148659000", "totalNonCurrentLiabilities": "14878936000", "cashAndShortTermInvestments": "209893000", "commonStockSharesOutstanding": "459518039", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "209893000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "423246000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "11024000", "operatingCashflow": "2089746000", "capitalExpenditures": "3259606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1194073000", "cashflowFromInvestment": "-3264691000", "stockBasedCompensation": "88393000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23826000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1162108000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9827592000, "cost_of_revenue": 6685912000, "gross_profit": 3141680000, "research_and_development": null, "selling_general_admin": 1548806000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1592874000, "depreciation_amortisation": 1145633000, "ebitda": 2738507000, "interest_expense": 2230123000, "interest_income": null, "other_non_operating": null, "pretax_income": 428721000, "tax_provision": 5475000, "effective_tax_rate": null, "net_income": 423246000, "net_income_continuing_ops": 423246000, "net_income_to_common": 423246000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 209893000, "short_term_investments": null, "net_receivables": 291659000, "inventory": 138181000, "other_current_assets": null, "total_current_assets": 1138541000, "net_ppe": null, "goodwill": 135764000, "intangible_assets": 500525000, "goodwill_and_intangibles": 636289000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21402860000, "total_assets": 22541401000, "short_term_debt": 875899000, "accounts_payable": 169655000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5452577000, "long_term_debt": 13730277000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14878936000, "total_liabilities": 20331513000, "total_debt": 14606176000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5566634000, "total_equity": 2209888000, "shares_outstanding": 459518039, "operating_cash_flow": 2089746000, "stock_based_compensation": 88393000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3259606000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3264691000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1194073000, "free_cash_flow": 5349352000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1592874000", "ebitda": "2738507000", "netIncome": "423246000", "grossProfit": "3141680000", "depreciation": "None", "totalRevenue": "9827592000", "costOfRevenue": "6685912000", "interestIncome": "None", "incomeBeforeTax": "428721000", "interestExpense": "2230123000", "operatingIncome": "1592874000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5475000", "reportedCurrency": "USD", "netInterestIncome": "-953506000", "nonInterestIncome": "None", "operatingExpenses": "1548806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6685912000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1145633000", "sellingGeneralAndAdministrative": "1548806000", "netIncomeFromContinuingOperations": "423246000" }, "balance": { "goodwill": "135764000", "inventory": "138181000", "commonStock": "455000", "currentDebt": "None", "investments": "None", "totalAssets": "22541401000", "longTermDebt": "13730277000", "shortTermDebt": "875899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-5566634000", "totalLiabilities": "20331513000", "otherCurrentAssets": "498808000", "totalCurrentAssets": "1138541000", "currentLongTermDebt": "875899000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "291659000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21402860000", "currentAccountsPayable": "169655000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14606176000", "totalShareholderEquity": "2209888000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4407023000", "totalCurrentLiabilities": "5452577000", "otherNonCurrentLiabilities": "1148659000", "totalNonCurrentLiabilities": "14878936000", "cashAndShortTermInvestments": "209893000", "commonStockSharesOutstanding": "459518039", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "209893000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "423246000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "11024000", "operatingCashflow": "2089746000", "capitalExpenditures": "3259606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1194073000", "cashflowFromInvestment": "-3264691000", "stockBasedCompensation": "88393000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23826000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1162108000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "income_statement": { "revenue": 9479651000, "cost_of_revenue": 5688696000, "gross_profit": 3790955000, "ebit": 1520130000, "ebitda": 2493642000, "pretax_income": 772907000, "tax_provision": -137350000, "net_income": 910257000, "net_income_to_common": 910257000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190765000, "total_current_assets": 1010104000, "total_assets": 19969811000, "short_term_debt": 1351082000, "long_term_debt": 11776721000, "total_debt": 13127803000, "total_liabilities": 18544372000, "total_equity": 1425439000, "shares_outstanding": 515030548, "goodwill_and_intangibles": 636289000 }, "cash_flow": { "operating_cash_flow": 2049823000, "capital_expenditure": 1210952000, "free_cash_flow": 3260775000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301819, "ticker_id": 2821, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1520130000", "ebitda": "2493642000", "netIncome": "910257000", "grossProfit": "3790955000", "depreciation": "None", "totalRevenue": "9479651000", "costOfRevenue": "5688696000", "interestIncome": "None", "incomeBeforeTax": "772907000", "interestExpense": "747223000", "operatingIncome": "1465906000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-137350000", "reportedCurrency": "USD", "netInterestIncome": "-747223000", "nonInterestIncome": "None", "operatingExpenses": "2325049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5688696000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "973512000", "sellingGeneralAndAdministrative": "1434807000", "netIncomeFromContinuingOperations": "910257000" }, "balance": { "goodwill": "135764000", "inventory": "149718000", "commonStock": "440000", "currentDebt": "None", "investments": "None", "totalAssets": "19969811000", "longTermDebt": "11776721000", "shortTermDebt": "1351082000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-5989880000", "totalLiabilities": "18544372000", "otherCurrentAssets": "448209000", "totalCurrentAssets": "1010104000", "currentLongTermDebt": "1323769000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "221412000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18959707000", "currentAccountsPayable": "171106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13916472000", "totalShareholderEquity": "1425439000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1152713000", "totalCurrentLiabilities": "5780865000", "otherNonCurrentLiabilities": "986786000", "totalNonCurrentLiabilities": "12763507000", "cashAndShortTermInvestments": "190765000", "commonStockSharesOutstanding": "515030548", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "190765000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "910257000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "6950000", "operatingCashflow": "2049823000", "capitalExpenditures": "1210952000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1032085000", "cashflowFromInvestment": "-1229388000", "stockBasedCompensation": "91781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25333000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "973512000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9479651000, "cost_of_revenue": 5688696000, "gross_profit": 3790955000, "research_and_development": null, "selling_general_admin": 1434807000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1520130000, "depreciation_amortisation": 973512000, "ebitda": 2493642000, "interest_expense": 747223000, "interest_income": null, "other_non_operating": null, "pretax_income": 772907000, "tax_provision": -137350000, "effective_tax_rate": null, "net_income": 910257000, "net_income_continuing_ops": 910257000, "net_income_to_common": 910257000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190765000, "short_term_investments": null, "net_receivables": 221412000, "inventory": 149718000, "other_current_assets": null, "total_current_assets": 1010104000, "net_ppe": null, "goodwill": 135764000, "intangible_assets": 500525000, "goodwill_and_intangibles": 636289000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18959707000, "total_assets": 19969811000, "short_term_debt": 1351082000, "accounts_payable": 171106000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5780865000, "long_term_debt": 11776721000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12763507000, "total_liabilities": 18544372000, "total_debt": 13127803000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5989880000, "total_equity": 1425439000, "shares_outstanding": 515030548, "operating_cash_flow": 2049823000, "stock_based_compensation": 91781000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1210952000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1229388000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1032085000, "free_cash_flow": 3260775000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1520130000", "ebitda": "2493642000", "netIncome": "910257000", "grossProfit": "3790955000", "depreciation": "None", "totalRevenue": "9479651000", "costOfRevenue": "5688696000", "interestIncome": "None", "incomeBeforeTax": "772907000", "interestExpense": "747223000", "operatingIncome": "1465906000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-137350000", "reportedCurrency": "USD", "netInterestIncome": "-747223000", "nonInterestIncome": "None", "operatingExpenses": "2325049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5688696000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "973512000", "sellingGeneralAndAdministrative": "1434807000", "netIncomeFromContinuingOperations": "910257000" }, "balance": { "goodwill": "135764000", "inventory": "149718000", "commonStock": "440000", "currentDebt": "None", "investments": "None", "totalAssets": "19969811000", "longTermDebt": "11776721000", "shortTermDebt": "1351082000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-5989880000", "totalLiabilities": "18544372000", "otherCurrentAssets": "448209000", "totalCurrentAssets": "1010104000", "currentLongTermDebt": "1323769000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "221412000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18959707000", "currentAccountsPayable": "171106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13916472000", "totalShareholderEquity": "1425439000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1152713000", "totalCurrentLiabilities": "5780865000", "otherNonCurrentLiabilities": "986786000", "totalNonCurrentLiabilities": "12763507000", "cashAndShortTermInvestments": "190765000", "commonStockSharesOutstanding": "515030548", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "190765000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "910257000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "6950000", "operatingCashflow": "2049823000", "capitalExpenditures": "1210952000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1032085000", "cashflowFromInvestment": "-1229388000", "stockBasedCompensation": "91781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25333000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "973512000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "income_statement": { "revenue": 8549924000, "cost_of_revenue": 5468587000, "gross_profit": 3081337000, "ebit": 890707000, "ebitda": 1773943000, "pretax_income": 163176000, "tax_provision": -3002000, "net_income": 166178000, "net_income_to_common": 166178000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402415000, "total_current_assets": 1313148000, "total_assets": 19492990000, "short_term_debt": 1744778000, "long_term_debt": 12314147000, "total_debt": 14058925000, "total_liabilities": 19192183000, "total_equity": 300807000, "shares_outstanding": 427400849, "goodwill_and_intangibles": 598659000 }, "cash_flow": { "operating_cash_flow": 2005714000, "capital_expenditure": 2750362000, "free_cash_flow": 4756076000, "dividends_paid": 346857000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301824, "ticker_id": 2821, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "890707000", "ebitda": "1773943000", "netIncome": "166178000", "grossProfit": "3081337000", "depreciation": "None", "totalRevenue": "8549924000", "costOfRevenue": "5468587000", "interestIncome": "None", "incomeBeforeTax": "163176000", "interestExpense": "727531000", "operatingIncome": "930911000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3002000", "reportedCurrency": "USD", "netInterestIncome": "-707270000", "nonInterestIncome": "None", "operatingExpenses": "2150426000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5468587000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "883236000", "sellingGeneralAndAdministrative": "1392127000", "netIncomeFromContinuingOperations": "-209817000" }, "balance": { "goodwill": "98134000", "inventory": "157646000", "commonStock": "425000", "currentDebt": "None", "investments": "None", "totalAssets": "19492990000", "longTermDebt": "12314147000", "shortTermDebt": "1744778000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-6900137000", "totalLiabilities": "19192183000", "otherCurrentAssets": "472816000", "totalCurrentAssets": "1313148000", "currentLongTermDebt": "1744778000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "280271000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18179842000", "currentAccountsPayable": "174338000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14058925000", "totalShareholderEquity": "300807000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1058919000", "totalCurrentLiabilities": "6038701000", "otherNonCurrentLiabilities": "839335000", "totalNonCurrentLiabilities": "13153482000", "cashAndShortTermInvestments": "402415000", "commonStockSharesOutstanding": "427400849", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "402415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166178000", "profitLoss": "None", "dividendPayout": "346857000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-11042000", "operatingCashflow": "2005714000", "capitalExpenditures": "2750362000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "346857000", "cashflowFromInvestment": "-2897143000", "stockBasedCompensation": "118940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "346857000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26860000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "883236000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8549924000, "cost_of_revenue": 5468587000, "gross_profit": 3081337000, "research_and_development": null, "selling_general_admin": 1392127000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 890707000, "depreciation_amortisation": 883236000, "ebitda": 1773943000, "interest_expense": 727531000, "interest_income": null, "other_non_operating": null, "pretax_income": 163176000, "tax_provision": -3002000, "effective_tax_rate": null, "net_income": 166178000, "net_income_continuing_ops": -209817000, "net_income_to_common": 166178000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 402415000, "short_term_investments": null, "net_receivables": 280271000, "inventory": 157646000, "other_current_assets": null, "total_current_assets": 1313148000, "net_ppe": null, "goodwill": 98134000, "intangible_assets": 500525000, "goodwill_and_intangibles": 598659000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18179842000, "total_assets": 19492990000, "short_term_debt": 1744778000, "accounts_payable": 174338000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6038701000, "long_term_debt": 12314147000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13153482000, "total_liabilities": 19192183000, "total_debt": 14058925000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6900137000, "total_equity": 300807000, "shares_outstanding": 427400849, "operating_cash_flow": 2005714000, "stock_based_compensation": 118940000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2750362000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2897143000, "dividends_paid": 346857000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 346857000, "free_cash_flow": 4756076000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "890707000", "ebitda": "1773943000", "netIncome": "166178000", "grossProfit": "3081337000", "depreciation": "None", "totalRevenue": "8549924000", "costOfRevenue": "5468587000", "interestIncome": "None", "incomeBeforeTax": "163176000", "interestExpense": "727531000", "operatingIncome": "930911000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3002000", "reportedCurrency": "USD", "netInterestIncome": "-707270000", "nonInterestIncome": "None", "operatingExpenses": "2150426000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5468587000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "883236000", "sellingGeneralAndAdministrative": "1392127000", "netIncomeFromContinuingOperations": "-209817000" }, "balance": { "goodwill": "98134000", "inventory": "157646000", "commonStock": "425000", "currentDebt": "None", "investments": "None", "totalAssets": "19492990000", "longTermDebt": "12314147000", "shortTermDebt": "1744778000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-6900137000", "totalLiabilities": "19192183000", "otherCurrentAssets": "472816000", "totalCurrentAssets": "1313148000", "currentLongTermDebt": "1744778000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "280271000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18179842000", "currentAccountsPayable": "174338000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14058925000", "totalShareholderEquity": "300807000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1058919000", "totalCurrentLiabilities": "6038701000", "otherNonCurrentLiabilities": "839335000", "totalNonCurrentLiabilities": "13153482000", "cashAndShortTermInvestments": "402415000", "commonStockSharesOutstanding": "427400849", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "402415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166178000", "profitLoss": "None", "dividendPayout": "346857000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-11042000", "operatingCashflow": "2005714000", "capitalExpenditures": "2750362000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "346857000", "cashflowFromInvestment": "-2897143000", "stockBasedCompensation": "118940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "346857000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26860000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "883236000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "income_statement": { "revenue": 4843760000, "cost_of_revenue": 4267086000, "gross_profit": 576674000, "ebit": -1475191000, "ebitda": -665138000, "pretax_income": -2276703000, "tax_provision": -6794000, "net_income": -2269909000, "net_income_to_common": -2269909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 946987000, "total_current_assets": 1872869000, "total_assets": 18557694000, "short_term_debt": 991128000, "long_term_debt": 12630402000, "total_debt": 13621530000, "total_liabilities": 18489103000, "total_equity": 68591000, "shares_outstanding": 419773195, "goodwill_and_intangibles": 598659000 }, "cash_flow": { "operating_cash_flow": 210020000, "capital_expenditure": 1783857000, "free_cash_flow": 1993877000, "dividends_paid": 15720000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301829, "ticker_id": 2821, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1475191000", "ebitda": "-665138000", "netIncome": "-2269909000", "grossProfit": "576674000", "depreciation": "None", "totalRevenue": "4843760000", "costOfRevenue": "4267086000", "interestIncome": "None", "incomeBeforeTax": "-2276703000", "interestExpense": "801512000", "operatingIncome": "-1551757000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-6794000", "reportedCurrency": "USD", "netInterestIncome": "-801512000", "nonInterestIncome": "None", "operatingExpenses": "2128431000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4267086000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "810053000", "sellingGeneralAndAdministrative": "1379105000", "netIncomeFromContinuingOperations": "-2269909000" }, "balance": { "goodwill": "98134000", "inventory": "148717000", "commonStock": "421000", "currentDebt": "None", "investments": "None", "totalAssets": "18557694000", "longTermDebt": "12630402000", "shortTermDebt": "991128000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-7066315000", "totalLiabilities": "18489103000", "otherCurrentAssets": "450893000", "totalCurrentAssets": "1872869000", "currentLongTermDebt": "991128000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "326272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16684825000", "currentAccountsPayable": "228742000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15223452000", "shortLongTermDebtTotal": "13621530000", "totalShareholderEquity": "68591000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1318460000", "totalCurrentLiabilities": "5054851000", "otherNonCurrentLiabilities": "803850000", "totalNonCurrentLiabilities": "13434252000", "cashAndShortTermInvestments": "946987000", "commonStockSharesOutstanding": "419773195", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "946987000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2269909000", "profitLoss": "None", "dividendPayout": "15720000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-33609000", "operatingCashflow": "210020000", "capitalExpenditures": "1783857000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "986224000", "cashflowFromInvestment": "-1755904000", "stockBasedCompensation": "113563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15720000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20987000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "810053000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4843760000, "cost_of_revenue": 4267086000, "gross_profit": 576674000, "research_and_development": null, "selling_general_admin": 1379105000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1475191000, "depreciation_amortisation": 810053000, "ebitda": -665138000, "interest_expense": 801512000, "interest_income": null, "other_non_operating": null, "pretax_income": -2276703000, "tax_provision": -6794000, "effective_tax_rate": null, "net_income": -2269909000, "net_income_continuing_ops": -2269909000, "net_income_to_common": -2269909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 946987000, "short_term_investments": 0, "net_receivables": 326272000, "inventory": 148717000, "other_current_assets": null, "total_current_assets": 1872869000, "net_ppe": null, "goodwill": 98134000, "intangible_assets": 500525000, "goodwill_and_intangibles": 598659000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16684825000, "total_assets": 18557694000, "short_term_debt": 991128000, "accounts_payable": 228742000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5054851000, "long_term_debt": 12630402000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13434252000, "total_liabilities": 18489103000, "total_debt": 13621530000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7066315000, "total_equity": 68591000, "shares_outstanding": 419773195, "operating_cash_flow": 210020000, "stock_based_compensation": 113563000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1783857000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1755904000, "dividends_paid": 15720000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 986224000, "free_cash_flow": 1993877000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1475191000", "ebitda": "-665138000", "netIncome": "-2269909000", "grossProfit": "576674000", "depreciation": "None", "totalRevenue": "4843760000", "costOfRevenue": "4267086000", "interestIncome": "None", "incomeBeforeTax": "-2276703000", "interestExpense": "801512000", "operatingIncome": "-1551757000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-6794000", "reportedCurrency": "USD", "netInterestIncome": "-801512000", "nonInterestIncome": "None", "operatingExpenses": "2128431000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4267086000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "810053000", "sellingGeneralAndAdministrative": "1379105000", "netIncomeFromContinuingOperations": "-2269909000" }, "balance": { "goodwill": "98134000", "inventory": "148717000", "commonStock": "421000", "currentDebt": "None", "investments": "None", "totalAssets": "18557694000", "longTermDebt": "12630402000", "shortTermDebt": "991128000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-7066315000", "totalLiabilities": "18489103000", "otherCurrentAssets": "450893000", "totalCurrentAssets": "1872869000", "currentLongTermDebt": "991128000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "326272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16684825000", "currentAccountsPayable": "228742000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15223452000", "shortLongTermDebtTotal": "13621530000", "totalShareholderEquity": "68591000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1318460000", "totalCurrentLiabilities": "5054851000", "otherNonCurrentLiabilities": "803850000", "totalNonCurrentLiabilities": "13434252000", "cashAndShortTermInvestments": "946987000", "commonStockSharesOutstanding": "419773195", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "946987000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2269909000", "profitLoss": "None", "dividendPayout": "15720000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-33609000", "operatingCashflow": "210020000", "capitalExpenditures": "1783857000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "986224000", "cashflowFromInvestment": "-1755904000", "stockBasedCompensation": "113563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15720000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20987000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "810053000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "income_statement": { "revenue": 647986000, "cost_of_revenue": 1608037000, "gross_profit": -960051000, "ebit": -2428395000, "ebitda": -1669791000, "pretax_income": -4501320000, "tax_provision": 5267000, "net_income": -4506587000, "net_income_to_common": -4506587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1506647000, "total_current_assets": 3301568000, "total_assets": 18729837000, "short_term_debt": 876890000, "long_term_debt": 11569700000, "total_debt": 12446590000, "total_liabilities": 16297187000, "total_equity": 2432650000, "shares_outstanding": 365449967, "goodwill_and_intangibles": 598659000 }, "cash_flow": { "operating_cash_flow": -2468009000, "capital_expenditure": 752843000, "free_cash_flow": -1715166000, "dividends_paid": 2604458000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301834, "ticker_id": 2821, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2428395000", "ebitda": "-1669791000", "netIncome": "-4506587000", "grossProfit": "-960051000", "depreciation": "None", "totalRevenue": "647986000", "costOfRevenue": "1608037000", "interestIncome": "None", "incomeBeforeTax": "-4501320000", "interestExpense": "2072925000", "operatingIncome": "-2552348000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "5267000", "reportedCurrency": "USD", "netInterestIncome": "-2072925000", "nonInterestIncome": "None", "operatingExpenses": "1592297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "123953000", "costofGoodsAndServicesSold": "1608037000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "758604000", "sellingGeneralAndAdministrative": "891452000", "netIncomeFromContinuingOperations": "-4506587000" }, "balance": { "goodwill": "98134000", "inventory": "118205000", "commonStock": "417000", "currentDebt": "None", "investments": "None", "totalAssets": "18729837000", "longTermDebt": "11569700000", "shortTermDebt": "876890000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-4796406000", "totalLiabilities": "16297187000", "otherCurrentAssets": "269243000", "totalCurrentAssets": "3301568000", "currentLongTermDebt": "876890000", "longTermInvestments": "None", "shortTermInvestments": "240000000", "currentNetReceivables": "1167473000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15428269000", "currentAccountsPayable": "233172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13528806000", "shortLongTermDebtTotal": "12446590000", "totalShareholderEquity": "2432650000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1059034000", "totalCurrentLiabilities": "3730432000", "otherNonCurrentLiabilities": "997055000", "totalNonCurrentLiabilities": "12566755000", "cashAndShortTermInvestments": "1506647000", "commonStockSharesOutstanding": "365449967", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "1506647000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4506587000", "profitLoss": "None", "dividendPayout": "2604458000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-37481000", "operatingCashflow": "-2468009000", "capitalExpenditures": "752843000", "changeInReceivables": "-1159998000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1678218000", "cashflowFromInvestment": "-1004044000", "stockBasedCompensation": "124077000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2604458000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1793835000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16687000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "758604000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 647986000, "cost_of_revenue": 1608037000, "gross_profit": -960051000, "research_and_development": null, "selling_general_admin": 891452000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2428395000, "depreciation_amortisation": 758604000, "ebitda": -1669791000, "interest_expense": 2072925000, "interest_income": null, "other_non_operating": null, "pretax_income": -4501320000, "tax_provision": 5267000, "effective_tax_rate": null, "net_income": -4506587000, "net_income_continuing_ops": -4506587000, "net_income_to_common": -4506587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1506647000, "short_term_investments": 240000000, "net_receivables": 1167473000, "inventory": 118205000, "other_current_assets": null, "total_current_assets": 3301568000, "net_ppe": null, "goodwill": 98134000, "intangible_assets": 500525000, "goodwill_and_intangibles": 598659000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15428269000, "total_assets": 18729837000, "short_term_debt": 876890000, "accounts_payable": 233172000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3730432000, "long_term_debt": 11569700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12566755000, "total_liabilities": 16297187000, "total_debt": 12446590000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4796406000, "total_equity": 2432650000, "shares_outstanding": 365449967, "operating_cash_flow": -2468009000, "stock_based_compensation": 124077000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 752843000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1004044000, "dividends_paid": 2604458000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1678218000, "free_cash_flow": -1715166000, "net_change_in_cash": -1793835000 }, "raw_data": { "income": { "ebit": "-2428395000", "ebitda": "-1669791000", "netIncome": "-4506587000", "grossProfit": "-960051000", "depreciation": "None", "totalRevenue": "647986000", "costOfRevenue": "1608037000", "interestIncome": "None", "incomeBeforeTax": "-4501320000", "interestExpense": "2072925000", "operatingIncome": "-2552348000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "5267000", "reportedCurrency": "USD", "netInterestIncome": "-2072925000", "nonInterestIncome": "None", "operatingExpenses": "1592297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "123953000", "costofGoodsAndServicesSold": "1608037000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "758604000", "sellingGeneralAndAdministrative": "891452000", "netIncomeFromContinuingOperations": "-4506587000" }, "balance": { "goodwill": "98134000", "inventory": "118205000", "commonStock": "417000", "currentDebt": "None", "investments": "None", "totalAssets": "18729837000", "longTermDebt": "11569700000", "shortTermDebt": "876890000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-4796406000", "totalLiabilities": "16297187000", "otherCurrentAssets": "269243000", "totalCurrentAssets": "3301568000", "currentLongTermDebt": "876890000", "longTermInvestments": "None", "shortTermInvestments": "240000000", "currentNetReceivables": "1167473000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15428269000", "currentAccountsPayable": "233172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13528806000", "shortLongTermDebtTotal": "12446590000", "totalShareholderEquity": "2432650000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1059034000", "totalCurrentLiabilities": "3730432000", "otherNonCurrentLiabilities": "997055000", "totalNonCurrentLiabilities": "12566755000", "cashAndShortTermInvestments": "1506647000", "commonStockSharesOutstanding": "365449967", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "1506647000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4506587000", "profitLoss": "None", "dividendPayout": "2604458000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-37481000", "operatingCashflow": "-2468009000", "capitalExpenditures": "752843000", "changeInReceivables": "-1159998000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1678218000", "cashflowFromInvestment": "-1004044000", "stockBasedCompensation": "124077000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2604458000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1793835000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16687000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "758604000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "income_statement": { "revenue": 1279908000, "cost_of_revenue": 1693061000, "gross_profit": -413153000, "ebit": -3517734000, "ebitda": -2778115000, "pretax_income": -4000047000, "tax_provision": 12467000, "net_income": -4012514000, "net_income_to_common": -4012514000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3300482000, "total_current_assets": 3557544000, "total_assets": 18399317000, "short_term_debt": 124885000, "long_term_debt": 11681234000, "total_debt": 11806119000, "total_liabilities": 14045212000, "total_equity": 4354105000, "shares_outstanding": 254728932, "goodwill_and_intangibles": 598659000 }, "cash_flow": { "operating_cash_flow": -2556243000, "capital_expenditure": 946545000, "free_cash_flow": -1609698000, "dividends_paid": 6080647000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301839, "ticker_id": 2821, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3517734000", "ebitda": "-2778115000", "netIncome": "-4012514000", "grossProfit": "-413153000", "depreciation": "None", "totalRevenue": "1279908000", "costOfRevenue": "1693061000", "interestIncome": "454518000", "incomeBeforeTax": "-4000047000", "interestExpense": "482313000", "operatingIncome": "-3484135000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "12467000", "reportedCurrency": "USD", "netInterestIncome": "-482313000", "nonInterestIncome": "None", "operatingExpenses": "3070982000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-33599000", "costofGoodsAndServicesSold": "1693061000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "739619000", "sellingGeneralAndAdministrative": "745345000", "netIncomeFromContinuingOperations": "-4012514000" }, "balance": { "goodwill": "98134000", "inventory": "82381000", "commonStock": "316000", "currentDebt": "None", "investments": "None", "totalAssets": "18399317000", "longTermDebt": "11681234000", "shortTermDebt": "124885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-295449000", "totalLiabilities": "14045212000", "otherCurrentAssets": "154103000", "totalCurrentAssets": "3557544000", "currentLongTermDebt": "124885000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "20578000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14841773000", "currentAccountsPayable": "83136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13411226000", "shortLongTermDebtTotal": "11806119000", "totalShareholderEquity": "4354105000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "596056000", "totalCurrentLiabilities": "1913903000", "otherNonCurrentLiabilities": "450075000", "totalNonCurrentLiabilities": "12131309000", "cashAndShortTermInvestments": "3300482000", "commonStockSharesOutstanding": "254728932", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "3300482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4012514000", "profitLoss": "None", "dividendPayout": "6080647000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "10555000", "operatingCashflow": "-2556243000", "capitalExpenditures": "946545000", "changeInReceivables": "30797000", "changeInExchangeRate": "None", "cashflowFromFinancing": "6579211000", "cashflowFromInvestment": "-975362000", "stockBasedCompensation": "111297000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6080647000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3047606000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15407000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "739619000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1279908000, "cost_of_revenue": 1693061000, "gross_profit": -413153000, "research_and_development": null, "selling_general_admin": 745345000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3517734000, "depreciation_amortisation": 739619000, "ebitda": -2778115000, "interest_expense": 482313000, "interest_income": null, "other_non_operating": null, "pretax_income": -4000047000, "tax_provision": 12467000, "effective_tax_rate": null, "net_income": -4012514000, "net_income_continuing_ops": -4012514000, "net_income_to_common": -4012514000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3300482000, "short_term_investments": 0, "net_receivables": 20578000, "inventory": 82381000, "other_current_assets": null, "total_current_assets": 3557544000, "net_ppe": null, "goodwill": 98134000, "intangible_assets": 500525000, "goodwill_and_intangibles": 598659000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14841773000, "total_assets": 18399317000, "short_term_debt": 124885000, "accounts_payable": 83136000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1913903000, "long_term_debt": 11681234000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12131309000, "total_liabilities": 14045212000, "total_debt": 11806119000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -295449000, "total_equity": 4354105000, "shares_outstanding": 254728932, "operating_cash_flow": -2556243000, "stock_based_compensation": 111297000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 946545000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -975362000, "dividends_paid": 6080647000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6579211000, "free_cash_flow": -1609698000, "net_change_in_cash": 3047606000 }, "raw_data": { "income": { "ebit": "-3517734000", "ebitda": "-2778115000", "netIncome": "-4012514000", "grossProfit": "-413153000", "depreciation": "None", "totalRevenue": "1279908000", "costOfRevenue": "1693061000", "interestIncome": "454518000", "incomeBeforeTax": "-4000047000", "interestExpense": "482313000", "operatingIncome": "-3484135000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "12467000", "reportedCurrency": "USD", "netInterestIncome": "-482313000", "nonInterestIncome": "None", "operatingExpenses": "3070982000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-33599000", "costofGoodsAndServicesSold": "1693061000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "739619000", "sellingGeneralAndAdministrative": "745345000", "netIncomeFromContinuingOperations": "-4012514000" }, "balance": { "goodwill": "98134000", "inventory": "82381000", "commonStock": "316000", "currentDebt": "None", "investments": "None", "totalAssets": "18399317000", "longTermDebt": "11681234000", "shortTermDebt": "124885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-295449000", "totalLiabilities": "14045212000", "otherCurrentAssets": "154103000", "totalCurrentAssets": "3557544000", "currentLongTermDebt": "124885000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "20578000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14841773000", "currentAccountsPayable": "83136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13411226000", "shortLongTermDebtTotal": "11806119000", "totalShareholderEquity": "4354105000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "596056000", "totalCurrentLiabilities": "1913903000", "otherNonCurrentLiabilities": "450075000", "totalNonCurrentLiabilities": "12131309000", "cashAndShortTermInvestments": "3300482000", "commonStockSharesOutstanding": "254728932", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "3300482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4012514000", "profitLoss": "None", "dividendPayout": "6080647000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "10555000", "operatingCashflow": "-2556243000", "capitalExpenditures": "946545000", "changeInReceivables": "30797000", "changeInExchangeRate": "None", "cashflowFromFinancing": "6579211000", "cashflowFromInvestment": "-975362000", "stockBasedCompensation": "111297000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6080647000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3047606000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15407000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "739619000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "income_statement": { "revenue": 6462376000, "cost_of_revenue": 3663261000, "gross_profit": 2799115000, "ebit": 1168702000, "ebitda": 1812742000, "pretax_income": 911365000, "tax_provision": -18863000, "net_income": 930228000, "net_income_to_common": 930228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 252876000, "total_current_assets": 730145000, "total_assets": 16684599000, "short_term_debt": 746358000, "long_term_debt": 6055335000, "total_debt": 6801693000, "total_liabilities": 10169020000, "total_equity": 6515579000, "shares_outstanding": 216475076, "goodwill_and_intangibles": 2216706000 }, "cash_flow": { "operating_cash_flow": 1822605000, "capital_expenditure": 1637170000, "free_cash_flow": 3459775000, "dividends_paid": 31937000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301844, "ticker_id": 2821, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1168702000", "ebitda": "1812742000", "netIncome": "930228000", "grossProfit": "2799115000", "depreciation": "None", "totalRevenue": "6462376000", "costOfRevenue": "3663261000", "interestIncome": "256191000", "incomeBeforeTax": "911365000", "interestExpense": "257337000", "operatingIncome": "1178077000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-18863000", "reportedCurrency": "USD", "netInterestIncome": "-272867000", "nonInterestIncome": "None", "operatingExpenses": "1621038000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6155000", "costofGoodsAndServicesSold": "3663261000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "644040000", "sellingGeneralAndAdministrative": "974850000", "netIncomeFromContinuingOperations": "930228000" }, "balance": { "goodwill": "1388931000", "inventory": "95427000", "commonStock": "237000", "currentDebt": "None", "investments": "None", "totalAssets": "16684599000", "longTermDebt": "6055335000", "shortTermDebt": "746358000", "treasuryStock": "-1253926000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "827775000", "reportedCurrency": "USD", "retainedEarnings": "3829068000", "totalLiabilities": "10169020000", "otherCurrentAssets": "306733000", "totalCurrentAssets": "730145000", "currentLongTermDebt": "746358000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75109000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15954454000", "currentAccountsPayable": "100777000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13135337000", "shortLongTermDebtTotal": "6801693000", "totalShareholderEquity": "6515579000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "782275000", "totalCurrentLiabilities": "3584390000", "otherNonCurrentLiabilities": "529295000", "totalNonCurrentLiabilities": "6584630000", "cashAndShortTermInvestments": "252876000", "commonStockSharesOutstanding": "216475076", "intangibleAssetsExcludingGoodwill": "827775000", "cashAndCashEquivalentsAtCarryingValue": "252876000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "930228000", "profitLoss": "None", "dividendPayout": "31937000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-6155000", "operatingCashflow": "1822605000", "capitalExpenditures": "1637170000", "changeInReceivables": "-14104000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53388000", "cashflowFromInvestment": "-1680192000", "stockBasedCompensation": "95055000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31937000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "89025000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-370799000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "647102000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6462376000, "cost_of_revenue": 3663261000, "gross_profit": 2799115000, "research_and_development": null, "selling_general_admin": 974850000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1168702000, "depreciation_amortisation": 644040000, "ebitda": 1812742000, "interest_expense": 257337000, "interest_income": null, "other_non_operating": null, "pretax_income": 911365000, "tax_provision": -18863000, "effective_tax_rate": null, "net_income": 930228000, "net_income_continuing_ops": 930228000, "net_income_to_common": 930228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 252876000, "short_term_investments": null, "net_receivables": 75109000, "inventory": 95427000, "other_current_assets": null, "total_current_assets": 730145000, "net_ppe": null, "goodwill": 1388931000, "intangible_assets": 827775000, "goodwill_and_intangibles": 2216706000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15954454000, "total_assets": 16684599000, "short_term_debt": 746358000, "accounts_payable": 100777000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3584390000, "long_term_debt": 6055335000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6584630000, "total_liabilities": 10169020000, "total_debt": 6801693000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3829068000, "total_equity": 6515579000, "shares_outstanding": 216475076, "operating_cash_flow": 1822605000, "stock_based_compensation": 95055000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1637170000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1680192000, "dividends_paid": 31937000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53388000, "free_cash_flow": 3459775000, "net_change_in_cash": 89025000 }, "raw_data": { "income": { "ebit": "1168702000", "ebitda": "1812742000", "netIncome": "930228000", "grossProfit": "2799115000", "depreciation": "None", "totalRevenue": "6462376000", "costOfRevenue": "3663261000", "interestIncome": "256191000", "incomeBeforeTax": "911365000", "interestExpense": "257337000", "operatingIncome": "1178077000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-18863000", "reportedCurrency": "USD", "netInterestIncome": "-272867000", "nonInterestIncome": "None", "operatingExpenses": "1621038000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6155000", "costofGoodsAndServicesSold": "3663261000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "644040000", "sellingGeneralAndAdministrative": "974850000", "netIncomeFromContinuingOperations": "930228000" }, "balance": { "goodwill": "1388931000", "inventory": "95427000", "commonStock": "237000", "currentDebt": "None", "investments": "None", "totalAssets": "16684599000", "longTermDebt": "6055335000", "shortTermDebt": "746358000", "treasuryStock": "-1253926000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "827775000", "reportedCurrency": "USD", "retainedEarnings": "3829068000", "totalLiabilities": "10169020000", "otherCurrentAssets": "306733000", "totalCurrentAssets": "730145000", "currentLongTermDebt": "746358000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75109000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15954454000", "currentAccountsPayable": "100777000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13135337000", "shortLongTermDebtTotal": "6801693000", "totalShareholderEquity": "6515579000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "782275000", "totalCurrentLiabilities": "3584390000", "otherNonCurrentLiabilities": "529295000", "totalNonCurrentLiabilities": "6584630000", "cashAndShortTermInvestments": "252876000", "commonStockSharesOutstanding": "216475076", "intangibleAssetsExcludingGoodwill": "827775000", "cashAndCashEquivalentsAtCarryingValue": "252876000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "930228000", "profitLoss": "None", "dividendPayout": "31937000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-6155000", "operatingCashflow": "1822605000", "capitalExpenditures": "1637170000", "changeInReceivables": "-14104000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53388000", "cashflowFromInvestment": "-1680192000", "stockBasedCompensation": "95055000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31937000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "89025000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-370799000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "647102000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "income_statement": { "revenue": 6055126000, "cost_of_revenue": 3377076000, "gross_profit": 2678050000, "ebit": 1238863000, "ebitda": 1802372000, "pretax_income": 969310000, "tax_provision": 14467000, "net_income": 954843000, "net_income_to_common": 954843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 163851000, "total_current_assets": 550313000, "total_assets": 15205970000, "short_term_debt": 681218000, "long_term_debt": 5810873000, "total_debt": 6492091000, "total_liabilities": 9242969000, "total_equity": 5963001000, "shares_outstanding": 224419205, "goodwill_and_intangibles": 2235194000 }, "cash_flow": { "operating_cash_flow": 2075171000, "capital_expenditure": 1566796000, "free_cash_flow": 3641967000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301849, "ticker_id": 2821, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1238863000", "ebitda": "1802372000", "netIncome": "954843000", "grossProfit": "2678050000", "depreciation": "None", "totalRevenue": "6055126000", "costOfRevenue": "3377076000", "interestIncome": "270404000", "incomeBeforeTax": "969310000", "interestExpense": "270404000", "operatingIncome": "1219061000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "14467000", "reportedCurrency": "USD", "netInterestIncome": "-270404000", "nonInterestIncome": "None", "operatingExpenses": "1458989000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "20653000", "costofGoodsAndServicesSold": "3377076000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "563509000", "sellingGeneralAndAdministrative": "897929000", "netIncomeFromContinuingOperations": "954843000" }, "balance": { "goodwill": "1388931000", "inventory": "90202000", "commonStock": "235000", "currentDebt": "None", "investments": "None", "totalAssets": "15205970000", "longTermDebt": "5810873000", "shortTermDebt": "681218000", "treasuryStock": "-904066000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "846263000", "reportedCurrency": "USD", "retainedEarnings": "2898840000", "totalLiabilities": "9242969000", "otherCurrentAssets": "241011000", "totalCurrentAssets": "550313000", "currentLongTermDebt": "681218000", "longTermInvestments": "27000", "shortTermInvestments": "519000", "currentNetReceivables": "55249000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14655657000", "currentAccountsPayable": "159564000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12119253000", "shortLongTermDebtTotal": "6492091000", "totalShareholderEquity": "5963001000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "716499000", "totalCurrentLiabilities": "3150500000", "otherNonCurrentLiabilities": "281596000", "totalNonCurrentLiabilities": "6092469000", "cashAndShortTermInvestments": "163851000", "commonStockSharesOutstanding": "224419205", "intangibleAssetsExcludingGoodwill": "846263000", "cashAndCashEquivalentsAtCarryingValue": "163851000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "954843000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-9052000", "operatingCashflow": "2075171000", "capitalExpenditures": "1566796000", "changeInReceivables": "-15886000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-584802000", "cashflowFromInvestment": "-1502708000", "stockBasedCompensation": "115983000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12339000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-678666000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "566972000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6055126000, "cost_of_revenue": 3377076000, "gross_profit": 2678050000, "research_and_development": 0, "selling_general_admin": 897929000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1238863000, "depreciation_amortisation": 563509000, "ebitda": 1802372000, "interest_expense": 270404000, "interest_income": null, "other_non_operating": null, "pretax_income": 969310000, "tax_provision": 14467000, "effective_tax_rate": null, "net_income": 954843000, "net_income_continuing_ops": 954843000, "net_income_to_common": 954843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 163851000, "short_term_investments": 519000, "net_receivables": 55249000, "inventory": 90202000, "other_current_assets": null, "total_current_assets": 550313000, "net_ppe": null, "goodwill": 1388931000, "intangible_assets": 846263000, "goodwill_and_intangibles": 2235194000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14655657000, "total_assets": 15205970000, "short_term_debt": 681218000, "accounts_payable": 159564000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3150500000, "long_term_debt": 5810873000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6092469000, "total_liabilities": 9242969000, "total_debt": 6492091000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2898840000, "total_equity": 5963001000, "shares_outstanding": 224419205, "operating_cash_flow": 2075171000, "stock_based_compensation": 115983000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1566796000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1502708000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -584802000, "free_cash_flow": 3641967000, "net_change_in_cash": -12339000 }, "raw_data": { "income": { "ebit": "1238863000", "ebitda": "1802372000", "netIncome": "954843000", "grossProfit": "2678050000", "depreciation": "None", "totalRevenue": "6055126000", "costOfRevenue": "3377076000", "interestIncome": "270404000", "incomeBeforeTax": "969310000", "interestExpense": "270404000", "operatingIncome": "1219061000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "14467000", "reportedCurrency": "USD", "netInterestIncome": "-270404000", "nonInterestIncome": "None", "operatingExpenses": "1458989000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "20653000", "costofGoodsAndServicesSold": "3377076000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "563509000", "sellingGeneralAndAdministrative": "897929000", "netIncomeFromContinuingOperations": "954843000" }, "balance": { "goodwill": "1388931000", "inventory": "90202000", "commonStock": "235000", "currentDebt": "None", "investments": "None", "totalAssets": "15205970000", "longTermDebt": "5810873000", "shortTermDebt": "681218000", "treasuryStock": "-904066000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "846263000", "reportedCurrency": "USD", "retainedEarnings": "2898840000", "totalLiabilities": "9242969000", "otherCurrentAssets": "241011000", "totalCurrentAssets": "550313000", "currentLongTermDebt": "681218000", "longTermInvestments": "27000", "shortTermInvestments": "519000", "currentNetReceivables": "55249000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14655657000", "currentAccountsPayable": "159564000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12119253000", "shortLongTermDebtTotal": "6492091000", "totalShareholderEquity": "5963001000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "716499000", "totalCurrentLiabilities": "3150500000", "otherNonCurrentLiabilities": "281596000", "totalNonCurrentLiabilities": "6092469000", "cashAndShortTermInvestments": "163851000", "commonStockSharesOutstanding": "224419205", "intangibleAssetsExcludingGoodwill": "846263000", "cashAndCashEquivalentsAtCarryingValue": "163851000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "954843000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-9052000", "operatingCashflow": "2075171000", "capitalExpenditures": "1566796000", "changeInReceivables": "-15886000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-584802000", "cashflowFromInvestment": "-1502708000", "stockBasedCompensation": "115983000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12339000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-678666000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "566972000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "income_statement": { "revenue": 2331221000, "cost_of_revenue": 1377881000, "gross_profit": 953340000, "ebit": 192240000, "ebitda": 452956000, "pretax_income": 107659000, "tax_provision": 2993000, "net_income": 104666000, "net_income_to_common": 104666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 185047000, "total_current_assets": 1307824000, "total_assets": 23794853000, "short_term_debt": 1175479000, "long_term_debt": 13979393000, "total_debt": 15154872000, "total_liabilities": 21363407000, "total_equity": 2431446000, "shares_outstanding": 466145101, "goodwill_and_intangibles": 636289000 }, "cash_flow": { "operating_cash_flow": 811451000, "capital_expenditure": 1436667000, "free_cash_flow": 2248118000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301812, "ticker_id": 2821, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "192240000", "ebitda": "452956000", "netIncome": "104666000", "grossProfit": "953340000", "depreciation": "None", "totalRevenue": "2331221000", "costOfRevenue": "1377881000", "interestIncome": "None", "incomeBeforeTax": "107659000", "interestExpense": "165987000", "operatingIncome": "232943000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2993000", "reportedCurrency": "USD", "netInterestIncome": "-165987000", "nonInterestIncome": "None", "operatingExpenses": "720397000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1377881000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "260716000", "sellingGeneralAndAdministrative": "459681000", "netIncomeFromContinuingOperations": "104666000" }, "balance": { "goodwill": "135764000", "inventory": "162718000", "commonStock": "459000", "currentDebt": "None", "investments": "None", "totalAssets": "23794853000", "longTermDebt": "13979393000", "shortTermDebt": "1175479000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-5461968000", "totalLiabilities": "21363407000", "otherCurrentAssets": "682959000", "totalCurrentAssets": "1307824000", "currentLongTermDebt": "1175479000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "277100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22487029000", "currentAccountsPayable": "184672000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15154872000", "totalShareholderEquity": "2431446000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4857208000", "totalCurrentLiabilities": "6217359000", "otherNonCurrentLiabilities": "1166655000", "totalNonCurrentLiabilities": "15146048000", "cashAndShortTermInvestments": "185047000", "commonStockSharesOutstanding": "466145101", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "185047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104666000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-27654000", "operatingCashflow": "811451000", "capitalExpenditures": "1436667000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "603526000", "cashflowFromInvestment": "-1439823000", "stockBasedCompensation": "23365000", "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": "281388000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2331221000, "cost_of_revenue": 1377881000, "gross_profit": 953340000, "research_and_development": null, "selling_general_admin": 459681000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 192240000, "depreciation_amortisation": 260716000, "ebitda": 452956000, "interest_expense": 165987000, "interest_income": null, "other_non_operating": null, "pretax_income": 107659000, "tax_provision": 2993000, "effective_tax_rate": null, "net_income": 104666000, "net_income_continuing_ops": 104666000, "net_income_to_common": 104666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 185047000, "short_term_investments": null, "net_receivables": 277100000, "inventory": 162718000, "other_current_assets": null, "total_current_assets": 1307824000, "net_ppe": null, "goodwill": 135764000, "intangible_assets": 500525000, "goodwill_and_intangibles": 636289000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22487029000, "total_assets": 23794853000, "short_term_debt": 1175479000, "accounts_payable": 184672000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6217359000, "long_term_debt": 13979393000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15146048000, "total_liabilities": 21363407000, "total_debt": 15154872000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5461968000, "total_equity": 2431446000, "shares_outstanding": 466145101, "operating_cash_flow": 811451000, "stock_based_compensation": 23365000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1436667000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1439823000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 603526000, "free_cash_flow": 2248118000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "192240000", "ebitda": "452956000", "netIncome": "104666000", "grossProfit": "953340000", "depreciation": "None", "totalRevenue": "2331221000", "costOfRevenue": "1377881000", "interestIncome": "None", "incomeBeforeTax": "107659000", "interestExpense": "165987000", "operatingIncome": "232943000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2993000", "reportedCurrency": "USD", "netInterestIncome": "-165987000", "nonInterestIncome": "None", "operatingExpenses": "720397000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1377881000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "260716000", "sellingGeneralAndAdministrative": "459681000", "netIncomeFromContinuingOperations": "104666000" }, "balance": { "goodwill": "135764000", "inventory": "162718000", "commonStock": "459000", "currentDebt": "None", "investments": "None", "totalAssets": "23794853000", "longTermDebt": "13979393000", "shortTermDebt": "1175479000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-5461968000", "totalLiabilities": "21363407000", "otherCurrentAssets": "682959000", "totalCurrentAssets": "1307824000", "currentLongTermDebt": "1175479000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "277100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22487029000", "currentAccountsPayable": "184672000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15154872000", "totalShareholderEquity": "2431446000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4857208000", "totalCurrentLiabilities": "6217359000", "otherNonCurrentLiabilities": "1166655000", "totalNonCurrentLiabilities": "15146048000", "cashAndShortTermInvestments": "185047000", "commonStockSharesOutstanding": "466145101", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "185047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104666000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-27654000", "operatingCashflow": "811451000", "capitalExpenditures": "1436667000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "603526000", "cashflowFromInvestment": "-1439823000", "stockBasedCompensation": "23365000", "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": "281388000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "income_statement": { "revenue": 2244400000, "cost_of_revenue": 1323519000, "gross_profit": 920881000, "ebit": 175927000, "ebitda": 471079000, "pretax_income": 5891000, "tax_provision": -8363000, "net_income": 14254000, "net_income_to_common": 14254000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 209893000, "total_current_assets": 1138541000, "total_assets": 22541401000, "short_term_debt": 875899000, "long_term_debt": 13730277000, "total_debt": 14606176000, "total_liabilities": 20331513000, "total_equity": 2209888000, "shares_outstanding": 459518039, "goodwill_and_intangibles": 636289000 }, "cash_flow": { "operating_cash_flow": 459110000, "capital_expenditure": 437647000, "free_cash_flow": 896757000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301813, "ticker_id": 2821, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "175927000", "ebitda": "471079000", "netIncome": "14254000", "grossProfit": "920881000", "depreciation": "None", "totalRevenue": "2244400000", "costOfRevenue": "1323519000", "interestIncome": "None", "incomeBeforeTax": "5891000", "interestExpense": "170036000", "operatingIncome": "186641000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-8363000", "reportedCurrency": "USD", "netInterestIncome": "-170036000", "nonInterestIncome": "None", "operatingExpenses": "734240000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1323519000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "295152000", "sellingGeneralAndAdministrative": "381374000", "netIncomeFromContinuingOperations": "14254000" }, "balance": { "goodwill": "135764000", "inventory": "138181000", "commonStock": "455000", "currentDebt": "None", "investments": "None", "totalAssets": "22541401000", "longTermDebt": "13730277000", "shortTermDebt": "875899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-5566634000", "totalLiabilities": "20331513000", "otherCurrentAssets": "498808000", "totalCurrentAssets": "1138541000", "currentLongTermDebt": "875899000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "291659000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21402860000", "currentAccountsPayable": "169655000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14606176000", "totalShareholderEquity": "2209888000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4407023000", "totalCurrentLiabilities": "5452577000", "otherNonCurrentLiabilities": "1148659000", "totalNonCurrentLiabilities": "14878936000", "cashAndShortTermInvestments": "209893000", "commonStockSharesOutstanding": "459518039", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "209893000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14254000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "17346000", "operatingCashflow": "459110000", "capitalExpenditures": "437647000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17127000", "cashflowFromInvestment": "-433145000", "stockBasedCompensation": "23795000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "374348000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2244400000, "cost_of_revenue": 1323519000, "gross_profit": 920881000, "research_and_development": null, "selling_general_admin": 381374000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 175927000, "depreciation_amortisation": 295152000, "ebitda": 471079000, "interest_expense": 170036000, "interest_income": null, "other_non_operating": null, "pretax_income": 5891000, "tax_provision": -8363000, "effective_tax_rate": null, "net_income": 14254000, "net_income_continuing_ops": 14254000, "net_income_to_common": 14254000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 209893000, "short_term_investments": null, "net_receivables": 291659000, "inventory": 138181000, "other_current_assets": null, "total_current_assets": 1138541000, "net_ppe": null, "goodwill": 135764000, "intangible_assets": 500525000, "goodwill_and_intangibles": 636289000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21402860000, "total_assets": 22541401000, "short_term_debt": 875899000, "accounts_payable": 169655000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5452577000, "long_term_debt": 13730277000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14878936000, "total_liabilities": 20331513000, "total_debt": 14606176000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5566634000, "total_equity": 2209888000, "shares_outstanding": 459518039, "operating_cash_flow": 459110000, "stock_based_compensation": 23795000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 437647000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -433145000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17127000, "free_cash_flow": 896757000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "175927000", "ebitda": "471079000", "netIncome": "14254000", "grossProfit": "920881000", "depreciation": "None", "totalRevenue": "2244400000", "costOfRevenue": "1323519000", "interestIncome": "None", "incomeBeforeTax": "5891000", "interestExpense": "170036000", "operatingIncome": "186641000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-8363000", "reportedCurrency": "USD", "netInterestIncome": "-170036000", "nonInterestIncome": "None", "operatingExpenses": "734240000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1323519000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "295152000", "sellingGeneralAndAdministrative": "381374000", "netIncomeFromContinuingOperations": "14254000" }, "balance": { "goodwill": "135764000", "inventory": "138181000", "commonStock": "455000", "currentDebt": "None", "investments": "None", "totalAssets": "22541401000", "longTermDebt": "13730277000", "shortTermDebt": "875899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-5566634000", "totalLiabilities": "20331513000", "otherCurrentAssets": "498808000", "totalCurrentAssets": "1138541000", "currentLongTermDebt": "875899000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "291659000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21402860000", "currentAccountsPayable": "169655000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14606176000", "totalShareholderEquity": "2209888000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4407023000", "totalCurrentLiabilities": "5452577000", "otherNonCurrentLiabilities": "1148659000", "totalNonCurrentLiabilities": "14878936000", "cashAndShortTermInvestments": "209893000", "commonStockSharesOutstanding": "459518039", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "209893000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14254000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "17346000", "operatingCashflow": "459110000", "capitalExpenditures": "437647000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17127000", "cashflowFromInvestment": "-433145000", "stockBasedCompensation": "23795000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "374348000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "income_statement": { "revenue": 2938142000, "cost_of_revenue": 1554859000, "gross_profit": 1383283000, "ebit": 762452000, "ebitda": 1013284000, "pretax_income": 433636000, "tax_provision": 14341000, "net_income": 419295000, "net_income_to_common": 419295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166801000, "total_current_assets": 1041353000, "total_assets": 22213369000, "short_term_debt": 904408000, "long_term_debt": 13645263000, "total_debt": 14549671000, "total_liabilities": 20020286000, "total_equity": 2193083000, "shares_outstanding": 495727378, "goodwill_and_intangibles": 636289000 }, "cash_flow": { "operating_cash_flow": 236564000, "capital_expenditure": 963098000, "free_cash_flow": 1199662000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301815, "ticker_id": 2821, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "762452000", "ebitda": "1013284000", "netIncome": "419295000", "grossProfit": "1383283000", "depreciation": "None", "totalRevenue": "2938142000", "costOfRevenue": "1554859000", "interestIncome": "None", "incomeBeforeTax": "433636000", "interestExpense": "328816000", "operatingIncome": "749449000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "14341000", "reportedCurrency": "USD", "netInterestIncome": "-328816000", "nonInterestIncome": "None", "operatingExpenses": "633834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1554859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "250832000", "sellingGeneralAndAdministrative": "383002000", "netIncomeFromContinuingOperations": "419295000" }, "balance": { "goodwill": "135764000", "inventory": "155513000", "commonStock": "455000", "currentDebt": "None", "investments": "None", "totalAssets": "22213369000", "longTermDebt": "13645263000", "shortTermDebt": "904408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-5580888000", "totalLiabilities": "20020286000", "otherCurrentAssets": "466413000", "totalCurrentAssets": "1041353000", "currentLongTermDebt": "876198000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "252626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21172016000", "currentAccountsPayable": "193396000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15345382000", "totalShareholderEquity": "2193083000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1104146000", "totalCurrentLiabilities": "5348819000", "otherNonCurrentLiabilities": "1026204000", "totalNonCurrentLiabilities": "14671467000", "cashAndShortTermInvestments": "166801000", "commonStockSharesOutstanding": "495727378", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "166801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "419295000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4997000", "operatingCashflow": "236564000", "capitalExpenditures": "963098000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "709706000", "cashflowFromInvestment": "-963484000", "stockBasedCompensation": "18418000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "272788000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2938142000, "cost_of_revenue": 1554859000, "gross_profit": 1383283000, "research_and_development": null, "selling_general_admin": 383002000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 762452000, "depreciation_amortisation": 250832000, "ebitda": 1013284000, "interest_expense": 328816000, "interest_income": null, "other_non_operating": null, "pretax_income": 433636000, "tax_provision": 14341000, "effective_tax_rate": null, "net_income": 419295000, "net_income_continuing_ops": 419295000, "net_income_to_common": 419295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166801000, "short_term_investments": null, "net_receivables": 252626000, "inventory": 155513000, "other_current_assets": null, "total_current_assets": 1041353000, "net_ppe": null, "goodwill": 135764000, "intangible_assets": 500525000, "goodwill_and_intangibles": 636289000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21172016000, "total_assets": 22213369000, "short_term_debt": 904408000, "accounts_payable": 193396000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5348819000, "long_term_debt": 13645263000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14671467000, "total_liabilities": 20020286000, "total_debt": 14549671000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5580888000, "total_equity": 2193083000, "shares_outstanding": 495727378, "operating_cash_flow": 236564000, "stock_based_compensation": 18418000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 963098000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -963484000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 709706000, "free_cash_flow": 1199662000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "762452000", "ebitda": "1013284000", "netIncome": "419295000", "grossProfit": "1383283000", "depreciation": "None", "totalRevenue": "2938142000", "costOfRevenue": "1554859000", "interestIncome": "None", "incomeBeforeTax": "433636000", "interestExpense": "328816000", "operatingIncome": "749449000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "14341000", "reportedCurrency": "USD", "netInterestIncome": "-328816000", "nonInterestIncome": "None", "operatingExpenses": "633834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1554859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "250832000", "sellingGeneralAndAdministrative": "383002000", "netIncomeFromContinuingOperations": "419295000" }, "balance": { "goodwill": "135764000", "inventory": "155513000", "commonStock": "455000", "currentDebt": "None", "investments": "None", "totalAssets": "22213369000", "longTermDebt": "13645263000", "shortTermDebt": "904408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-5580888000", "totalLiabilities": "20020286000", "otherCurrentAssets": "466413000", "totalCurrentAssets": "1041353000", "currentLongTermDebt": "876198000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "252626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21172016000", "currentAccountsPayable": "193396000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15345382000", "totalShareholderEquity": "2193083000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1104146000", "totalCurrentLiabilities": "5348819000", "otherNonCurrentLiabilities": "1026204000", "totalNonCurrentLiabilities": "14671467000", "cashAndShortTermInvestments": "166801000", "commonStockSharesOutstanding": "495727378", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "166801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "419295000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4997000", "operatingCashflow": "236564000", "capitalExpenditures": "963098000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "709706000", "cashflowFromInvestment": "-963484000", "stockBasedCompensation": "18418000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "272788000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "income_statement": { "revenue": 2517497000, "cost_of_revenue": 1456847000, "gross_profit": 1060650000, "ebit": 198975999, "ebitda": 442735999, "pretax_income": 30629000, "tax_provision": 637000, "net_income": 29992000, "net_income_to_common": 29992000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184015000, "total_current_assets": 1172633000, "total_assets": 21595817000, "short_term_debt": 1130228000, "long_term_debt": 12633183000, "total_debt": 13763411000, "total_liabilities": 20026247000, "total_equity": 1569570000, "shares_outstanding": 443882000, "goodwill_and_intangibles": 636289000 }, "cash_flow": { "operating_cash_flow": 714851000, "capital_expenditure": 333641000, "free_cash_flow": 1048492000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301816, "ticker_id": 2821, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "198975999", "ebitda": "442735999", "netIncome": "29992000", "grossProfit": "1060650000", "depreciation": "None", "totalRevenue": "2517497000", "costOfRevenue": "1456847000", "interestIncome": "None", "incomeBeforeTax": "30629000", "interestExpense": "168347000", "operatingIncome": "423836000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "637000", "reportedCurrency": "USD", "netInterestIncome": "-236782000", "nonInterestIncome": "None", "operatingExpenses": "636814000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1456847000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "243760000", "sellingGeneralAndAdministrative": "393054000", "netIncomeFromContinuingOperations": "29992000" }, "balance": { "goodwill": "135764000", "inventory": "160564000", "commonStock": "447000", "currentDebt": "None", "investments": "None", "totalAssets": "21595817000", "longTermDebt": "12633183000", "shortTermDebt": "1130228000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-6000183000", "totalLiabilities": "20026247000", "otherCurrentAssets": "562272000", "totalCurrentAssets": "1172633000", "currentLongTermDebt": "1130228000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "265782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20423184000", "currentAccountsPayable": "169367000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14589154000", "totalShareholderEquity": "1569570000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1254568000", "totalCurrentLiabilities": "6387938000", "otherNonCurrentLiabilities": "1005126000", "totalNonCurrentLiabilities": "13638309000", "cashAndShortTermInvestments": "184015000", "commonStockSharesOutstanding": "443882000", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "184015000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29992000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-5184000", "operatingCashflow": "714851000", "capitalExpenditures": "333641000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-379375000", "cashflowFromInvestment": "-335820000", "stockBasedCompensation": "25899000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "23805000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "264437000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2517497000, "cost_of_revenue": 1456847000, "gross_profit": 1060650000, "research_and_development": null, "selling_general_admin": 393054000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 198975999, "depreciation_amortisation": 243760000, "ebitda": 442735999, "interest_expense": 168347000, "interest_income": null, "other_non_operating": null, "pretax_income": 30629000, "tax_provision": 637000, "effective_tax_rate": null, "net_income": 29992000, "net_income_continuing_ops": 29992000, "net_income_to_common": 29992000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184015000, "short_term_investments": null, "net_receivables": 265782000, "inventory": 160564000, "other_current_assets": null, "total_current_assets": 1172633000, "net_ppe": null, "goodwill": 135764000, "intangible_assets": 500525000, "goodwill_and_intangibles": 636289000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20423184000, "total_assets": 21595817000, "short_term_debt": 1130228000, "accounts_payable": 169367000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6387938000, "long_term_debt": 12633183000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13638309000, "total_liabilities": 20026247000, "total_debt": 13763411000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6000183000, "total_equity": 1569570000, "shares_outstanding": 443882000, "operating_cash_flow": 714851000, "stock_based_compensation": 25899000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 333641000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -335820000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -379375000, "free_cash_flow": 1048492000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "198975999", "ebitda": "442735999", "netIncome": "29992000", "grossProfit": "1060650000", "depreciation": "None", "totalRevenue": "2517497000", "costOfRevenue": "1456847000", "interestIncome": "None", "incomeBeforeTax": "30629000", "interestExpense": "168347000", "operatingIncome": "423836000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "637000", "reportedCurrency": "USD", "netInterestIncome": "-236782000", "nonInterestIncome": "None", "operatingExpenses": "636814000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1456847000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "243760000", "sellingGeneralAndAdministrative": "393054000", "netIncomeFromContinuingOperations": "29992000" }, "balance": { "goodwill": "135764000", "inventory": "160564000", "commonStock": "447000", "currentDebt": "None", "investments": "None", "totalAssets": "21595817000", "longTermDebt": "12633183000", "shortTermDebt": "1130228000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-6000183000", "totalLiabilities": "20026247000", "otherCurrentAssets": "562272000", "totalCurrentAssets": "1172633000", "currentLongTermDebt": "1130228000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "265782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20423184000", "currentAccountsPayable": "169367000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14589154000", "totalShareholderEquity": "1569570000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1254568000", "totalCurrentLiabilities": "6387938000", "otherNonCurrentLiabilities": "1005126000", "totalNonCurrentLiabilities": "13638309000", "cashAndShortTermInvestments": "184015000", "commonStockSharesOutstanding": "443882000", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "184015000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29992000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-5184000", "operatingCashflow": "714851000", "capitalExpenditures": "333641000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-379375000", "cashflowFromInvestment": "-335820000", "stockBasedCompensation": "25899000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "23805000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "264437000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "income_statement": { "revenue": 2127553000, "cost_of_revenue": 1303938000, "gross_profit": 823615000, "ebit": 176437000, "ebitda": 426972000, "pretax_income": -41435000, "tax_provision": -1140000, "net_income": -40295000, "net_income_to_common": -40295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184359000, "total_current_assets": 1145496000, "total_assets": 21354342000, "short_term_debt": 1121941000, "long_term_debt": 12871840000, "total_debt": 13993781000, "total_liabilities": 19937809000, "total_equity": 1416534000, "shares_outstanding": 441147186, "goodwill_and_intangibles": 636289000 }, "cash_flow": { "operating_cash_flow": 679221000, "capital_expenditure": 1525220000, "free_cash_flow": 2204441000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301817, "ticker_id": 2821, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "176437000", "ebitda": "426972000", "netIncome": "-40295000", "grossProfit": "823615000", "depreciation": "None", "totalRevenue": "2127553000", "costOfRevenue": "1303938000", "interestIncome": "None", "incomeBeforeTax": "-41435000", "interestExpense": "217872000", "operatingIncome": "200942000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1140000", "reportedCurrency": "USD", "netInterestIncome": "-217872000", "nonInterestIncome": "None", "operatingExpenses": "622673000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1303938000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "250535000", "sellingGeneralAndAdministrative": "391376000", "netIncomeFromContinuingOperations": "-40295000" }, "balance": { "goodwill": "135764000", "inventory": "155712000", "commonStock": "443000", "currentDebt": "None", "investments": "None", "totalAssets": "21354342000", "longTermDebt": "12871840000", "shortTermDebt": "1121941000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-6030175000", "totalLiabilities": "19937809000", "otherCurrentAssets": "534905000", "totalCurrentAssets": "1145496000", "currentLongTermDebt": "1121941000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "270520000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20208847000", "currentAccountsPayable": "161778000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13993781000", "totalShareholderEquity": "1416534000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1048513000", "totalCurrentLiabilities": "6094488000", "otherNonCurrentLiabilities": "971481000", "totalNonCurrentLiabilities": "13843321000", "cashAndShortTermInvestments": "184359000", "commonStockSharesOutstanding": "441147186", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "184359000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40295000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-6135000", "operatingCashflow": "679221000", "capitalExpenditures": "1525220000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "846615000", "cashflowFromInvestment": "-1532242000", "stockBasedCompensation": "20281000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23805000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "250535000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2127553000, "cost_of_revenue": 1303938000, "gross_profit": 823615000, "research_and_development": null, "selling_general_admin": 391376000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 176437000, "depreciation_amortisation": 250535000, "ebitda": 426972000, "interest_expense": 217872000, "interest_income": null, "other_non_operating": null, "pretax_income": -41435000, "tax_provision": -1140000, "effective_tax_rate": null, "net_income": -40295000, "net_income_continuing_ops": -40295000, "net_income_to_common": -40295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184359000, "short_term_investments": null, "net_receivables": 270520000, "inventory": 155712000, "other_current_assets": null, "total_current_assets": 1145496000, "net_ppe": null, "goodwill": 135764000, "intangible_assets": 500525000, "goodwill_and_intangibles": 636289000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20208847000, "total_assets": 21354342000, "short_term_debt": 1121941000, "accounts_payable": 161778000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6094488000, "long_term_debt": 12871840000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13843321000, "total_liabilities": 19937809000, "total_debt": 13993781000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6030175000, "total_equity": 1416534000, "shares_outstanding": 441147186, "operating_cash_flow": 679221000, "stock_based_compensation": 20281000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1525220000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1532242000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 846615000, "free_cash_flow": 2204441000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "176437000", "ebitda": "426972000", "netIncome": "-40295000", "grossProfit": "823615000", "depreciation": "None", "totalRevenue": "2127553000", "costOfRevenue": "1303938000", "interestIncome": "None", "incomeBeforeTax": "-41435000", "interestExpense": "217872000", "operatingIncome": "200942000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1140000", "reportedCurrency": "USD", "netInterestIncome": "-217872000", "nonInterestIncome": "None", "operatingExpenses": "622673000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1303938000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "250535000", "sellingGeneralAndAdministrative": "391376000", "netIncomeFromContinuingOperations": "-40295000" }, "balance": { "goodwill": "135764000", "inventory": "155712000", "commonStock": "443000", "currentDebt": "None", "investments": "None", "totalAssets": "21354342000", "longTermDebt": "12871840000", "shortTermDebt": "1121941000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-6030175000", "totalLiabilities": "19937809000", "otherCurrentAssets": "534905000", "totalCurrentAssets": "1145496000", "currentLongTermDebt": "1121941000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "270520000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20208847000", "currentAccountsPayable": "161778000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13993781000", "totalShareholderEquity": "1416534000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1048513000", "totalCurrentLiabilities": "6094488000", "otherNonCurrentLiabilities": "971481000", "totalNonCurrentLiabilities": "13843321000", "cashAndShortTermInvestments": "184359000", "commonStockSharesOutstanding": "441147186", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "184359000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40295000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-6135000", "operatingCashflow": "679221000", "capitalExpenditures": "1525220000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "846615000", "cashflowFromInvestment": "-1532242000", "stockBasedCompensation": "20281000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23805000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "250535000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "income_statement": { "revenue": 2109366000, "cost_of_revenue": 1307579000, "gross_profit": 801787000, "ebit": 283078000, "ebitda": 529713000, "pretax_income": 107720000, "tax_provision": -146816000, "net_income": 254536000, "net_income_to_common": 254536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190765000, "total_current_assets": 1010104000, "total_assets": 19969811000, "short_term_debt": 1323769000, "long_term_debt": 11776721000, "total_debt": 13100490000, "total_liabilities": 18544372000, "total_equity": 1425439000, "shares_outstanding": 518111963, "goodwill_and_intangibles": 636289000 }, "cash_flow": { "operating_cash_flow": 399256000, "capital_expenditure": 243436000, "free_cash_flow": 642692000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301818, "ticker_id": 2821, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "283078000", "ebitda": "529713000", "netIncome": "254536000", "grossProfit": "801787000", "depreciation": "None", "totalRevenue": "2109366000", "costOfRevenue": "1307579000", "interestIncome": "None", "incomeBeforeTax": "107720000", "interestExpense": "175358000", "operatingIncome": "214741000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-146816000", "reportedCurrency": "USD", "netInterestIncome": "-175358000", "nonInterestIncome": "None", "operatingExpenses": "587046000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1307579000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246635000", "sellingGeneralAndAdministrative": "360566000", "netIncomeFromContinuingOperations": "254536000" }, "balance": { "goodwill": "135764000", "inventory": "149718000", "commonStock": "440000", "currentDebt": "None", "investments": "None", "totalAssets": "19969811000", "longTermDebt": "11776721000", "shortTermDebt": "1323769000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-5989880000", "totalLiabilities": "18544372000", "otherCurrentAssets": "448209000", "totalCurrentAssets": "1010104000", "currentLongTermDebt": "1323769000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "221412000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18959707000", "currentAccountsPayable": "171106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13100490000", "totalShareholderEquity": "1425439000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1180026000", "totalCurrentLiabilities": "5780865000", "otherNonCurrentLiabilities": "986786000", "totalNonCurrentLiabilities": "12763507000", "cashAndShortTermInvestments": "190765000", "commonStockSharesOutstanding": "518111963", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "190765000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "254536000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5210000", "operatingCashflow": "399256000", "capitalExpenditures": "243436000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-297298000", "cashflowFromInvestment": "-243714000", "stockBasedCompensation": "26211000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3275000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246635000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2109366000, "cost_of_revenue": 1307579000, "gross_profit": 801787000, "research_and_development": null, "selling_general_admin": 360566000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 283078000, "depreciation_amortisation": 246635000, "ebitda": 529713000, "interest_expense": 175358000, "interest_income": null, "other_non_operating": null, "pretax_income": 107720000, "tax_provision": -146816000, "effective_tax_rate": null, "net_income": 254536000, "net_income_continuing_ops": 254536000, "net_income_to_common": 254536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190765000, "short_term_investments": null, "net_receivables": 221412000, "inventory": 149718000, "other_current_assets": null, "total_current_assets": 1010104000, "net_ppe": null, "goodwill": 135764000, "intangible_assets": 500525000, "goodwill_and_intangibles": 636289000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18959707000, "total_assets": 19969811000, "short_term_debt": 1323769000, "accounts_payable": 171106000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5780865000, "long_term_debt": 11776721000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12763507000, "total_liabilities": 18544372000, "total_debt": 13100490000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5989880000, "total_equity": 1425439000, "shares_outstanding": 518111963, "operating_cash_flow": 399256000, "stock_based_compensation": 26211000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 243436000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -243714000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -297298000, "free_cash_flow": 642692000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "283078000", "ebitda": "529713000", "netIncome": "254536000", "grossProfit": "801787000", "depreciation": "None", "totalRevenue": "2109366000", "costOfRevenue": "1307579000", "interestIncome": "None", "incomeBeforeTax": "107720000", "interestExpense": "175358000", "operatingIncome": "214741000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-146816000", "reportedCurrency": "USD", "netInterestIncome": "-175358000", "nonInterestIncome": "None", "operatingExpenses": "587046000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1307579000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246635000", "sellingGeneralAndAdministrative": "360566000", "netIncomeFromContinuingOperations": "254536000" }, "balance": { "goodwill": "135764000", "inventory": "149718000", "commonStock": "440000", "currentDebt": "None", "investments": "None", "totalAssets": "19969811000", "longTermDebt": "11776721000", "shortTermDebt": "1323769000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-5989880000", "totalLiabilities": "18544372000", "otherCurrentAssets": "448209000", "totalCurrentAssets": "1010104000", "currentLongTermDebt": "1323769000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "221412000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18959707000", "currentAccountsPayable": "171106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13100490000", "totalShareholderEquity": "1425439000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1180026000", "totalCurrentLiabilities": "5780865000", "otherNonCurrentLiabilities": "986786000", "totalNonCurrentLiabilities": "12763507000", "cashAndShortTermInvestments": "190765000", "commonStockSharesOutstanding": "518111963", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "190765000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "254536000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5210000", "operatingCashflow": "399256000", "capitalExpenditures": "243436000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-297298000", "cashflowFromInvestment": "-243714000", "stockBasedCompensation": "26211000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3275000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246635000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "income_statement": { "revenue": 2806578000, "cost_of_revenue": 1538939000, "gross_profit": 1267639000, "ebit": 657064000, "ebitda": 895914000, "pretax_income": 481848000, "tax_provision": 6916000, "net_income": 474932000, "net_income_to_common": 474932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 332521000, "total_current_assets": 1179233000, "total_assets": 19786003000, "short_term_debt": 1653460000, "long_term_debt": 11751743000, "total_debt": 13405203000, "total_liabilities": 18650673000, "total_equity": 1135330000, "shares_outstanding": 514878919, "goodwill_and_intangibles": 636289000 }, "cash_flow": { "operating_cash_flow": 172503000, "capital_expenditure": 368011000, "free_cash_flow": 540514000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301820, "ticker_id": 2821, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "657064000", "ebitda": "895914000", "netIncome": "474932000", "grossProfit": "1267639000", "depreciation": "None", "totalRevenue": "2806578000", "costOfRevenue": "1538939000", "interestIncome": "None", "incomeBeforeTax": "481848000", "interestExpense": "175216000", "operatingIncome": "691210000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6916000", "reportedCurrency": "USD", "netInterestIncome": "-175216000", "nonInterestIncome": "None", "operatingExpenses": "576429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1538939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238850000", "sellingGeneralAndAdministrative": "358001000", "netIncomeFromContinuingOperations": "474932000" }, "balance": { "goodwill": "135764000", "inventory": "145056000", "commonStock": "440000", "currentDebt": "None", "investments": "None", "totalAssets": "19786003000", "longTermDebt": "11751743000", "shortTermDebt": "1653460000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-6244416000", "totalLiabilities": "18650673000", "otherCurrentAssets": "500815000", "totalCurrentAssets": "1179233000", "currentLongTermDebt": "1653460000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "200841000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18606770000", "currentAccountsPayable": "172937000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13405203000", "totalShareholderEquity": "1135330000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1067532000", "totalCurrentLiabilities": "6038515000", "otherNonCurrentLiabilities": "860415000", "totalNonCurrentLiabilities": "12612158000", "cashAndShortTermInvestments": "332521000", "commonStockSharesOutstanding": "514878919", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "332521000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "474932000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "4831000", "operatingCashflow": "172503000", "capitalExpenditures": "368011000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69278000", "cashflowFromInvestment": "-364802000", "stockBasedCompensation": "20638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238850000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2806578000, "cost_of_revenue": 1538939000, "gross_profit": 1267639000, "research_and_development": null, "selling_general_admin": 358001000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 657064000, "depreciation_amortisation": 238850000, "ebitda": 895914000, "interest_expense": 175216000, "interest_income": null, "other_non_operating": null, "pretax_income": 481848000, "tax_provision": 6916000, "effective_tax_rate": null, "net_income": 474932000, "net_income_continuing_ops": 474932000, "net_income_to_common": 474932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 332521000, "short_term_investments": null, "net_receivables": 200841000, "inventory": 145056000, "other_current_assets": null, "total_current_assets": 1179233000, "net_ppe": null, "goodwill": 135764000, "intangible_assets": 500525000, "goodwill_and_intangibles": 636289000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18606770000, "total_assets": 19786003000, "short_term_debt": 1653460000, "accounts_payable": 172937000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6038515000, "long_term_debt": 11751743000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12612158000, "total_liabilities": 18650673000, "total_debt": 13405203000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6244416000, "total_equity": 1135330000, "shares_outstanding": 514878919, "operating_cash_flow": 172503000, "stock_based_compensation": 20638000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 368011000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -364802000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69278000, "free_cash_flow": 540514000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "657064000", "ebitda": "895914000", "netIncome": "474932000", "grossProfit": "1267639000", "depreciation": "None", "totalRevenue": "2806578000", "costOfRevenue": "1538939000", "interestIncome": "None", "incomeBeforeTax": "481848000", "interestExpense": "175216000", "operatingIncome": "691210000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6916000", "reportedCurrency": "USD", "netInterestIncome": "-175216000", "nonInterestIncome": "None", "operatingExpenses": "576429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1538939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238850000", "sellingGeneralAndAdministrative": "358001000", "netIncomeFromContinuingOperations": "474932000" }, "balance": { "goodwill": "135764000", "inventory": "145056000", "commonStock": "440000", "currentDebt": "None", "investments": "None", "totalAssets": "19786003000", "longTermDebt": "11751743000", "shortTermDebt": "1653460000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-6244416000", "totalLiabilities": "18650673000", "otherCurrentAssets": "500815000", "totalCurrentAssets": "1179233000", "currentLongTermDebt": "1653460000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "200841000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18606770000", "currentAccountsPayable": "172937000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13405203000", "totalShareholderEquity": "1135330000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1067532000", "totalCurrentLiabilities": "6038515000", "otherNonCurrentLiabilities": "860415000", "totalNonCurrentLiabilities": "12612158000", "cashAndShortTermInvestments": "332521000", "commonStockSharesOutstanding": "514878919", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "332521000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "474932000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "4831000", "operatingCashflow": "172503000", "capitalExpenditures": "368011000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69278000", "cashflowFromInvestment": "-364802000", "stockBasedCompensation": "20638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238850000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "income_statement": { "revenue": 2372492000, "cost_of_revenue": 1454755000, "gross_profit": 917737000, "ebit": 343457000, "ebitda": 586392000, "pretax_income": 164985000, "tax_provision": 1549000, "net_income": 163436000, "net_income_to_common": 163436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 594098000, "total_current_assets": 1582342000, "total_assets": 20113833000, "short_term_debt": 1525488000, "long_term_debt": 11913073000, "total_debt": 13438561000, "total_liabilities": 19420700000, "total_equity": 693133000, "shares_outstanding": 513589734, "goodwill_and_intangibles": 636289000 }, "cash_flow": { "operating_cash_flow": 670893000, "capital_expenditure": 340654000, "free_cash_flow": 1011547000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301821, "ticker_id": 2821, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "343457000", "ebitda": "586392000", "netIncome": "163436000", "grossProfit": "917737000", "depreciation": "None", "totalRevenue": "2372492000", "costOfRevenue": "1454755000", "interestIncome": "None", "incomeBeforeTax": "164985000", "interestExpense": "178472000", "operatingIncome": "341561000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1549000", "reportedCurrency": "USD", "netInterestIncome": "-178472000", "nonInterestIncome": "None", "operatingExpenses": "576176000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1454755000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "242935000", "sellingGeneralAndAdministrative": "353771000", "netIncomeFromContinuingOperations": "163436000" }, "balance": { "goodwill": "135764000", "inventory": "149931000", "commonStock": "440000", "currentDebt": "None", "investments": "None", "totalAssets": "20113833000", "longTermDebt": "11913073000", "shortTermDebt": "1525488000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-6719348000", "totalLiabilities": "19420700000", "otherCurrentAssets": "628970000", "totalCurrentAssets": "1582342000", "currentLongTermDebt": "1525488000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "209343000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18531491000", "currentAccountsPayable": "182451000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13438561000", "totalShareholderEquity": "693133000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1146858000", "totalCurrentLiabilities": "6633916000", "otherNonCurrentLiabilities": "873711000", "totalNonCurrentLiabilities": "12786784000", "cashAndShortTermInvestments": "594098000", "commonStockSharesOutstanding": "513589734", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "594098000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "163436000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "7846000", "operatingCashflow": "670893000", "capitalExpenditures": "340654000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-270980000", "cashflowFromInvestment": "-365629000", "stockBasedCompensation": "22984000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "242935000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2372492000, "cost_of_revenue": 1454755000, "gross_profit": 917737000, "research_and_development": null, "selling_general_admin": 353771000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 343457000, "depreciation_amortisation": 242935000, "ebitda": 586392000, "interest_expense": 178472000, "interest_income": null, "other_non_operating": null, "pretax_income": 164985000, "tax_provision": 1549000, "effective_tax_rate": null, "net_income": 163436000, "net_income_continuing_ops": 163436000, "net_income_to_common": 163436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 594098000, "short_term_investments": null, "net_receivables": 209343000, "inventory": 149931000, "other_current_assets": null, "total_current_assets": 1582342000, "net_ppe": null, "goodwill": 135764000, "intangible_assets": 500525000, "goodwill_and_intangibles": 636289000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18531491000, "total_assets": 20113833000, "short_term_debt": 1525488000, "accounts_payable": 182451000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6633916000, "long_term_debt": 11913073000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12786784000, "total_liabilities": 19420700000, "total_debt": 13438561000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6719348000, "total_equity": 693133000, "shares_outstanding": 513589734, "operating_cash_flow": 670893000, "stock_based_compensation": 22984000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 340654000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -365629000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -270980000, "free_cash_flow": 1011547000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "343457000", "ebitda": "586392000", "netIncome": "163436000", "grossProfit": "917737000", "depreciation": "None", "totalRevenue": "2372492000", "costOfRevenue": "1454755000", "interestIncome": "None", "incomeBeforeTax": "164985000", "interestExpense": "178472000", "operatingIncome": "341561000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1549000", "reportedCurrency": "USD", "netInterestIncome": "-178472000", "nonInterestIncome": "None", "operatingExpenses": "576176000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1454755000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "242935000", "sellingGeneralAndAdministrative": "353771000", "netIncomeFromContinuingOperations": "163436000" }, "balance": { "goodwill": "135764000", "inventory": "149931000", "commonStock": "440000", "currentDebt": "None", "investments": "None", "totalAssets": "20113833000", "longTermDebt": "11913073000", "shortTermDebt": "1525488000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-6719348000", "totalLiabilities": "19420700000", "otherCurrentAssets": "628970000", "totalCurrentAssets": "1582342000", "currentLongTermDebt": "1525488000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "209343000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18531491000", "currentAccountsPayable": "182451000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13438561000", "totalShareholderEquity": "693133000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1146858000", "totalCurrentLiabilities": "6633916000", "otherNonCurrentLiabilities": "873711000", "totalNonCurrentLiabilities": "12786784000", "cashAndShortTermInvestments": "594098000", "commonStockSharesOutstanding": "513589734", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "594098000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "163436000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "7846000", "operatingCashflow": "670893000", "capitalExpenditures": "340654000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-270980000", "cashflowFromInvestment": "-365629000", "stockBasedCompensation": "22984000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "242935000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "income_statement": { "revenue": 2191215000, "cost_of_revenue": 1387423000, "gross_profit": 803792000, "ebit": 236531000, "ebitda": 481623000, "pretax_income": 18354000, "tax_provision": 1001000, "net_income": 17353000, "net_income_to_common": 17353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 559814000, "total_current_assets": 1590154000, "total_assets": 19825188000, "short_term_debt": 1744221000, "long_term_debt": 12005296000, "total_debt": 13749517000, "total_liabilities": 19463097000, "total_equity": 362091000, "shares_outstanding": 431019206, "goodwill_and_intangibles": 598659000 }, "cash_flow": { "operating_cash_flow": 807171000, "capital_expenditure": 258851000, "free_cash_flow": 1066022000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301822, "ticker_id": 2821, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "236531000", "ebitda": "481623000", "netIncome": "17353000", "grossProfit": "803792000", "depreciation": "None", "totalRevenue": "2191215000", "costOfRevenue": "1387423000", "interestIncome": "None", "incomeBeforeTax": "18354000", "interestExpense": "218177000", "operatingIncome": "218394000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1001000", "reportedCurrency": "USD", "netInterestIncome": "-218177000", "nonInterestIncome": "None", "operatingExpenses": "585398000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1387423000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "245092000", "sellingGeneralAndAdministrative": "362469000", "netIncomeFromContinuingOperations": "17353000" }, "balance": { "goodwill": "98134000", "inventory": "157879000", "commonStock": "429000", "currentDebt": "None", "investments": "None", "totalAssets": "19825188000", "longTermDebt": "12005296000", "shortTermDebt": "1744221000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-6882784000", "totalLiabilities": "19463097000", "otherCurrentAssets": "590148000", "totalCurrentAssets": "1590154000", "currentLongTermDebt": "1744221000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "282313000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18235034000", "currentAccountsPayable": "204971000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13749517000", "totalShareholderEquity": "362091000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1019620000", "totalCurrentLiabilities": "6598519000", "otherNonCurrentLiabilities": "859282000", "totalNonCurrentLiabilities": "12864578000", "cashAndShortTermInvestments": "559814000", "commonStockSharesOutstanding": "431019206", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "559814000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17353000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-517000", "operatingCashflow": "807171000", "capitalExpenditures": "258851000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-394529000", "cashflowFromInvestment": "-255243000", "stockBasedCompensation": "21948000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22032000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "245092000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2191215000, "cost_of_revenue": 1387423000, "gross_profit": 803792000, "research_and_development": null, "selling_general_admin": 362469000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 236531000, "depreciation_amortisation": 245092000, "ebitda": 481623000, "interest_expense": 218177000, "interest_income": null, "other_non_operating": null, "pretax_income": 18354000, "tax_provision": 1001000, "effective_tax_rate": null, "net_income": 17353000, "net_income_continuing_ops": 17353000, "net_income_to_common": 17353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 559814000, "short_term_investments": null, "net_receivables": 282313000, "inventory": 157879000, "other_current_assets": null, "total_current_assets": 1590154000, "net_ppe": null, "goodwill": 98134000, "intangible_assets": 500525000, "goodwill_and_intangibles": 598659000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18235034000, "total_assets": 19825188000, "short_term_debt": 1744221000, "accounts_payable": 204971000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6598519000, "long_term_debt": 12005296000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12864578000, "total_liabilities": 19463097000, "total_debt": 13749517000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6882784000, "total_equity": 362091000, "shares_outstanding": 431019206, "operating_cash_flow": 807171000, "stock_based_compensation": 21948000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 258851000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -255243000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -394529000, "free_cash_flow": 1066022000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "236531000", "ebitda": "481623000", "netIncome": "17353000", "grossProfit": "803792000", "depreciation": "None", "totalRevenue": "2191215000", "costOfRevenue": "1387423000", "interestIncome": "None", "incomeBeforeTax": "18354000", "interestExpense": "218177000", "operatingIncome": "218394000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1001000", "reportedCurrency": "USD", "netInterestIncome": "-218177000", "nonInterestIncome": "None", "operatingExpenses": "585398000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1387423000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "245092000", "sellingGeneralAndAdministrative": "362469000", "netIncomeFromContinuingOperations": "17353000" }, "balance": { "goodwill": "98134000", "inventory": "157879000", "commonStock": "429000", "currentDebt": "None", "investments": "None", "totalAssets": "19825188000", "longTermDebt": "12005296000", "shortTermDebt": "1744221000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-6882784000", "totalLiabilities": "19463097000", "otherCurrentAssets": "590148000", "totalCurrentAssets": "1590154000", "currentLongTermDebt": "1744221000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "282313000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18235034000", "currentAccountsPayable": "204971000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13749517000", "totalShareholderEquity": "362091000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1019620000", "totalCurrentLiabilities": "6598519000", "otherNonCurrentLiabilities": "859282000", "totalNonCurrentLiabilities": "12864578000", "cashAndShortTermInvestments": "559814000", "commonStockSharesOutstanding": "431019206", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "559814000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17353000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-517000", "operatingCashflow": "807171000", "capitalExpenditures": "258851000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-394529000", "cashflowFromInvestment": "-255243000", "stockBasedCompensation": "21948000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22032000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "245092000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "income_statement": { "revenue": 1986456000, "cost_of_revenue": 1321813000, "gross_profit": 664643000, "ebit": 89064000, "ebitda": 322342000, "pretax_income": -108317000, "tax_provision": -1832000, "net_income": -106485000, "net_income_to_common": -106485000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402415000, "total_current_assets": 1313148000, "total_assets": 19492990000, "short_term_debt": 1744778000, "long_term_debt": 12314147000, "total_debt": 14058925000, "total_liabilities": 19192183000, "total_equity": 300807000, "shares_outstanding": 425426293, "goodwill_and_intangibles": 598659000 }, "cash_flow": { "operating_cash_flow": 259000000, "capital_expenditure": 647664000, "free_cash_flow": 906664000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301823, "ticker_id": 2821, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89064000", "ebitda": "322342000", "netIncome": "-106485000", "grossProfit": "664643000", "depreciation": "None", "totalRevenue": "1986456000", "costOfRevenue": "1321813000", "interestIncome": "None", "incomeBeforeTax": "-108317000", "interestExpense": "197381000", "operatingIncome": "124330000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1832000", "reportedCurrency": "USD", "netInterestIncome": "-197381000", "nonInterestIncome": "None", "operatingExpenses": "540313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1321813000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233278000", "sellingGeneralAndAdministrative": "328258000", "netIncomeFromContinuingOperations": "-106485000" }, "balance": { "goodwill": "98134000", "inventory": "157646000", "commonStock": "425000", "currentDebt": "None", "investments": "None", "totalAssets": "19492990000", "longTermDebt": "12314147000", "shortTermDebt": "1744778000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-6900137000", "totalLiabilities": "19192183000", "otherCurrentAssets": "472816000", "totalCurrentAssets": "1313148000", "currentLongTermDebt": "1744778000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "280271000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18179842000", "currentAccountsPayable": "174338000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14058925000", "totalShareholderEquity": "300807000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1058919000", "totalCurrentLiabilities": "6038701000", "otherNonCurrentLiabilities": "839335000", "totalNonCurrentLiabilities": "13153482000", "cashAndShortTermInvestments": "402415000", "commonStockSharesOutstanding": "425426293", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "402415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-106485000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7078000", "operatingCashflow": "259000000", "capitalExpenditures": "647664000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "152370000", "cashflowFromInvestment": "-690513000", "stockBasedCompensation": "22686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1589000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "229352000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1986456000, "cost_of_revenue": 1321813000, "gross_profit": 664643000, "research_and_development": null, "selling_general_admin": 328258000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89064000, "depreciation_amortisation": 233278000, "ebitda": 322342000, "interest_expense": 197381000, "interest_income": null, "other_non_operating": null, "pretax_income": -108317000, "tax_provision": -1832000, "effective_tax_rate": null, "net_income": -106485000, "net_income_continuing_ops": -106485000, "net_income_to_common": -106485000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 402415000, "short_term_investments": null, "net_receivables": 280271000, "inventory": 157646000, "other_current_assets": null, "total_current_assets": 1313148000, "net_ppe": null, "goodwill": 98134000, "intangible_assets": 500525000, "goodwill_and_intangibles": 598659000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18179842000, "total_assets": 19492990000, "short_term_debt": 1744778000, "accounts_payable": 174338000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6038701000, "long_term_debt": 12314147000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13153482000, "total_liabilities": 19192183000, "total_debt": 14058925000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6900137000, "total_equity": 300807000, "shares_outstanding": 425426293, "operating_cash_flow": 259000000, "stock_based_compensation": 22686000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 647664000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -690513000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 152370000, "free_cash_flow": 906664000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89064000", "ebitda": "322342000", "netIncome": "-106485000", "grossProfit": "664643000", "depreciation": "None", "totalRevenue": "1986456000", "costOfRevenue": "1321813000", "interestIncome": "None", "incomeBeforeTax": "-108317000", "interestExpense": "197381000", "operatingIncome": "124330000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1832000", "reportedCurrency": "USD", "netInterestIncome": "-197381000", "nonInterestIncome": "None", "operatingExpenses": "540313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1321813000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233278000", "sellingGeneralAndAdministrative": "328258000", "netIncomeFromContinuingOperations": "-106485000" }, "balance": { "goodwill": "98134000", "inventory": "157646000", "commonStock": "425000", "currentDebt": "None", "investments": "None", "totalAssets": "19492990000", "longTermDebt": "12314147000", "shortTermDebt": "1744778000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-6900137000", "totalLiabilities": "19192183000", "otherCurrentAssets": "472816000", "totalCurrentAssets": "1313148000", "currentLongTermDebt": "1744778000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "280271000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18179842000", "currentAccountsPayable": "174338000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14058925000", "totalShareholderEquity": "300807000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1058919000", "totalCurrentLiabilities": "6038701000", "otherNonCurrentLiabilities": "839335000", "totalNonCurrentLiabilities": "13153482000", "cashAndShortTermInvestments": "402415000", "commonStockSharesOutstanding": "425426293", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "402415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-106485000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7078000", "operatingCashflow": "259000000", "capitalExpenditures": "647664000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "152370000", "cashflowFromInvestment": "-690513000", "stockBasedCompensation": "22686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1589000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "229352000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "income_statement": { "revenue": 2536037000, "cost_of_revenue": 1482746000, "gross_profit": 1053291000, "ebit": 535378000, "ebitda": 760048000, "pretax_income": 354177000, "tax_provision": 8309000, "net_income": 345868000, "net_income_to_common": 345868000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 681558000, "total_current_assets": 1611296000, "total_assets": 19251824000, "short_term_debt": 1240088000, "long_term_debt": 12634609000, "total_debt": 13874697000, "total_liabilities": 18813136000, "total_equity": 438688000, "shares_outstanding": 511585445, "goodwill_and_intangibles": 598659000 }, "cash_flow": { "operating_cash_flow": 210099000, "capital_expenditure": 1128508000, "free_cash_flow": 1338607000, "dividends_paid": 2641000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301825, "ticker_id": 2821, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "535378000", "ebitda": "760048000", "netIncome": "345868000", "grossProfit": "1053291000", "depreciation": "None", "totalRevenue": "2536037000", "costOfRevenue": "1482746000", "interestIncome": "None", "incomeBeforeTax": "354177000", "interestExpense": "181201000", "operatingIncome": "523318000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "8309000", "reportedCurrency": "USD", "netInterestIncome": "-181201000", "nonInterestIncome": "None", "operatingExpenses": "529973000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1482746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224670000", "sellingGeneralAndAdministrative": "325365000", "netIncomeFromContinuingOperations": "345868000" }, "balance": { "goodwill": "98134000", "inventory": "166063000", "commonStock": "425000", "currentDebt": "None", "investments": "None", "totalAssets": "19251824000", "longTermDebt": "12634609000", "shortTermDebt": "1240088000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-6793652000", "totalLiabilities": "18813136000", "otherCurrentAssets": "524259000", "totalCurrentAssets": "1611296000", "currentLongTermDebt": "1240088000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "239416000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17640528000", "currentAccountsPayable": "158414000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16676397000", "shortLongTermDebtTotal": "13874697000", "totalShareholderEquity": "438688000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1038578000", "totalCurrentLiabilities": "5402360000", "otherNonCurrentLiabilities": "776167000", "totalNonCurrentLiabilities": "13410776000", "cashAndShortTermInvestments": "681558000", "commonStockSharesOutstanding": "511585445", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "681558000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "345868000", "profitLoss": "None", "dividendPayout": "2641000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-12305000", "operatingCashflow": "210099000", "capitalExpenditures": "1128508000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "786752000", "cashflowFromInvestment": "-1214428000", "stockBasedCompensation": "23563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2641000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "224670000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2536037000, "cost_of_revenue": 1482746000, "gross_profit": 1053291000, "research_and_development": null, "selling_general_admin": 325365000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 535378000, "depreciation_amortisation": 224670000, "ebitda": 760048000, "interest_expense": 181201000, "interest_income": null, "other_non_operating": null, "pretax_income": 354177000, "tax_provision": 8309000, "effective_tax_rate": null, "net_income": 345868000, "net_income_continuing_ops": 345868000, "net_income_to_common": 345868000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 681558000, "short_term_investments": null, "net_receivables": 239416000, "inventory": 166063000, "other_current_assets": null, "total_current_assets": 1611296000, "net_ppe": null, "goodwill": 98134000, "intangible_assets": 500525000, "goodwill_and_intangibles": 598659000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17640528000, "total_assets": 19251824000, "short_term_debt": 1240088000, "accounts_payable": 158414000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5402360000, "long_term_debt": 12634609000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13410776000, "total_liabilities": 18813136000, "total_debt": 13874697000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6793652000, "total_equity": 438688000, "shares_outstanding": 511585445, "operating_cash_flow": 210099000, "stock_based_compensation": 23563000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1128508000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1214428000, "dividends_paid": 2641000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 786752000, "free_cash_flow": 1338607000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "535378000", "ebitda": "760048000", "netIncome": "345868000", "grossProfit": "1053291000", "depreciation": "None", "totalRevenue": "2536037000", "costOfRevenue": "1482746000", "interestIncome": "None", "incomeBeforeTax": "354177000", "interestExpense": "181201000", "operatingIncome": "523318000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "8309000", "reportedCurrency": "USD", "netInterestIncome": "-181201000", "nonInterestIncome": "None", "operatingExpenses": "529973000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1482746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224670000", "sellingGeneralAndAdministrative": "325365000", "netIncomeFromContinuingOperations": "345868000" }, "balance": { "goodwill": "98134000", "inventory": "166063000", "commonStock": "425000", "currentDebt": "None", "investments": "None", "totalAssets": "19251824000", "longTermDebt": "12634609000", "shortTermDebt": "1240088000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-6793652000", "totalLiabilities": "18813136000", "otherCurrentAssets": "524259000", "totalCurrentAssets": "1611296000", "currentLongTermDebt": "1240088000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "239416000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17640528000", "currentAccountsPayable": "158414000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16676397000", "shortLongTermDebtTotal": "13874697000", "totalShareholderEquity": "438688000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1038578000", "totalCurrentLiabilities": "5402360000", "otherNonCurrentLiabilities": "776167000", "totalNonCurrentLiabilities": "13410776000", "cashAndShortTermInvestments": "681558000", "commonStockSharesOutstanding": "511585445", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "681558000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "345868000", "profitLoss": "None", "dividendPayout": "2641000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-12305000", "operatingCashflow": "210099000", "capitalExpenditures": "1128508000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "786752000", "cashflowFromInvestment": "-1214428000", "stockBasedCompensation": "23563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2641000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "224670000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "income_statement": { "revenue": 2205492000, "cost_of_revenue": 1383610000, "gross_profit": 821882000, "ebit": 264502000, "ebitda": 479114000, "pretax_income": 86810000, "tax_provision": 694000, "net_income": 86116000, "net_income_to_common": 86116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 899135000, "total_current_assets": 1848579000, "total_assets": 18648212000, "short_term_debt": 1165903000, "long_term_debt": 11994555000, "total_debt": 13160458000, "total_liabilities": 18632991000, "total_equity": 15221000, "shares_outstanding": 461075240, "goodwill_and_intangibles": 598659000 }, "cash_flow": { "operating_cash_flow": 1033282000, "capital_expenditure": 736514000, "free_cash_flow": 1769796000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301826, "ticker_id": 2821, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:57.863265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "264502000", "ebitda": "479114000", "netIncome": "86116000", "grossProfit": "821882000", "depreciation": "None", "totalRevenue": "2205492000", "costOfRevenue": "1383610000", "interestIncome": "None", "incomeBeforeTax": "86810000", "interestExpense": "177692000", "operatingIncome": "272545000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "694000", "reportedCurrency": "USD", "netInterestIncome": "-177692000", "nonInterestIncome": "None", "operatingExpenses": "549337000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-8043000", "costofGoodsAndServicesSold": "1383610000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "214612000", "sellingGeneralAndAdministrative": "352222000", "netIncomeFromContinuingOperations": "86116000" }, "balance": { "goodwill": "98134000", "inventory": "153850000", "commonStock": "425000", "currentDebt": "None", "investments": "None", "totalAssets": "18648212000", "longTermDebt": "11994555000", "shortTermDebt": "1165903000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-7139520000", "totalLiabilities": "18632991000", "otherCurrentAssets": "576478000", "totalCurrentAssets": "1848579000", "currentLongTermDebt": "1125754000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "219116000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16799633000", "currentAccountsPayable": "148328000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15054710000", "shortLongTermDebtTotal": "13757514000", "totalShareholderEquity": "15221000", "capitalLeaseObligations": "637205000", "otherCurrentLiabilities": "1158237000", "totalCurrentLiabilities": "5818235000", "otherNonCurrentLiabilities": "820201000", "totalNonCurrentLiabilities": "12814756000", "cashAndShortTermInvestments": "899135000", "commonStockSharesOutstanding": "461075240", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "899135000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86116000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-8627000", "operatingCashflow": "1033282000", "capitalExpenditures": "736514000", "changeInReceivables": "41318000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78901000", "cashflowFromInvestment": "-755846000", "stockBasedCompensation": "44536000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "198535000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13917000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "214612000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2205492000, "cost_of_revenue": 1383610000, "gross_profit": 821882000, "research_and_development": null, "selling_general_admin": 352222000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 264502000, "depreciation_amortisation": 214612000, "ebitda": 479114000, "interest_expense": 177692000, "interest_income": null, "other_non_operating": null, "pretax_income": 86810000, "tax_provision": 694000, "effective_tax_rate": null, "net_income": 86116000, "net_income_continuing_ops": 86116000, "net_income_to_common": 86116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 899135000, "short_term_investments": null, "net_receivables": 219116000, "inventory": 153850000, "other_current_assets": null, "total_current_assets": 1848579000, "net_ppe": null, "goodwill": 98134000, "intangible_assets": 500525000, "goodwill_and_intangibles": 598659000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16799633000, "total_assets": 18648212000, "short_term_debt": 1165903000, "accounts_payable": 148328000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5818235000, "long_term_debt": 11994555000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12814756000, "total_liabilities": 18632991000, "total_debt": 13160458000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7139520000, "total_equity": 15221000, "shares_outstanding": 461075240, "operating_cash_flow": 1033282000, "stock_based_compensation": 44536000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 736514000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -755846000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78901000, "free_cash_flow": 1769796000, "net_change_in_cash": 198535000 }, "raw_data": { "income": { "ebit": "264502000", "ebitda": "479114000", "netIncome": "86116000", "grossProfit": "821882000", "depreciation": "None", "totalRevenue": "2205492000", "costOfRevenue": "1383610000", "interestIncome": "None", "incomeBeforeTax": "86810000", "interestExpense": "177692000", "operatingIncome": "272545000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "694000", "reportedCurrency": "USD", "netInterestIncome": "-177692000", "nonInterestIncome": "None", "operatingExpenses": "549337000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-8043000", "costofGoodsAndServicesSold": "1383610000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "214612000", "sellingGeneralAndAdministrative": "352222000", "netIncomeFromContinuingOperations": "86116000" }, "balance": { "goodwill": "98134000", "inventory": "153850000", "commonStock": "425000", "currentDebt": "None", "investments": "None", "totalAssets": "18648212000", "longTermDebt": "11994555000", "shortTermDebt": "1165903000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "500525000", "reportedCurrency": "USD", "retainedEarnings": "-7139520000", "totalLiabilities": "18632991000", "otherCurrentAssets": "576478000", "totalCurrentAssets": "1848579000", "currentLongTermDebt": "1125754000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "219116000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16799633000", "currentAccountsPayable": "148328000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15054710000", "shortLongTermDebtTotal": "13757514000", "totalShareholderEquity": "15221000", "capitalLeaseObligations": "637205000", "otherCurrentLiabilities": "1158237000", "totalCurrentLiabilities": "5818235000", "otherNonCurrentLiabilities": "820201000", "totalNonCurrentLiabilities": "12814756000", "cashAndShortTermInvestments": "899135000", "commonStockSharesOutstanding": "461075240", "intangibleAssetsExcludingGoodwill": "500525000", "cashAndCashEquivalentsAtCarryingValue": "899135000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86116000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-8627000", "operatingCashflow": "1033282000", "capitalExpenditures": "736514000", "changeInReceivables": "41318000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78901000", "cashflowFromInvestment": "-755846000", "stockBasedCompensation": "44536000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "198535000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13917000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "214612000", "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" ] } } }