{ "ticker": { "uuid": "a2265904-1ec9-4b35-ae64-25226e1c342c", "symbol": "ZIM", "name": "ZIM Integrated Shipping Services Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/a2265904-1ec9-4b35-ae64-25226e1c342c/", "api_url": "https://sharemaestro.com/factors/api/tickers/a2265904-1ec9-4b35-ae64-25226e1c342c/" }, "ticker_metadata": { "id": 4532, "uuid": "a2265904-1ec9-4b35-ae64-25226e1c342c", "symbol": "ZIM", "name": "ZIM Integrated Shipping Services Ltd", "asset_type": "equity", "market_cap": 2915367000, "stock_exchange_id": 3, "industry": "Marine Shipping", "sector": "Industrials", "description": "ZIM Integrated Shipping Services Ltd., provides container shipping and related services in Israel and internationally. The company is headquartered in Haifa, Israel.", "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": "a2265904-1ec9-4b35-ae64-25226e1c342c", "symbol": "ZIM", "name": "ZIM Integrated Shipping Services Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/a2265904-1ec9-4b35-ae64-25226e1c342c/", "api_url": "https://sharemaestro.com/factors/api/tickers/a2265904-1ec9-4b35-ae64-25226e1c342c/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.89, "value": 0.94, "quality": 0.23, "momentum": 0.86, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 25.24, "market_cap": 3040845058.04, "pe_ratio": 31.0607, "earnings_yield": 0.0322, "ebitda_to_ev": 0.5445, "shareholder_yield": 0.2076, "roe": 0.0256, "piotroski_f_score": 4, "momentum_12_1": 0.5991, "volatility_252d": 0.5339 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "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": "2026-06-07T06:55:16.761702+00:00", "batch_id": "" }, "size": { "price_close": 25.24, "market_cap": 3040845058.04, "market_cap_usd": 3040845058.04, "enterprise_value": 3276845058.04, "shares_outstanding": 120477221, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 31.0607, "pb_ratio": 0.7952, "ptbv_ratio": 0.8184, "ps_ratio": 0.4831, "pcf_ratio": 1.8631, "pfcf_ratio": 1.6813, "ev_ebitda": 1.8365, "ev_ebit": 6.6012, "ev_sales": 0.5206, "ev_fcf": 1.8118, "earnings_yield": 0.0322, "fcf_yield": 0.5519, "price_to_sales": 0.4831, "price_to_book": 0.7952, "price_to_cashflow": 1.8631, "ebitda_to_ev": 0.5445, "sales_yield": 1.9208 }, "yield": { "dividend_yield": 0.2076, "buyback_yield": 0, "shareholder_yield": 0.2076, "debt_paydown_yield": null, "total_yield": 0.2076 }, "quality": { "gross_margin": 0.1091, "operating_margin": 0.0789, "net_margin": 0.0156, "ebitda_margin": 0.2835, "fcf_margin": 0.2873, "roe": 0.0256, "roa": 0.0093, "roic": 0.0674, "roc_greenblatt": null, "asset_turnover": 0.595, "cash_conversion": 18.4738, "accruals_ratio": -0.145, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": 1.3014, "earnings_stability_5y": 1.2816, "revenue_stability_5y": 0.476, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0649, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.765, "net_debt_to_ebitda": 0.1323, "debt_to_assets": 0.1094, "interest_coverage": 1.0363, "current_ratio": 1.1883, "quick_ratio": 1.0922, "net_debt": 236000000, "local_beta": 0.0008, "volatility_252d": 0.5339, "volatility_60d": 1.2392, "max_drawdown_12m": -0.2864, "risk_adjusted_momentum": 1.122 }, "growth": { "revenue_growth_1y": -0.2906, "revenue_growth_3y_cagr": -0.1809, "revenue_growth_5y_cagr": 0.1158, "eps_growth_1y": -0.9584, "eps_growth_3y_cagr": -0.5301, "eps_growth_5y_cagr": -0.0154, "fcf_growth_1y": -0.6024, "book_value_growth_1y": -0.0042, "revenue_growth": -0.2906, "earnings_growth": -0.9584 }, "momentum": { "price_return_1m": -0.0515, "price_return_3m": -0.0616, "price_return_6m": 0.303, "price_return_9m": 0.9657, "price_return_12m": 0.5167, "price_return_12m_ex1m": 0.5991, "momentum_6m": 0.303, "momentum_12m": 0.5167, "momentum_12_1": 0.5991, "distance_from_52w_high": -0.1084, "distance_from_52w_low": 1.1316, "relative_strength": 0.4168 }, "raw_ttm": { "revenue_ttm": 6294100000, "gross_profit_ttm": 686400000, "ebit_ttm": 496400000, "ebitda_ttm": 1784300000, "net_income_ttm": 97900000, "eps_diluted_ttm": 0.8126, "operating_cash_flow_ttm": 1632131122, "capital_expenditure_ttm": 176451522, "fcf_ttm": 1808582644, "dividends_paid_ttm": 631131587, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 479000000, "cash_and_equivalents": 921600000, "total_current_assets": 2554800000, "total_current_liabilities": 2150000000, "net_ppe": null, "total_assets": 10577700000, "total_debt": 1157600000, "total_equity": 3824200000, "net_working_capital": 597700000, "book_value_per_share": 31.7421, "retained_earnings": 1777700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3715700000, "tangible_book_per_share": 30.8415 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 71, "rank_pb": 14, "rank_ptbv": 12, "rank_ps": 14, "rank_pcf": 5, "rank_ev_ebitda": 4, "rank_ev_ebit": 32, "rank_earnings_yield": 71, "rank_fcf_yield": 4, "rank_dividend_yield": 3, "rank_shareholder_yield": 4, "rank_total_yield": 4, "rank_roe": 66, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 92, "rank_fcf_margin": 32, "rank_piotroski": 83, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 100, "rank_eps_growth_5y": 79, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 23, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 22 }, "composites": { "value_composite": 6, "quality_composite": 77, "momentum_composite": 14, "growth_composite": 100, "yield_composite": 3, "svqf_composite": 86, "vc1_composite": 6, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 14, "overall_composite": 11, "quality_value_composite": 0.465, "os_score": 0.89, "value_percentile": 0.94, "quality_percentile": 0.23, "momentum_percentile": 0.86, "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": 37, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 14, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5307, "ticker_id": 4532, "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": "2026-06-07T06:55:16.761702+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.24, "market_cap": 3040845058.04, "market_cap_usd": 3040845058.04, "enterprise_value": 3276845058.04, "shares_outstanding": 120477221, "fx_rate_to_usd": null, "pe_ratio": 31.06072582, "pb_ratio": 0.79515848, "ptbv_ratio": 0.81837744, "ps_ratio": 0.48312627, "pcf_ratio": 1.86311321, "pfcf_ratio": 1.6813415, "ev_ebitda": 1.83648773, "ev_ebit": 6.60121889, "ev_sales": 0.5206217, "ev_fcf": 1.81183042, "earnings_yield": 0.032195, "fcf_yield": 0.55192803, "dividend_yield": 0.20755138, "buyback_yield": 0, "shareholder_yield": 0.20755138, "debt_paydown_yield": null, "total_yield": 0.20755138, "gross_margin": 0.10905451, "operating_margin": 0.07886751, "net_margin": 0.01555425, "ebitda_margin": 0.28348771, "fcf_margin": 0.28734571, "roe": 0.02560013, "roa": 0.00925532, "roic": 0.06738579, "roc_greenblatt": null, "asset_turnover": 0.59503484, "cash_conversion": 18.47377573, "accruals_ratio": -0.14504392, "sbc_to_revenue": null, "debt_to_equity": 1.76497045, "net_debt_to_ebitda": 0.13226475, "debt_to_assets": 0.10943778, "interest_coverage": 1.03632568, "current_ratio": 1.18827907, "quick_ratio": 1.09218605, "net_debt": 236000000, "revenue_growth_1y": -0.29056583, "revenue_growth_3y_cagr": -0.18086377, "revenue_growth_5y_cagr": 0.11581239, "eps_growth_1y": -0.95838823, "eps_growth_3y_cagr": -0.53013069, "eps_growth_5y_cagr": -0.01543601, "fcf_growth_1y": -0.60242193, "book_value_growth_1y": -0.00416059, "piotroski_f_score": 4, "altman_z_score": 1.3014222, "earnings_stability_5y": 1.281613, "revenue_stability_5y": 0.476029, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0514844, "price_return_3m": -0.06155305, "price_return_6m": 0.3029585, "price_return_9m": 0.96571678, "price_return_12m": 0.51673577, "price_return_12m_ex1m": 0.59906256, "distance_from_52w_high": -0.10836351, "distance_from_52w_low": 1.13163073, "relative_strength": 0.41677219, "local_beta": 0.0008, "volatility_252d": 0.533911, "volatility_60d": 1.239213, "max_drawdown_12m": -0.28642971, "revenue_ttm": 6294100000, "gross_profit_ttm": 686400000, "ebit_ttm": 496400000, "ebitda_ttm": 1784300000, "net_income_ttm": 97900000, "eps_diluted_ttm": 0.81260174, "operating_cash_flow_ttm": 1632131122, "capital_expenditure_ttm": 176451522, "fcf_ttm": 1808582644, "dividends_paid_ttm": 631131587, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 479000000, "cash_and_equivalents": 921600000, "total_current_assets": 2554800000, "total_current_liabilities": 2150000000, "net_ppe": null, "total_assets": 10577700000, "total_debt": 1157600000, "total_equity": 3824200000, "net_working_capital": 597700000, "book_value_per_share": 31.74210003, "retained_earnings": 1777700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3715700000, "tangible_book_per_share": 30.84151485, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 71, "rank_pb": 14, "rank_ptbv": 12, "rank_ps": 14, "rank_pcf": 5, "rank_ev_ebitda": 4, "rank_ev_ebit": 32, "rank_earnings_yield": 71, "rank_fcf_yield": 4, "rank_dividend_yield": 3, "rank_shareholder_yield": 4, "rank_total_yield": 4, "rank_roe": 66, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 92, "rank_fcf_margin": 32, "rank_piotroski": 83, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 100, "rank_eps_growth_5y": 79, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 23, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 22, "value_composite": 6, "quality_composite": 77, "momentum_composite": 14, "growth_composite": 100, "yield_composite": 3, "svqf_composite": 86, "vc1_composite": 6, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 14, "overall_composite": 11, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 37, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 25.24, "os": 0.89, "value": 0.94, "quality": 0.23, "momentum": 0.86, "confidence": 1, "coverage": 1, "pe_ratio": 31.0607, "earnings_yield": 0.0322, "shareholder_yield": 0.2076, "roe": 0.0256, "momentum_12_1": 0.5991, "complete_fields": { "id": 5307, "ticker_id": 4532, "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": "2026-06-07T06:55:16.761702+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.24, "market_cap": 3040845058.04, "market_cap_usd": 3040845058.04, "enterprise_value": 3276845058.04, "shares_outstanding": 120477221, "fx_rate_to_usd": null, "pe_ratio": 31.06072582, "pb_ratio": 0.79515848, "ptbv_ratio": 0.81837744, "ps_ratio": 0.48312627, "pcf_ratio": 1.86311321, "pfcf_ratio": 1.6813415, "ev_ebitda": 1.83648773, "ev_ebit": 6.60121889, "ev_sales": 0.5206217, "ev_fcf": 1.81183042, "earnings_yield": 0.032195, "fcf_yield": 0.55192803, "dividend_yield": 0.20755138, "buyback_yield": 0, "shareholder_yield": 0.20755138, "debt_paydown_yield": null, "total_yield": 0.20755138, "gross_margin": 0.10905451, "operating_margin": 0.07886751, "net_margin": 0.01555425, "ebitda_margin": 0.28348771, "fcf_margin": 0.28734571, "roe": 0.02560013, "roa": 0.00925532, "roic": 0.06738579, "roc_greenblatt": null, "asset_turnover": 0.59503484, "cash_conversion": 18.47377573, "accruals_ratio": -0.14504392, "sbc_to_revenue": null, "debt_to_equity": 1.76497045, "net_debt_to_ebitda": 0.13226475, "debt_to_assets": 0.10943778, "interest_coverage": 1.03632568, "current_ratio": 1.18827907, "quick_ratio": 1.09218605, "net_debt": 236000000, "revenue_growth_1y": -0.29056583, "revenue_growth_3y_cagr": -0.18086377, "revenue_growth_5y_cagr": 0.11581239, "eps_growth_1y": -0.95838823, "eps_growth_3y_cagr": -0.53013069, "eps_growth_5y_cagr": -0.01543601, "fcf_growth_1y": -0.60242193, "book_value_growth_1y": -0.00416059, "piotroski_f_score": 4, "altman_z_score": 1.3014222, "earnings_stability_5y": 1.281613, "revenue_stability_5y": 0.476029, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0514844, "price_return_3m": -0.06155305, "price_return_6m": 0.3029585, "price_return_9m": 0.96571678, "price_return_12m": 0.51673577, "price_return_12m_ex1m": 0.59906256, "distance_from_52w_high": -0.10836351, "distance_from_52w_low": 1.13163073, "relative_strength": 0.41677219, "local_beta": 0.0008, "volatility_252d": 0.533911, "volatility_60d": 1.239213, "max_drawdown_12m": -0.28642971, "revenue_ttm": 6294100000, "gross_profit_ttm": 686400000, "ebit_ttm": 496400000, "ebitda_ttm": 1784300000, "net_income_ttm": 97900000, "eps_diluted_ttm": 0.81260174, "operating_cash_flow_ttm": 1632131122, "capital_expenditure_ttm": 176451522, "fcf_ttm": 1808582644, "dividends_paid_ttm": 631131587, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 479000000, "cash_and_equivalents": 921600000, "total_current_assets": 2554800000, "total_current_liabilities": 2150000000, "net_ppe": null, "total_assets": 10577700000, "total_debt": 1157600000, "total_equity": 3824200000, "net_working_capital": 597700000, "book_value_per_share": 31.74210003, "retained_earnings": 1777700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3715700000, "tangible_book_per_share": 30.84151485, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 71, "rank_pb": 14, "rank_ptbv": 12, "rank_ps": 14, "rank_pcf": 5, "rank_ev_ebitda": 4, "rank_ev_ebit": 32, "rank_earnings_yield": 71, "rank_fcf_yield": 4, "rank_dividend_yield": 3, "rank_shareholder_yield": 4, "rank_total_yield": 4, "rank_roe": 66, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 92, "rank_fcf_margin": 32, "rank_piotroski": 83, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 100, "rank_eps_growth_5y": 79, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 23, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 22, "value_composite": 6, "quality_composite": 77, "momentum_composite": 14, "growth_composite": 100, "yield_composite": 3, "svqf_composite": 86, "vc1_composite": 6, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 14, "overall_composite": 11, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 37, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "income_statement": { "revenue": 6904200000, "cost_of_revenue": 5746900000, "gross_profit": 1157300000, "ebit": 844000000, "ebitda": 2130100000, "pretax_income": 658500000, "tax_provision": 177000000, "net_income": 479200000, "net_income_to_common": 479200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1051700000, "total_current_assets": 2630600000, "total_assets": 11008100000, "short_term_debt": 1139400000, "long_term_debt": 35600000, "total_debt": 1175000000, "total_liabilities": 6982500000, "total_equity": 4020900000, "shares_outstanding": 120515854, "goodwill_and_intangibles": 109400000 }, "cash_flow": { "operating_cash_flow": 1825200000, "capital_expenditure": 217700000, "free_cash_flow": 2042900000, "dividends_paid": 515600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 359139, "ticker_id": 4532, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "844000000", "ebitda": "2130100000", "netIncome": "479200000", "grossProfit": "1157300000", "depreciation": "None", "totalRevenue": "6904200000", "costOfRevenue": "5746900000", "interestIncome": "132100000", "incomeBeforeTax": "658500000", "interestExpense": "475100000", "operatingIncome": "844000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "177000000", "reportedCurrency": "USD", "netInterestIncome": "-342000000", "nonInterestIncome": "None", "operatingExpenses": "313300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5746900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1286100000", "sellingGeneralAndAdministrative": "274000000", "netIncomeFromContinuingOperations": "481500000" }, "balance": { "goodwill": "None", "inventory": "167800000", "commonStock": "927600000", "currentDebt": "None", "investments": "None", "totalAssets": "11008100000", "longTermDebt": "35600000", "shortTermDebt": "1139400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "109400000", "reportedCurrency": "USD", "retainedEarnings": "1969500000", "totalLiabilities": "6982500000", "otherCurrentAssets": "22500000", "totalCurrentAssets": "2630600000", "currentLongTermDebt": "42900000", "longTermInvestments": "1080300000", "shortTermInvestments": "735100000", "currentNetReceivables": "653500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8377500000", "currentAccountsPayable": "467100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7041600000", "shortLongTermDebtTotal": "5738200000", "totalShareholderEquity": "4020900000", "capitalLeaseObligations": "5648100000", "otherCurrentLiabilities": "273400000", "totalCurrentLiabilities": "2134100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4848400000", "cashAndShortTermInvestments": "1051700000", "commonStockSharesOutstanding": "120515854", "intangibleAssetsExcludingGoodwill": "109400000", "cashAndCashEquivalentsAtCarryingValue": "1051700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "479200000", "profitLoss": "None", "dividendPayout": "515600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "44400000", "operatingCashflow": "1825200000", "capitalExpenditures": "217700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1959000000", "cashflowFromInvestment": "-133300000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "515600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1286100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6904200000, "cost_of_revenue": 5746900000, "gross_profit": 1157300000, "research_and_development": null, "selling_general_admin": 274000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 844000000, "depreciation_amortisation": 1286100000, "ebitda": 2130100000, "interest_expense": 475100000, "interest_income": null, "other_non_operating": null, "pretax_income": 658500000, "tax_provision": 177000000, "effective_tax_rate": null, "net_income": 479200000, "net_income_continuing_ops": 481500000, "net_income_to_common": 479200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1051700000, "short_term_investments": 735100000, "net_receivables": 653500000, "inventory": 167800000, "other_current_assets": null, "total_current_assets": 2630600000, "net_ppe": null, "goodwill": null, "intangible_assets": 109400000, "goodwill_and_intangibles": 109400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8377500000, "total_assets": 11008100000, "short_term_debt": 1139400000, "accounts_payable": 467100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2134100000, "long_term_debt": 35600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4848400000, "total_liabilities": 6982500000, "total_debt": 1175000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1969500000, "total_equity": 4020900000, "shares_outstanding": 120515854, "operating_cash_flow": 1825200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 217700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -133300000, "dividends_paid": 515600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1959000000, "free_cash_flow": 2042900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "844000000", "ebitda": "2130100000", "netIncome": "479200000", "grossProfit": "1157300000", "depreciation": "None", "totalRevenue": "6904200000", "costOfRevenue": "5746900000", "interestIncome": "132100000", "incomeBeforeTax": "658500000", "interestExpense": "475100000", "operatingIncome": "844000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "177000000", "reportedCurrency": "USD", "netInterestIncome": "-342000000", "nonInterestIncome": "None", "operatingExpenses": "313300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5746900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1286100000", "sellingGeneralAndAdministrative": "274000000", "netIncomeFromContinuingOperations": "481500000" }, "balance": { "goodwill": "None", "inventory": "167800000", "commonStock": "927600000", "currentDebt": "None", "investments": "None", "totalAssets": "11008100000", "longTermDebt": "35600000", "shortTermDebt": "1139400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "109400000", "reportedCurrency": "USD", "retainedEarnings": "1969500000", "totalLiabilities": "6982500000", "otherCurrentAssets": "22500000", "totalCurrentAssets": "2630600000", "currentLongTermDebt": "42900000", "longTermInvestments": "1080300000", "shortTermInvestments": "735100000", "currentNetReceivables": "653500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8377500000", "currentAccountsPayable": "467100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7041600000", "shortLongTermDebtTotal": "5738200000", "totalShareholderEquity": "4020900000", "capitalLeaseObligations": "5648100000", "otherCurrentLiabilities": "273400000", "totalCurrentLiabilities": "2134100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4848400000", "cashAndShortTermInvestments": "1051700000", "commonStockSharesOutstanding": "120515854", "intangibleAssetsExcludingGoodwill": "109400000", "cashAndCashEquivalentsAtCarryingValue": "1051700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "479200000", "profitLoss": "None", "dividendPayout": "515600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "44400000", "operatingCashflow": "1825200000", "capitalExpenditures": "217700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1959000000", "cashflowFromInvestment": "-133300000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "515600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1286100000", "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": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "income_statement": { "revenue": 8427400000, "cost_of_revenue": 5655700000, "gross_profit": 2771700000, "ebit": 2679100000, "ebitda": 3821600000, "pretax_income": 2205000000, "tax_provision": 51200000, "net_income": 2147700000, "net_income_to_common": 2147700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1314700000, "total_current_assets": 3260900000, "total_assets": 11389500000, "short_term_debt": 1369500000, "long_term_debt": 45600000, "total_debt": 1415100000, "total_liabilities": 7346800000, "total_equity": 4036900000, "shares_outstanding": 120492000, "goodwill_and_intangibles": 109800000 }, "cash_flow": { "operating_cash_flow": 3752700000, "capital_expenditure": 214100000, "free_cash_flow": 3966800000, "dividends_paid": 579200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 359144, "ticker_id": 4532, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2679100000", "ebitda": "3821600000", "netIncome": "2147700000", "grossProfit": "2771700000", "depreciation": "None", "totalRevenue": "8427400000", "costOfRevenue": "5655700000", "interestIncome": "120400000", "incomeBeforeTax": "2205000000", "interestExpense": "467700000", "operatingIncome": "2484800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "51200000", "reportedCurrency": "USD", "netInterestIncome": "-348000000", "nonInterestIncome": "None", "operatingExpenses": "286900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5655700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1142500000", "sellingGeneralAndAdministrative": "248100000", "netIncomeFromContinuingOperations": "2153800000" }, "balance": { "goodwill": "0", "inventory": "212200000", "commonStock": "927300000", "currentDebt": "None", "investments": "None", "totalAssets": "11389500000", "longTermDebt": "45600000", "shortTermDebt": "1369500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "109800000", "reportedCurrency": "USD", "retainedEarnings": "2004200000", "totalLiabilities": "7346800000", "otherCurrentAssets": "25100000", "totalCurrentAssets": "3260900000", "currentLongTermDebt": "47800000", "longTermInvestments": "1106300000", "shortTermInvestments": "800400000", "currentNetReceivables": "908500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8128600000", "currentAccountsPayable": "508300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6844000000", "shortLongTermDebtTotal": "6015700000", "totalShareholderEquity": "4036900000", "capitalLeaseObligations": "5922300000", "otherCurrentLiabilities": "313300000", "totalCurrentLiabilities": "2611200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4735600000", "cashAndShortTermInvestments": "1314700000", "commonStockSharesOutstanding": "120492000", "intangibleAssetsExcludingGoodwill": "109800000", "cashAndCashEquivalentsAtCarryingValue": "1314700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2153800000", "profitLoss": "None", "dividendPayout": "579200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-32900000", "operatingCashflow": "3752700000", "capitalExpenditures": "214100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3131400000", "cashflowFromInvestment": "-223200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "579200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1142500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8427400000, "cost_of_revenue": 5655700000, "gross_profit": 2771700000, "research_and_development": null, "selling_general_admin": 248100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2679100000, "depreciation_amortisation": 1142500000, "ebitda": 3821600000, "interest_expense": 467700000, "interest_income": null, "other_non_operating": null, "pretax_income": 2205000000, "tax_provision": 51200000, "effective_tax_rate": null, "net_income": 2147700000, "net_income_continuing_ops": 2153800000, "net_income_to_common": 2147700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1314700000, "short_term_investments": 800400000, "net_receivables": 908500000, "inventory": 212200000, "other_current_assets": null, "total_current_assets": 3260900000, "net_ppe": null, "goodwill": 0, "intangible_assets": 109800000, "goodwill_and_intangibles": 109800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8128600000, "total_assets": 11389500000, "short_term_debt": 1369500000, "accounts_payable": 508300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2611200000, "long_term_debt": 45600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4735600000, "total_liabilities": 7346800000, "total_debt": 1415100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2004200000, "total_equity": 4036900000, "shares_outstanding": 120492000, "operating_cash_flow": 3752700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 214100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -223200000, "dividends_paid": 579200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3131400000, "free_cash_flow": 3966800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2679100000", "ebitda": "3821600000", "netIncome": "2147700000", "grossProfit": "2771700000", "depreciation": "None", "totalRevenue": "8427400000", "costOfRevenue": "5655700000", "interestIncome": "120400000", "incomeBeforeTax": "2205000000", "interestExpense": "467700000", "operatingIncome": "2484800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "51200000", "reportedCurrency": "USD", "netInterestIncome": "-348000000", "nonInterestIncome": "None", "operatingExpenses": "286900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5655700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1142500000", "sellingGeneralAndAdministrative": "248100000", "netIncomeFromContinuingOperations": "2153800000" }, "balance": { "goodwill": "0", "inventory": "212200000", "commonStock": "927300000", "currentDebt": "None", "investments": "None", "totalAssets": "11389500000", "longTermDebt": "45600000", "shortTermDebt": "1369500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "109800000", "reportedCurrency": "USD", "retainedEarnings": "2004200000", "totalLiabilities": "7346800000", "otherCurrentAssets": "25100000", "totalCurrentAssets": "3260900000", "currentLongTermDebt": "47800000", "longTermInvestments": "1106300000", "shortTermInvestments": "800400000", "currentNetReceivables": "908500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8128600000", "currentAccountsPayable": "508300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6844000000", "shortLongTermDebtTotal": "6015700000", "totalShareholderEquity": "4036900000", "capitalLeaseObligations": "5922300000", "otherCurrentLiabilities": "313300000", "totalCurrentLiabilities": "2611200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4735600000", "cashAndShortTermInvestments": "1314700000", "commonStockSharesOutstanding": "120492000", "intangibleAssetsExcludingGoodwill": "109800000", "cashAndCashEquivalentsAtCarryingValue": "1314700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2153800000", "profitLoss": "None", "dividendPayout": "579200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-32900000", "operatingCashflow": "3752700000", "capitalExpenditures": "214100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3131400000", "cashflowFromInvestment": "-223200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "579200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1142500000", "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": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "income_statement": { "revenue": 5162200000, "cost_of_revenue": 5356900000, "gross_profit": -194700000, "ebit": -2426900000, "ebitda": -955100000, "pretax_income": -2815500000, "tax_provision": -127600000, "net_income": -2695600000, "net_income_to_common": -2695600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 921500000, "total_current_assets": 2571400000, "total_assets": 8346000000, "short_term_debt": 1692900000, "long_term_debt": 62100000, "total_debt": 1755000000, "total_liabilities": 5888000000, "total_equity": 2454700000, "shares_outstanding": 120213031, "goodwill_and_intangibles": 102000000 }, "cash_flow": { "operating_cash_flow": 1020000000, "capital_expenditure": 115700000, "free_cash_flow": 1135700000, "dividends_paid": 769200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 359149, "ticker_id": 4532, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2426900000", "ebitda": "-955100000", "netIncome": "-2695600000", "grossProfit": "-194700000", "depreciation": "None", "totalRevenue": "5162200000", "costOfRevenue": "5356900000", "interestIncome": "119500000", "incomeBeforeTax": "-2815500000", "interestExpense": "380800000", "operatingIncome": "-458500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-127600000", "reportedCurrency": "USD", "netInterestIncome": "-287700000", "nonInterestIncome": "None", "operatingExpenses": "263800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5356900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1471800000", "sellingGeneralAndAdministrative": "225500000", "netIncomeFromContinuingOperations": "-2124800000" }, "balance": { "goodwill": "0", "inventory": "179300000", "commonStock": "926600000", "currentDebt": "None", "investments": "None", "totalAssets": "8346000000", "longTermDebt": "62100000", "shortTermDebt": "1692900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "102000000", "reportedCurrency": "USD", "retainedEarnings": "437200000", "totalLiabilities": "5888000000", "otherCurrentAssets": "34000000", "totalCurrentAssets": "2571400000", "currentLongTermDebt": "48200000", "longTermInvestments": "935100000", "shortTermInvestments": "874100000", "currentNetReceivables": "562500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5774600000", "currentAccountsPayable": "414600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4637000000", "shortLongTermDebtTotal": "5010600000", "totalShareholderEquity": "2454700000", "capitalLeaseObligations": "4888800000", "otherCurrentLiabilities": "203000000", "totalCurrentLiabilities": "2518100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3369900000", "cashAndShortTermInvestments": "921500000", "commonStockSharesOutstanding": "120213031", "intangibleAssetsExcludingGoodwill": "102000000", "cashAndCashEquivalentsAtCarryingValue": "921500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2687900000", "profitLoss": "None", "dividendPayout": "769200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "11400000", "operatingCashflow": "1020000000", "capitalExpenditures": "115700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2892900000", "cashflowFromInvestment": "1776500000", "stockBasedCompensation": "17600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "769200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1471800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5162200000, "cost_of_revenue": 5356900000, "gross_profit": -194700000, "research_and_development": null, "selling_general_admin": 225500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2426900000, "depreciation_amortisation": 1471800000, "ebitda": -955100000, "interest_expense": 380800000, "interest_income": null, "other_non_operating": null, "pretax_income": -2815500000, "tax_provision": -127600000, "effective_tax_rate": null, "net_income": -2695600000, "net_income_continuing_ops": -2124800000, "net_income_to_common": -2695600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 921500000, "short_term_investments": 874100000, "net_receivables": 562500000, "inventory": 179300000, "other_current_assets": null, "total_current_assets": 2571400000, "net_ppe": null, "goodwill": 0, "intangible_assets": 102000000, "goodwill_and_intangibles": 102000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5774600000, "total_assets": 8346000000, "short_term_debt": 1692900000, "accounts_payable": 414600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2518100000, "long_term_debt": 62100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3369900000, "total_liabilities": 5888000000, "total_debt": 1755000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 437200000, "total_equity": 2454700000, "shares_outstanding": 120213031, "operating_cash_flow": 1020000000, "stock_based_compensation": 17600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1776500000, "dividends_paid": 769200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2892900000, "free_cash_flow": 1135700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2426900000", "ebitda": "-955100000", "netIncome": "-2695600000", "grossProfit": "-194700000", "depreciation": "None", "totalRevenue": "5162200000", "costOfRevenue": "5356900000", "interestIncome": "119500000", "incomeBeforeTax": "-2815500000", "interestExpense": "380800000", "operatingIncome": "-458500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-127600000", "reportedCurrency": "USD", "netInterestIncome": "-287700000", "nonInterestIncome": "None", "operatingExpenses": "263800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5356900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1471800000", "sellingGeneralAndAdministrative": "225500000", "netIncomeFromContinuingOperations": "-2124800000" }, "balance": { "goodwill": "0", "inventory": "179300000", "commonStock": "926600000", "currentDebt": "None", "investments": "None", "totalAssets": "8346000000", "longTermDebt": "62100000", "shortTermDebt": "1692900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "102000000", "reportedCurrency": "USD", "retainedEarnings": "437200000", "totalLiabilities": "5888000000", "otherCurrentAssets": "34000000", "totalCurrentAssets": "2571400000", "currentLongTermDebt": "48200000", "longTermInvestments": "935100000", "shortTermInvestments": "874100000", "currentNetReceivables": "562500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5774600000", "currentAccountsPayable": "414600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4637000000", "shortLongTermDebtTotal": "5010600000", "totalShareholderEquity": "2454700000", "capitalLeaseObligations": "4888800000", "otherCurrentLiabilities": "203000000", "totalCurrentLiabilities": "2518100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3369900000", "cashAndShortTermInvestments": "921500000", "commonStockSharesOutstanding": "120213031", "intangibleAssetsExcludingGoodwill": "102000000", "cashAndCashEquivalentsAtCarryingValue": "921500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2687900000", "profitLoss": "None", "dividendPayout": "769200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "11400000", "operatingCashflow": "1020000000", "capitalExpenditures": "115700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2892900000", "cashflowFromInvestment": "1776500000", "stockBasedCompensation": "17600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "769200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1471800000", "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": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "income_statement": { "revenue": 12561600000, "cost_of_revenue": 6160800000, "gross_profit": 6400800000, "ebit": 6252800000, "ebitda": 7649100000, "pretax_income": 6027300000, "tax_provision": 1398300000, "net_income": 4619400000, "net_income_to_common": 4619400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1022100000, "total_current_assets": 4271600000, "total_assets": 11625300000, "short_term_debt": 1476900000, "long_term_debt": 78200000, "total_debt": 1555100000, "total_liabilities": 5729400000, "total_equity": 5889600000, "shares_outstanding": 120444889, "goodwill_and_intangibles": 92900000 }, "cash_flow": { "operating_cash_flow": 6110100000, "capital_expenditure": 345500000, "free_cash_flow": 6455600000, "dividends_paid": 3303300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 359154, "ticker_id": 4532, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6252800000", "ebitda": "7649100000", "netIncome": "4619400000", "grossProfit": "6400800000", "depreciation": "None", "totalRevenue": "12561600000", "costOfRevenue": "6160800000", "interestIncome": "96500000", "incomeBeforeTax": "6027300000", "interestExpense": "224800000", "operatingIncome": "6081600000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1398300000", "reportedCurrency": "USD", "netInterestIncome": "-148400000", "nonInterestIncome": "None", "operatingExpenses": "319200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6160800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1396300000", "sellingGeneralAndAdministrative": "338300000", "netIncomeFromContinuingOperations": "4629000000" }, "balance": { "goodwill": "9600000", "inventory": "190700000", "commonStock": "925900000", "currentDebt": "None", "investments": "None", "totalAssets": "11625300000", "longTermDebt": "78200000", "shortTermDebt": "1476900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "83300000", "reportedCurrency": "USD", "retainedEarnings": "3901900000", "totalLiabilities": "5729400000", "otherCurrentAssets": "24900000", "totalCurrentAssets": "4271600000", "currentLongTermDebt": "96100000", "longTermInvestments": "1395200000", "shortTermInvestments": "2233100000", "currentNetReceivables": "800800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7353700000", "currentAccountsPayable": "427200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5751200000", "shortLongTermDebtTotal": "4347500000", "totalShareholderEquity": "5889600000", "capitalLeaseObligations": "4159500000", "otherCurrentLiabilities": "519200000", "totalCurrentLiabilities": "2662200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3067200000", "cashAndShortTermInvestments": "1022100000", "commonStockSharesOutstanding": "120444889", "intangibleAssetsExcludingGoodwill": "83300000", "cashAndCashEquivalentsAtCarryingValue": "1022100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4629000000", "profitLoss": "None", "dividendPayout": "3303300000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-71700000", "operatingCashflow": "6110100000", "capitalExpenditures": "345500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4976400000", "cashflowFromInvestment": "-1645000000", "stockBasedCompensation": "25800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3303300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1396300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12561600000, "cost_of_revenue": 6160800000, "gross_profit": 6400800000, "research_and_development": null, "selling_general_admin": 338300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6252800000, "depreciation_amortisation": 1396300000, "ebitda": 7649100000, "interest_expense": 224800000, "interest_income": null, "other_non_operating": null, "pretax_income": 6027300000, "tax_provision": 1398300000, "effective_tax_rate": null, "net_income": 4619400000, "net_income_continuing_ops": 4629000000, "net_income_to_common": 4619400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1022100000, "short_term_investments": 2233100000, "net_receivables": 800800000, "inventory": 190700000, "other_current_assets": null, "total_current_assets": 4271600000, "net_ppe": null, "goodwill": 9600000, "intangible_assets": 83300000, "goodwill_and_intangibles": 92900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7353700000, "total_assets": 11625300000, "short_term_debt": 1476900000, "accounts_payable": 427200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2662200000, "long_term_debt": 78200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3067200000, "total_liabilities": 5729400000, "total_debt": 1555100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3901900000, "total_equity": 5889600000, "shares_outstanding": 120444889, "operating_cash_flow": 6110100000, "stock_based_compensation": 25800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 345500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1645000000, "dividends_paid": 3303300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4976400000, "free_cash_flow": 6455600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6252800000", "ebitda": "7649100000", "netIncome": "4619400000", "grossProfit": "6400800000", "depreciation": "None", "totalRevenue": "12561600000", "costOfRevenue": "6160800000", "interestIncome": "96500000", "incomeBeforeTax": "6027300000", "interestExpense": "224800000", "operatingIncome": "6081600000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1398300000", "reportedCurrency": "USD", "netInterestIncome": "-148400000", "nonInterestIncome": "None", "operatingExpenses": "319200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6160800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1396300000", "sellingGeneralAndAdministrative": "338300000", "netIncomeFromContinuingOperations": "4629000000" }, "balance": { "goodwill": "9600000", "inventory": "190700000", "commonStock": "925900000", "currentDebt": "None", "investments": "None", "totalAssets": "11625300000", "longTermDebt": "78200000", "shortTermDebt": "1476900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "83300000", "reportedCurrency": "USD", "retainedEarnings": "3901900000", "totalLiabilities": "5729400000", "otherCurrentAssets": "24900000", "totalCurrentAssets": "4271600000", "currentLongTermDebt": "96100000", "longTermInvestments": "1395200000", "shortTermInvestments": "2233100000", "currentNetReceivables": "800800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7353700000", "currentAccountsPayable": "427200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5751200000", "shortLongTermDebtTotal": "4347500000", "totalShareholderEquity": "5889600000", "capitalLeaseObligations": "4159500000", "otherCurrentLiabilities": "519200000", "totalCurrentLiabilities": "2662200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3067200000", "cashAndShortTermInvestments": "1022100000", "commonStockSharesOutstanding": "120444889", "intangibleAssetsExcludingGoodwill": "83300000", "cashAndCashEquivalentsAtCarryingValue": "1022100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4629000000", "profitLoss": "None", "dividendPayout": "3303300000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-71700000", "operatingCashflow": "6110100000", "capitalExpenditures": "345500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4976400000", "cashflowFromInvestment": "-1645000000", "stockBasedCompensation": "25800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3303300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1396300000", "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": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "income_statement": { "revenue": 10728698000, "cost_of_revenue": 4685171000, "gross_profit": 6043527000, "ebit": 5824435000, "ebitda": 6603658000, "pretax_income": 5659492000, "tax_provision": 1010347000, "net_income": 4640305000, "net_income_to_common": 4640305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1543300000, "total_current_assets": 5084865000, "total_assets": 9841838000, "short_term_debt": 1023700000, "long_term_debt": 120827000, "total_debt": 1144527000, "total_liabilities": 5242309000, "total_equity": 4592005000, "shares_outstanding": 118933723, "goodwill_and_intangibles": 73833000 }, "cash_flow": { "operating_cash_flow": 5970932000, "capital_expenditure": 1005030000, "free_cash_flow": 6975962000, "dividends_paid": 536388000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 359159, "ticker_id": 4532, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5824435000", "ebitda": "6603658000", "netIncome": "4640305000", "grossProfit": "6043527000", "depreciation": "None", "totalRevenue": "10728698000", "costOfRevenue": "4685171000", "interestIncome": "150112000", "incomeBeforeTax": "5659492000", "interestExpense": "168898000", "operatingIncome": "5795970000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1010347000", "reportedCurrency": "USD", "netInterestIncome": "-165428000", "nonInterestIncome": "None", "operatingExpenses": "247557000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4685171000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "779223000", "sellingGeneralAndAdministrative": "267709000", "netIncomeFromContinuingOperations": "4649145000" }, "balance": { "goodwill": "6271000", "inventory": "118965000", "commonStock": "923161000", "currentDebt": "None", "investments": "None", "totalAssets": "9841838000", "longTermDebt": "120827000", "shortTermDebt": "1023700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "67562000", "reportedCurrency": "USD", "retainedEarnings": "2580596000", "totalLiabilities": "5242309000", "otherCurrentAssets": "55812000", "totalCurrentAssets": "5084865000", "currentLongTermDebt": "130702000", "longTermInvestments": "181424000", "shortTermInvestments": "2144458000", "currentNetReceivables": "1222330000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4756973000", "currentAccountsPayable": "433900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4367596000", "shortLongTermDebtTotal": "3323209000", "totalShareholderEquity": "4592005000", "capitalLeaseObligations": "3071680000", "otherCurrentLiabilities": "670495000", "totalCurrentLiabilities": "2756595000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2485714000", "cashAndShortTermInvestments": "1543300000", "commonStockSharesOutstanding": "118933723", "intangibleAssetsExcludingGoodwill": "67562000", "cashAndCashEquivalentsAtCarryingValue": "1543300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4649145000", "profitLoss": "None", "dividendPayout": "536388000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-66728000", "operatingCashflow": "5970932000", "capitalExpenditures": "1005030000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1653026000", "cashflowFromInvestment": "-3343051000", "stockBasedCompensation": "-365797000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "536388000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-126017000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "779223000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10728698000, "cost_of_revenue": 4685171000, "gross_profit": 6043527000, "research_and_development": null, "selling_general_admin": 267709000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5824435000, "depreciation_amortisation": 779223000, "ebitda": 6603658000, "interest_expense": 168898000, "interest_income": null, "other_non_operating": null, "pretax_income": 5659492000, "tax_provision": 1010347000, "effective_tax_rate": null, "net_income": 4640305000, "net_income_continuing_ops": 4649145000, "net_income_to_common": 4640305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1543300000, "short_term_investments": 2144458000, "net_receivables": 1222330000, "inventory": 118965000, "other_current_assets": null, "total_current_assets": 5084865000, "net_ppe": null, "goodwill": 6271000, "intangible_assets": 67562000, "goodwill_and_intangibles": 73833000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4756973000, "total_assets": 9841838000, "short_term_debt": 1023700000, "accounts_payable": 433900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2756595000, "long_term_debt": 120827000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2485714000, "total_liabilities": 5242309000, "total_debt": 1144527000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2580596000, "total_equity": 4592005000, "shares_outstanding": 118933723, "operating_cash_flow": 5970932000, "stock_based_compensation": -365797000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1005030000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3343051000, "dividends_paid": 536388000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1653026000, "free_cash_flow": 6975962000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5824435000", "ebitda": "6603658000", "netIncome": "4640305000", "grossProfit": "6043527000", "depreciation": "None", "totalRevenue": "10728698000", "costOfRevenue": "4685171000", "interestIncome": "150112000", "incomeBeforeTax": "5659492000", "interestExpense": "168898000", "operatingIncome": "5795970000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1010347000", "reportedCurrency": "USD", "netInterestIncome": "-165428000", "nonInterestIncome": "None", "operatingExpenses": "247557000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4685171000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "779223000", "sellingGeneralAndAdministrative": "267709000", "netIncomeFromContinuingOperations": "4649145000" }, "balance": { "goodwill": "6271000", "inventory": "118965000", "commonStock": "923161000", "currentDebt": "None", "investments": "None", "totalAssets": "9841838000", "longTermDebt": "120827000", "shortTermDebt": "1023700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "67562000", "reportedCurrency": "USD", "retainedEarnings": "2580596000", "totalLiabilities": "5242309000", "otherCurrentAssets": "55812000", "totalCurrentAssets": "5084865000", "currentLongTermDebt": "130702000", "longTermInvestments": "181424000", "shortTermInvestments": "2144458000", "currentNetReceivables": "1222330000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4756973000", "currentAccountsPayable": "433900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4367596000", "shortLongTermDebtTotal": "3323209000", "totalShareholderEquity": "4592005000", "capitalLeaseObligations": "3071680000", "otherCurrentLiabilities": "670495000", "totalCurrentLiabilities": "2756595000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2485714000", "cashAndShortTermInvestments": "1543300000", "commonStockSharesOutstanding": "118933723", "intangibleAssetsExcludingGoodwill": "67562000", "cashAndCashEquivalentsAtCarryingValue": "1543300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4649145000", "profitLoss": "None", "dividendPayout": "536388000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-66728000", "operatingCashflow": "5970932000", "capitalExpenditures": "1005030000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1653026000", "cashflowFromInvestment": "-3343051000", "stockBasedCompensation": "-365797000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "536388000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-126017000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "779223000", "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": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "income_statement": { "revenue": 3991696000, "cost_of_revenue": 3149211000, "gross_profit": 842485000, "ebit": 687819000, "ebitda": 1002004000, "pretax_income": 540789000, "tax_provision": 16599000, "net_income": 517961000, "net_income_to_common": 517961000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 570414000, "total_current_assets": 1201628000, "total_assets": 2824241000, "short_term_debt": 500745000, "long_term_debt": 519471000, "total_debt": 1020216000, "total_liabilities": 2549786000, "total_equity": 267266000, "shares_outstanding": 120125000, "goodwill_and_intangibles": 66465000 }, "cash_flow": { "operating_cash_flow": 880796000, "capital_expenditure": 42641000, "free_cash_flow": 923437000, "dividends_paid": 4360000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 359164, "ticker_id": 4532, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "687819000", "ebitda": "1002004000", "netIncome": "517961000", "grossProfit": "842485000", "depreciation": "None", "totalRevenue": "3991696000", "costOfRevenue": "3149211000", "interestIncome": "1915000", "incomeBeforeTax": "540789000", "interestExpense": "150371000", "operatingIncome": "698512000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "16599000", "reportedCurrency": "USD", "netInterestIncome": "-164239000", "nonInterestIncome": "None", "operatingExpenses": "143973000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3149211000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "314185000", "sellingGeneralAndAdministrative": "163210000", "netIncomeFromContinuingOperations": "524190000" }, "balance": { "goodwill": "7563000", "inventory": "52237000", "commonStock": "88000", "currentDebt": "None", "investments": "None", "totalAssets": "2824241000", "longTermDebt": "519471000", "shortTermDebt": "500745000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "58902000", "reportedCurrency": "USD", "retainedEarnings": "-1523528000", "totalLiabilities": "2549786000", "otherCurrentAssets": "30014000", "totalCurrentAssets": "1201628000", "currentLongTermDebt": "138569000", "longTermInvestments": "13329000", "shortTermInvestments": "58976000", "currentNetReceivables": "489987000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1622613000", "currentAccountsPayable": "304963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1536024000", "shortLongTermDebtTotal": "1832056000", "totalShareholderEquity": "267266000", "capitalLeaseObligations": "1174016000", "otherCurrentLiabilities": "107487000", "totalCurrentLiabilities": "1151510000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1398276000", "cashAndShortTermInvestments": "570414000", "commonStockSharesOutstanding": "120125000", "intangibleAssetsExcludingGoodwill": "58902000", "cashAndCashEquivalentsAtCarryingValue": "570414000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "524190000", "profitLoss": "None", "dividendPayout": "4360000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "8105000", "operatingCashflow": "880796000", "capitalExpenditures": "42641000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-460398000", "cashflowFromInvestment": "-35161000", "stockBasedCompensation": "-16778000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4360000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314185000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3991696000, "cost_of_revenue": 3149211000, "gross_profit": 842485000, "research_and_development": null, "selling_general_admin": 163210000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 687819000, "depreciation_amortisation": 314185000, "ebitda": 1002004000, "interest_expense": 150371000, "interest_income": null, "other_non_operating": null, "pretax_income": 540789000, "tax_provision": 16599000, "effective_tax_rate": null, "net_income": 517961000, "net_income_continuing_ops": 524190000, "net_income_to_common": 517961000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 570414000, "short_term_investments": 58976000, "net_receivables": 489987000, "inventory": 52237000, "other_current_assets": null, "total_current_assets": 1201628000, "net_ppe": null, "goodwill": 7563000, "intangible_assets": 58902000, "goodwill_and_intangibles": 66465000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1622613000, "total_assets": 2824241000, "short_term_debt": 500745000, "accounts_payable": 304963000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1151510000, "long_term_debt": 519471000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1398276000, "total_liabilities": 2549786000, "total_debt": 1020216000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1523528000, "total_equity": 267266000, "shares_outstanding": 120125000, "operating_cash_flow": 880796000, "stock_based_compensation": -16778000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42641000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35161000, "dividends_paid": 4360000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -460398000, "free_cash_flow": 923437000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "687819000", "ebitda": "1002004000", "netIncome": "517961000", "grossProfit": "842485000", "depreciation": "None", "totalRevenue": "3991696000", "costOfRevenue": "3149211000", "interestIncome": "1915000", "incomeBeforeTax": "540789000", "interestExpense": "150371000", "operatingIncome": "698512000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "16599000", "reportedCurrency": "USD", "netInterestIncome": "-164239000", "nonInterestIncome": "None", "operatingExpenses": "143973000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3149211000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "314185000", "sellingGeneralAndAdministrative": "163210000", "netIncomeFromContinuingOperations": "524190000" }, "balance": { "goodwill": "7563000", "inventory": "52237000", "commonStock": "88000", "currentDebt": "None", "investments": "None", "totalAssets": "2824241000", "longTermDebt": "519471000", "shortTermDebt": "500745000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "58902000", "reportedCurrency": "USD", "retainedEarnings": "-1523528000", "totalLiabilities": "2549786000", "otherCurrentAssets": "30014000", "totalCurrentAssets": "1201628000", "currentLongTermDebt": "138569000", "longTermInvestments": "13329000", "shortTermInvestments": "58976000", "currentNetReceivables": "489987000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1622613000", "currentAccountsPayable": "304963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1536024000", "shortLongTermDebtTotal": "1832056000", "totalShareholderEquity": "267266000", "capitalLeaseObligations": "1174016000", "otherCurrentLiabilities": "107487000", "totalCurrentLiabilities": "1151510000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1398276000", "cashAndShortTermInvestments": "570414000", "commonStockSharesOutstanding": "120125000", "intangibleAssetsExcludingGoodwill": "58902000", "cashAndCashEquivalentsAtCarryingValue": "570414000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "524190000", "profitLoss": "None", "dividendPayout": "4360000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "8105000", "operatingCashflow": "880796000", "capitalExpenditures": "42641000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-460398000", "cashflowFromInvestment": "-35161000", "stockBasedCompensation": "-16778000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4360000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314185000", "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": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "income_statement": { "revenue": 3299761000, "cost_of_revenue": 3055890000, "gross_profit": 243871000, "ebit": 141380000, "ebitda": 386890000, "pretax_income": -1278000, "tax_provision": 11766000, "net_income": -18149000, "net_income_to_common": -18149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182786000, "total_current_assets": 630817000, "total_assets": 1926094000, "short_term_debt": 355643000, "long_term_debt": 541932000, "total_debt": 897575000, "total_liabilities": 2178361000, "total_equity": -257669000, "shares_outstanding": 117500000, "goodwill_and_intangibles": 64920000 }, "cash_flow": { "operating_cash_flow": 370631000, "capital_expenditure": 16150000, "free_cash_flow": 386781000, "dividends_paid": 299388000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 359169, "ticker_id": 4532, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "141380000", "ebitda": "386890000", "netIncome": "-18149000", "grossProfit": "243871000", "depreciation": "None", "totalRevenue": "3299761000", "costOfRevenue": "3055890000", "interestIncome": "2447000", "incomeBeforeTax": "-1278000", "interestExpense": "147383000", "operatingIncome": "110424000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "11766000", "reportedCurrency": "USD", "netInterestIncome": "-144936000", "nonInterestIncome": "None", "operatingExpenses": "133447000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3055890000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "245510000", "sellingGeneralAndAdministrative": "120415000", "netIncomeFromContinuingOperations": "-13044000" }, "balance": { "goodwill": "8299000", "inventory": "60342000", "commonStock": "88000", "currentDebt": "None", "investments": "None", "totalAssets": "1926094000", "longTermDebt": "541932000", "shortTermDebt": "355643000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "56621000", "reportedCurrency": "USD", "retainedEarnings": "-2042226000", "totalLiabilities": "2178361000", "otherCurrentAssets": "37114000", "totalCurrentAssets": "630817000", "currentLongTermDebt": "140067000", "longTermInvestments": "11210000", "shortTermInvestments": "59047000", "currentNetReceivables": "291528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1295277000", "currentAccountsPayable": "350775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1212781000", "shortLongTermDebtTotal": "1539325000", "totalShareholderEquity": "-257669000", "capitalLeaseObligations": "857326000", "otherCurrentLiabilities": "78469000", "totalCurrentLiabilities": "926339000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1252022000", "cashAndShortTermInvestments": "182786000", "commonStockSharesOutstanding": "117500000", "intangibleAssetsExcludingGoodwill": "56621000", "cashAndCashEquivalentsAtCarryingValue": "182786000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13044000", "profitLoss": "None", "dividendPayout": "299388000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "9731000", "operatingCashflow": "370631000", "capitalExpenditures": "16150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-411400000", "cashflowFromInvestment": "38026000", "stockBasedCompensation": "707000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "299388000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "245510000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3299761000, "cost_of_revenue": 3055890000, "gross_profit": 243871000, "research_and_development": null, "selling_general_admin": 120415000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 141380000, "depreciation_amortisation": 245510000, "ebitda": 386890000, "interest_expense": 147383000, "interest_income": null, "other_non_operating": null, "pretax_income": -1278000, "tax_provision": 11766000, "effective_tax_rate": null, "net_income": -18149000, "net_income_continuing_ops": -13044000, "net_income_to_common": -18149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182786000, "short_term_investments": 59047000, "net_receivables": 291528000, "inventory": 60342000, "other_current_assets": null, "total_current_assets": 630817000, "net_ppe": null, "goodwill": 8299000, "intangible_assets": 56621000, "goodwill_and_intangibles": 64920000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1295277000, "total_assets": 1926094000, "short_term_debt": 355643000, "accounts_payable": 350775000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 926339000, "long_term_debt": 541932000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1252022000, "total_liabilities": 2178361000, "total_debt": 897575000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2042226000, "total_equity": -257669000, "shares_outstanding": 117500000, "operating_cash_flow": 370631000, "stock_based_compensation": 707000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16150000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 38026000, "dividends_paid": 299388000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -411400000, "free_cash_flow": 386781000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "141380000", "ebitda": "386890000", "netIncome": "-18149000", "grossProfit": "243871000", "depreciation": "None", "totalRevenue": "3299761000", "costOfRevenue": "3055890000", "interestIncome": "2447000", "incomeBeforeTax": "-1278000", "interestExpense": "147383000", "operatingIncome": "110424000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "11766000", "reportedCurrency": "USD", "netInterestIncome": "-144936000", "nonInterestIncome": "None", "operatingExpenses": "133447000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3055890000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "245510000", "sellingGeneralAndAdministrative": "120415000", "netIncomeFromContinuingOperations": "-13044000" }, "balance": { "goodwill": "8299000", "inventory": "60342000", "commonStock": "88000", "currentDebt": "None", "investments": "None", "totalAssets": "1926094000", "longTermDebt": "541932000", "shortTermDebt": "355643000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "56621000", "reportedCurrency": "USD", "retainedEarnings": "-2042226000", "totalLiabilities": "2178361000", "otherCurrentAssets": "37114000", "totalCurrentAssets": "630817000", "currentLongTermDebt": "140067000", "longTermInvestments": "11210000", "shortTermInvestments": "59047000", "currentNetReceivables": "291528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1295277000", "currentAccountsPayable": "350775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1212781000", "shortLongTermDebtTotal": "1539325000", "totalShareholderEquity": "-257669000", "capitalLeaseObligations": "857326000", "otherCurrentLiabilities": "78469000", "totalCurrentLiabilities": "926339000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1252022000", "cashAndShortTermInvestments": "182786000", "commonStockSharesOutstanding": "117500000", "intangibleAssetsExcludingGoodwill": "56621000", "cashAndCashEquivalentsAtCarryingValue": "182786000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13044000", "profitLoss": "None", "dividendPayout": "299388000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "9731000", "operatingCashflow": "370631000", "capitalExpenditures": "16150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-411400000", "cashflowFromInvestment": "38026000", "stockBasedCompensation": "707000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "299388000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "245510000", "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": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "income_statement": { "revenue": 3247864000, "cost_of_revenue": 3110690000, "gross_profit": 137174000, "ebit": -10496000, "ebitda": 101071000, "pretax_income": -105721000, "tax_provision": 14132000, "net_income": -125653000, "net_income_to_common": -125653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186291000, "total_current_assets": 746636000, "total_assets": 1826137000, "short_term_debt": 314348000, "long_term_debt": 553198000, "total_debt": 867546000, "total_liabilities": 2050149000, "total_equity": -230294000, "shares_outstanding": 104310786, "goodwill_and_intangibles": 64638000 }, "cash_flow": { "operating_cash_flow": 225009000, "capital_expenditure": 22582000, "free_cash_flow": 247591000, "dividends_paid": 299388000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 359174, "ticker_id": 4532, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10496000", "ebitda": "101071000", "netIncome": "-125653000", "grossProfit": "137174000", "depreciation": "None", "totalRevenue": "3247864000", "costOfRevenue": "3110690000", "interestIncome": "2492000", "incomeBeforeTax": "-105721000", "interestExpense": "100584000", "operatingIncome": "3057000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "14132000", "reportedCurrency": "USD", "netInterestIncome": "-98092000", "nonInterestIncome": "None", "operatingExpenses": "134117000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3110690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111567000", "sellingGeneralAndAdministrative": "116352000", "netIncomeFromContinuingOperations": "-119853000" }, "balance": { "goodwill": "8230000", "inventory": "70492000", "commonStock": "88000", "currentDebt": "None", "investments": "None", "totalAssets": "1826137000", "longTermDebt": "553198000", "shortTermDebt": "314348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "56408000", "reportedCurrency": "USD", "retainedEarnings": "-2018086000", "totalLiabilities": "2050149000", "otherCurrentAssets": "68383000", "totalCurrentAssets": "746636000", "currentLongTermDebt": "203803000", "longTermInvestments": "11542000", "shortTermInvestments": "68651000", "currentNetReceivables": "352819000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1079501000", "currentAccountsPayable": "377846000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "989843000", "shortLongTermDebtTotal": "1371049000", "totalShareholderEquity": "-230294000", "capitalLeaseObligations": "614048000", "otherCurrentLiabilities": "82632000", "totalCurrentLiabilities": "932969000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1117180000", "cashAndShortTermInvestments": "186291000", "commonStockSharesOutstanding": "104310786", "intangibleAssetsExcludingGoodwill": "56408000", "cashAndCashEquivalentsAtCarryingValue": "186291000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-119853000", "profitLoss": "None", "dividendPayout": "299388000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-6650000", "operatingCashflow": "225009000", "capitalExpenditures": "22582000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-242677000", "cashflowFromInvestment": "51111000", "stockBasedCompensation": "368000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "299388000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111567000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3247864000, "cost_of_revenue": 3110690000, "gross_profit": 137174000, "research_and_development": null, "selling_general_admin": 116352000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10496000, "depreciation_amortisation": 111567000, "ebitda": 101071000, "interest_expense": 100584000, "interest_income": null, "other_non_operating": null, "pretax_income": -105721000, "tax_provision": 14132000, "effective_tax_rate": null, "net_income": -125653000, "net_income_continuing_ops": -119853000, "net_income_to_common": -125653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 186291000, "short_term_investments": 68651000, "net_receivables": 352819000, "inventory": 70492000, "other_current_assets": null, "total_current_assets": 746636000, "net_ppe": null, "goodwill": 8230000, "intangible_assets": 56408000, "goodwill_and_intangibles": 64638000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1079501000, "total_assets": 1826137000, "short_term_debt": 314348000, "accounts_payable": 377846000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 932969000, "long_term_debt": 553198000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1117180000, "total_liabilities": 2050149000, "total_debt": 867546000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2018086000, "total_equity": -230294000, "shares_outstanding": 104310786, "operating_cash_flow": 225009000, "stock_based_compensation": 368000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22582000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 51111000, "dividends_paid": 299388000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -242677000, "free_cash_flow": 247591000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10496000", "ebitda": "101071000", "netIncome": "-125653000", "grossProfit": "137174000", "depreciation": "None", "totalRevenue": "3247864000", "costOfRevenue": "3110690000", "interestIncome": "2492000", "incomeBeforeTax": "-105721000", "interestExpense": "100584000", "operatingIncome": "3057000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "14132000", "reportedCurrency": "USD", "netInterestIncome": "-98092000", "nonInterestIncome": "None", "operatingExpenses": "134117000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3110690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111567000", "sellingGeneralAndAdministrative": "116352000", "netIncomeFromContinuingOperations": "-119853000" }, "balance": { "goodwill": "8230000", "inventory": "70492000", "commonStock": "88000", "currentDebt": "None", "investments": "None", "totalAssets": "1826137000", "longTermDebt": "553198000", "shortTermDebt": "314348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "56408000", "reportedCurrency": "USD", "retainedEarnings": "-2018086000", "totalLiabilities": "2050149000", "otherCurrentAssets": "68383000", "totalCurrentAssets": "746636000", "currentLongTermDebt": "203803000", "longTermInvestments": "11542000", "shortTermInvestments": "68651000", "currentNetReceivables": "352819000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1079501000", "currentAccountsPayable": "377846000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "989843000", "shortLongTermDebtTotal": "1371049000", "totalShareholderEquity": "-230294000", "capitalLeaseObligations": "614048000", "otherCurrentLiabilities": "82632000", "totalCurrentLiabilities": "932969000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1117180000", "cashAndShortTermInvestments": "186291000", "commonStockSharesOutstanding": "104310786", "intangibleAssetsExcludingGoodwill": "56408000", "cashAndCashEquivalentsAtCarryingValue": "186291000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-119853000", "profitLoss": "None", "dividendPayout": "299388000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-6650000", "operatingCashflow": "225009000", "capitalExpenditures": "22582000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-242677000", "cashflowFromInvestment": "51111000", "stockBasedCompensation": "368000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "299388000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111567000", "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": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "income_statement": { "revenue": 1396500000, "cost_of_revenue": 1339300000, "gross_profit": 57200000, "ebit": 14000000, "ebitda": 332000000, "pretax_income": -98200000, "tax_provision": -11900000, "net_income": -86000000, "net_income_to_common": -86000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 921600000, "total_current_assets": 2554800000, "total_assets": 10577700000, "short_term_debt": 1114500000, "long_term_debt": 43100000, "total_debt": 1157600000, "total_liabilities": 6749600000, "total_equity": 3824200000, "shares_outstanding": 120477221, "goodwill_and_intangibles": 108500000 }, "cash_flow": { "operating_cash_flow": 262700000, "capital_expenditure": 31300000, "free_cash_flow": 294000000, "dividends_paid": 106100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 359137, "ticker_id": 4532, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14000000", "ebitda": "332000000", "netIncome": "-86000000", "grossProfit": "57200000", "depreciation": "None", "totalRevenue": "1396500000", "costOfRevenue": "1339300000", "interestIncome": "32300000", "incomeBeforeTax": "-98200000", "interestExpense": "112200000", "operatingIncome": "-13700000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-11900000", "reportedCurrency": "USD", "netInterestIncome": "-79900000", "nonInterestIncome": "None", "operatingExpenses": "70900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1339300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "318000000", "sellingGeneralAndAdministrative": "96200000", "netIncomeFromContinuingOperations": "-86300000" }, "balance": { "goodwill": "None", "inventory": "206600000", "commonStock": "939000000", "currentDebt": "None", "investments": "None", "totalAssets": "10577700000", "longTermDebt": "43100000", "shortTermDebt": "1114500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "108500000", "reportedCurrency": "USD", "retainedEarnings": "1777700000", "totalLiabilities": "6749600000", "otherCurrentAssets": "None", "totalCurrentAssets": "2554800000", "currentLongTermDebt": "40500000", "longTermInvestments": "1002300000", "shortTermInvestments": "705700000", "currentNetReceivables": "720900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8022900000", "currentAccountsPayable": "703700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5478300000", "totalShareholderEquity": "3824200000", "capitalLeaseObligations": "5394700000", "otherCurrentLiabilities": "117600000", "totalCurrentLiabilities": "2150000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4599600000", "cashAndShortTermInvestments": "921600000", "commonStockSharesOutstanding": "120477221", "intangibleAssetsExcludingGoodwill": "108500000", "cashAndCashEquivalentsAtCarryingValue": "921600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86300000", "profitLoss": "None", "dividendPayout": "106100000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-38799999", "operatingCashflow": "262700000", "capitalExpenditures": "31300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-498400000", "cashflowFromInvestment": "105400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "318000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1396500000, "cost_of_revenue": 1339300000, "gross_profit": 57200000, "research_and_development": null, "selling_general_admin": 96200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14000000, "depreciation_amortisation": 318000000, "ebitda": 332000000, "interest_expense": 112200000, "interest_income": null, "other_non_operating": null, "pretax_income": -98200000, "tax_provision": -11900000, "effective_tax_rate": null, "net_income": -86000000, "net_income_continuing_ops": -86300000, "net_income_to_common": -86000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 921600000, "short_term_investments": 705700000, "net_receivables": 720900000, "inventory": 206600000, "other_current_assets": null, "total_current_assets": 2554800000, "net_ppe": null, "goodwill": null, "intangible_assets": 108500000, "goodwill_and_intangibles": 108500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8022900000, "total_assets": 10577700000, "short_term_debt": 1114500000, "accounts_payable": 703700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2150000000, "long_term_debt": 43100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4599600000, "total_liabilities": 6749600000, "total_debt": 1157600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1777700000, "total_equity": 3824200000, "shares_outstanding": 120477221, "operating_cash_flow": 262700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 105400000, "dividends_paid": 106100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -498400000, "free_cash_flow": 294000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14000000", "ebitda": "332000000", "netIncome": "-86000000", "grossProfit": "57200000", "depreciation": "None", "totalRevenue": "1396500000", "costOfRevenue": "1339300000", "interestIncome": "32300000", "incomeBeforeTax": "-98200000", "interestExpense": "112200000", "operatingIncome": "-13700000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-11900000", "reportedCurrency": "USD", "netInterestIncome": "-79900000", "nonInterestIncome": "None", "operatingExpenses": "70900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1339300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "318000000", "sellingGeneralAndAdministrative": "96200000", "netIncomeFromContinuingOperations": "-86300000" }, "balance": { "goodwill": "None", "inventory": "206600000", "commonStock": "939000000", "currentDebt": "None", "investments": "None", "totalAssets": "10577700000", "longTermDebt": "43100000", "shortTermDebt": "1114500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "108500000", "reportedCurrency": "USD", "retainedEarnings": "1777700000", "totalLiabilities": "6749600000", "otherCurrentAssets": "None", "totalCurrentAssets": "2554800000", "currentLongTermDebt": "40500000", "longTermInvestments": "1002300000", "shortTermInvestments": "705700000", "currentNetReceivables": "720900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8022900000", "currentAccountsPayable": "703700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5478300000", "totalShareholderEquity": "3824200000", "capitalLeaseObligations": "5394700000", "otherCurrentLiabilities": "117600000", "totalCurrentLiabilities": "2150000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4599600000", "cashAndShortTermInvestments": "921600000", "commonStockSharesOutstanding": "120477221", "intangibleAssetsExcludingGoodwill": "108500000", "cashAndCashEquivalentsAtCarryingValue": "921600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86300000", "profitLoss": "None", "dividendPayout": "106100000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-38799999", "operatingCashflow": "262700000", "capitalExpenditures": "31300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-498400000", "cashflowFromInvestment": "105400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "318000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "income_statement": { "revenue": 1484700000, "cost_of_revenue": 1401100000, "gross_profit": 83600000, "ebit": 3200000, "ebitda": 317200000, "pretax_income": 56400000, "tax_provision": 18100000, "net_income": 38100000, "net_income_to_common": 38100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1051700000, "total_current_assets": 2630600000, "total_assets": 11008100000, "short_term_debt": 1139400000, "long_term_debt": 35600000, "total_debt": 1175000000, "total_liabilities": 6982500000, "total_equity": 4020900000, "shares_outstanding": 120515714, "goodwill_and_intangibles": 109400000 }, "cash_flow": { "operating_cash_flow": 299731122, "capital_expenditure": 53451522, "free_cash_flow": 353182644, "dividends_paid": 46831587, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 359138, "ticker_id": 4532, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3200000", "ebitda": "317200000", "netIncome": "38100000", "grossProfit": "83600000", "depreciation": "None", "totalRevenue": "1484700000", "costOfRevenue": "1401100000", "interestIncome": "28100000", "incomeBeforeTax": "56400000", "interestExpense": "115800000", "operatingIncome": "3200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "18100000", "reportedCurrency": "USD", "netInterestIncome": "-71200000", "nonInterestIncome": "None", "operatingExpenses": "80400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1401100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "314000000", "sellingGeneralAndAdministrative": "26100000", "netIncomeFromContinuingOperations": "38300000" }, "balance": { "goodwill": "None", "inventory": "167800000", "commonStock": "927600000", "currentDebt": "None", "investments": "None", "totalAssets": "11008100000", "longTermDebt": "35600000", "shortTermDebt": "1139400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "109400000", "reportedCurrency": "USD", "retainedEarnings": "1969500000", "totalLiabilities": "6982500000", "otherCurrentAssets": "22500000", "totalCurrentAssets": "2630600000", "currentLongTermDebt": "42900000", "longTermInvestments": "1080300000", "shortTermInvestments": "735100000", "currentNetReceivables": "653500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8377500000", "currentAccountsPayable": "636400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7041600000", "shortLongTermDebtTotal": "5738200000", "totalShareholderEquity": "4020900000", "capitalLeaseObligations": "5648100000", "otherCurrentLiabilities": "118400000", "totalCurrentLiabilities": "2134100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4848400000", "cashAndShortTermInvestments": "1051700000", "commonStockSharesOutstanding": "120515714", "intangibleAssetsExcludingGoodwill": "109400000", "cashAndCashEquivalentsAtCarryingValue": "1051700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38100000", "profitLoss": "None", "dividendPayout": "46831587", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "15513025", "operatingCashflow": "299731122", "capitalExpenditures": "53451522", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-379216109", "cashflowFromInvestment": "-184248271", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46831587", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1484700000, "cost_of_revenue": 1401100000, "gross_profit": 83600000, "research_and_development": null, "selling_general_admin": 26100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3200000, "depreciation_amortisation": 314000000, "ebitda": 317200000, "interest_expense": 115800000, "interest_income": null, "other_non_operating": null, "pretax_income": 56400000, "tax_provision": 18100000, "effective_tax_rate": null, "net_income": 38100000, "net_income_continuing_ops": 38300000, "net_income_to_common": 38100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1051700000, "short_term_investments": 735100000, "net_receivables": 653500000, "inventory": 167800000, "other_current_assets": null, "total_current_assets": 2630600000, "net_ppe": null, "goodwill": null, "intangible_assets": 109400000, "goodwill_and_intangibles": 109400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8377500000, "total_assets": 11008100000, "short_term_debt": 1139400000, "accounts_payable": 636400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2134100000, "long_term_debt": 35600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4848400000, "total_liabilities": 6982500000, "total_debt": 1175000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1969500000, "total_equity": 4020900000, "shares_outstanding": 120515714, "operating_cash_flow": 299731122, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53451522, "acquisitions": null, "other_investing": null, "investing_cash_flow": -184248271, "dividends_paid": 46831587, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -379216109, "free_cash_flow": 353182644, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3200000", "ebitda": "317200000", "netIncome": "38100000", "grossProfit": "83600000", "depreciation": "None", "totalRevenue": "1484700000", "costOfRevenue": "1401100000", "interestIncome": "28100000", "incomeBeforeTax": "56400000", "interestExpense": "115800000", "operatingIncome": "3200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "18100000", "reportedCurrency": "USD", "netInterestIncome": "-71200000", "nonInterestIncome": "None", "operatingExpenses": "80400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1401100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "314000000", "sellingGeneralAndAdministrative": "26100000", "netIncomeFromContinuingOperations": "38300000" }, "balance": { "goodwill": "None", "inventory": "167800000", "commonStock": "927600000", "currentDebt": "None", "investments": "None", "totalAssets": "11008100000", "longTermDebt": "35600000", "shortTermDebt": "1139400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "109400000", "reportedCurrency": "USD", "retainedEarnings": "1969500000", "totalLiabilities": "6982500000", "otherCurrentAssets": "22500000", "totalCurrentAssets": "2630600000", "currentLongTermDebt": "42900000", "longTermInvestments": "1080300000", "shortTermInvestments": "735100000", "currentNetReceivables": "653500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8377500000", "currentAccountsPayable": "636400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7041600000", "shortLongTermDebtTotal": "5738200000", "totalShareholderEquity": "4020900000", "capitalLeaseObligations": "5648100000", "otherCurrentLiabilities": "118400000", "totalCurrentLiabilities": "2134100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4848400000", "cashAndShortTermInvestments": "1051700000", "commonStockSharesOutstanding": "120515714", "intangibleAssetsExcludingGoodwill": "109400000", "cashAndCashEquivalentsAtCarryingValue": "1051700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38100000", "profitLoss": "None", "dividendPayout": "46831587", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "15513025", "operatingCashflow": "299731122", "capitalExpenditures": "53451522", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-379216109", "cashflowFromInvestment": "-184248271", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46831587", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314000000", "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": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "income_statement": { "revenue": 1777200000, "cost_of_revenue": 1446200000, "gross_profit": 331000000, "ebit": 297800000, "ebitda": 630600000, "pretax_income": 172300000, "tax_provision": 48900000, "net_income": 123000000, "net_income_to_common": 123000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1299000000, "total_current_assets": 2782200000, "total_assets": 10874400000, "short_term_debt": 1175600000, "long_term_debt": 49900000, "total_debt": 1225500000, "total_liabilities": 6854200000, "total_equity": 4015500000, "shares_outstanding": 120509223, "goodwill_and_intangibles": 108600000 }, "cash_flow": { "operating_cash_flow": 628400000, "capital_expenditure": 67300000, "free_cash_flow": 695700000, "dividends_paid": 7200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 359140, "ticker_id": 4532, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "297800000", "ebitda": "630600000", "netIncome": "123000000", "grossProfit": "331000000", "depreciation": "None", "totalRevenue": "1777200000", "costOfRevenue": "1446200000", "interestIncome": "34300000", "incomeBeforeTax": "172300000", "interestExpense": "121400000", "operatingIncome": "253600000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "48900000", "reportedCurrency": "USD", "netInterestIncome": "-87100000", "nonInterestIncome": "None", "operatingExpenses": "77400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1446200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "332800000", "sellingGeneralAndAdministrative": "84700000", "netIncomeFromContinuingOperations": "123400000" }, "balance": { "goodwill": "None", "inventory": "182000000", "commonStock": "927600000", "currentDebt": "None", "investments": "None", "totalAssets": "10874400000", "longTermDebt": "49900000", "shortTermDebt": "1175600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "108600000", "reportedCurrency": "USD", "retainedEarnings": "1966700000", "totalLiabilities": "6854200000", "otherCurrentAssets": "None", "totalCurrentAssets": "2782200000", "currentLongTermDebt": "45400000", "longTermInvestments": "1128200000", "shortTermInvestments": "651100000", "currentNetReceivables": "650100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8092200000", "currentAccountsPayable": "609600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6802700000", "shortLongTermDebtTotal": "5660400000", "totalShareholderEquity": "4015500000", "capitalLeaseObligations": "5565100000", "otherCurrentLiabilities": "108799999", "totalCurrentLiabilities": "2133199999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4721000000", "cashAndShortTermInvestments": "1299000000", "commonStockSharesOutstanding": "120509223", "intangibleAssetsExcludingGoodwill": "108600000", "cashAndCashEquivalentsAtCarryingValue": "1299000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123400000", "profitLoss": "None", "dividendPayout": "7200000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "17300000", "operatingCashflow": "628400000", "capitalExpenditures": "67300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-457700000", "cashflowFromInvestment": "-58500000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "332800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1777200000, "cost_of_revenue": 1446200000, "gross_profit": 331000000, "research_and_development": null, "selling_general_admin": 84700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 297800000, "depreciation_amortisation": 332800000, "ebitda": 630600000, "interest_expense": 121400000, "interest_income": null, "other_non_operating": null, "pretax_income": 172300000, "tax_provision": 48900000, "effective_tax_rate": null, "net_income": 123000000, "net_income_continuing_ops": 123400000, "net_income_to_common": 123000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1299000000, "short_term_investments": 651100000, "net_receivables": 650100000, "inventory": 182000000, "other_current_assets": null, "total_current_assets": 2782200000, "net_ppe": null, "goodwill": null, "intangible_assets": 108600000, "goodwill_and_intangibles": 108600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8092200000, "total_assets": 10874400000, "short_term_debt": 1175600000, "accounts_payable": 609600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2133199999, "long_term_debt": 49900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4721000000, "total_liabilities": 6854200000, "total_debt": 1225500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1966700000, "total_equity": 4015500000, "shares_outstanding": 120509223, "operating_cash_flow": 628400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58500000, "dividends_paid": 7200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -457700000, "free_cash_flow": 695700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "297800000", "ebitda": "630600000", "netIncome": "123000000", "grossProfit": "331000000", "depreciation": "None", "totalRevenue": "1777200000", "costOfRevenue": "1446200000", "interestIncome": "34300000", "incomeBeforeTax": "172300000", "interestExpense": "121400000", "operatingIncome": "253600000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "48900000", "reportedCurrency": "USD", "netInterestIncome": "-87100000", "nonInterestIncome": "None", "operatingExpenses": "77400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1446200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "332800000", "sellingGeneralAndAdministrative": "84700000", "netIncomeFromContinuingOperations": "123400000" }, "balance": { "goodwill": "None", "inventory": "182000000", "commonStock": "927600000", "currentDebt": "None", "investments": "None", "totalAssets": "10874400000", "longTermDebt": "49900000", "shortTermDebt": "1175600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "108600000", "reportedCurrency": "USD", "retainedEarnings": "1966700000", "totalLiabilities": "6854200000", "otherCurrentAssets": "None", "totalCurrentAssets": "2782200000", "currentLongTermDebt": "45400000", "longTermInvestments": "1128200000", "shortTermInvestments": "651100000", "currentNetReceivables": "650100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8092200000", "currentAccountsPayable": "609600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6802700000", "shortLongTermDebtTotal": "5660400000", "totalShareholderEquity": "4015500000", "capitalLeaseObligations": "5565100000", "otherCurrentLiabilities": "108799999", "totalCurrentLiabilities": "2133199999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4721000000", "cashAndShortTermInvestments": "1299000000", "commonStockSharesOutstanding": "120509223", "intangibleAssetsExcludingGoodwill": "108600000", "cashAndCashEquivalentsAtCarryingValue": "1299000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123400000", "profitLoss": "None", "dividendPayout": "7200000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "17300000", "operatingCashflow": "628400000", "capitalExpenditures": "67300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-457700000", "cashflowFromInvestment": "-58500000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "332800000", "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": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "income_statement": { "revenue": 1635700000, "cost_of_revenue": 1421100000, "gross_profit": 214600000, "ebit": 181400000, "ebitda": 504500000, "pretax_income": 49300000, "tax_provision": 25600000, "net_income": 22800000, "net_income_to_common": 22800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1187100000, "total_current_assets": 2766700000, "total_assets": 11097700000, "short_term_debt": 1215500000, "long_term_debt": 52300000, "total_debt": 1267800000, "total_liabilities": 7196000000, "total_equity": 3897400000, "shares_outstanding": 120508000, "goodwill_and_intangibles": 109900000 }, "cash_flow": { "operating_cash_flow": 441300000, "capital_expenditure": 24400000, "free_cash_flow": 465700000, "dividends_paid": 471000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 359141, "ticker_id": 4532, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "181400000", "ebitda": "504500000", "netIncome": "22800000", "grossProfit": "214600000", "depreciation": "None", "totalRevenue": "1635700000", "costOfRevenue": "1421100000", "interestIncome": "29700000", "incomeBeforeTax": "49300000", "interestExpense": "129600000", "operatingIncome": "136600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "25600000", "reportedCurrency": "USD", "netInterestIncome": "-99900000", "nonInterestIncome": "None", "operatingExpenses": "78000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1421100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "323100000", "sellingGeneralAndAdministrative": "84200000", "netIncomeFromContinuingOperations": "23700000" }, "balance": { "goodwill": "None", "inventory": "199300000", "commonStock": "927600000", "currentDebt": "None", "investments": "None", "totalAssets": "11097700000", "longTermDebt": "52300000", "shortTermDebt": "1215500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "109900000", "reportedCurrency": "USD", "retainedEarnings": "1851000000", "totalLiabilities": "7196000000", "otherCurrentAssets": "None", "totalCurrentAssets": "2766700000", "currentLongTermDebt": "47900000", "longTermInvestments": "1170900000", "shortTermInvestments": "585700000", "currentNetReceivables": "794600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8331000000", "currentAccountsPayable": "641700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6992100000", "shortLongTermDebtTotal": "5915200000", "totalShareholderEquity": "3897400000", "capitalLeaseObligations": "5815000000", "otherCurrentLiabilities": "93600000", "totalCurrentLiabilities": "2304500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4891500000", "cashAndShortTermInvestments": "1187100000", "commonStockSharesOutstanding": "120508000", "intangibleAssetsExcludingGoodwill": "109900000", "cashAndCashEquivalentsAtCarryingValue": "1187100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23700000", "profitLoss": "None", "dividendPayout": "471000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "18200000", "operatingCashflow": "441300000", "capitalExpenditures": "24400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-944100000", "cashflowFromInvestment": "141200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "471000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "323100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1635700000, "cost_of_revenue": 1421100000, "gross_profit": 214600000, "research_and_development": null, "selling_general_admin": 84200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 181400000, "depreciation_amortisation": 323100000, "ebitda": 504500000, "interest_expense": 129600000, "interest_income": null, "other_non_operating": null, "pretax_income": 49300000, "tax_provision": 25600000, "effective_tax_rate": null, "net_income": 22800000, "net_income_continuing_ops": 23700000, "net_income_to_common": 22800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1187100000, "short_term_investments": 585700000, "net_receivables": 794600000, "inventory": 199300000, "other_current_assets": null, "total_current_assets": 2766700000, "net_ppe": null, "goodwill": null, "intangible_assets": 109900000, "goodwill_and_intangibles": 109900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8331000000, "total_assets": 11097700000, "short_term_debt": 1215500000, "accounts_payable": 641700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2304500000, "long_term_debt": 52300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4891500000, "total_liabilities": 7196000000, "total_debt": 1267800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1851000000, "total_equity": 3897400000, "shares_outstanding": 120508000, "operating_cash_flow": 441300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 141200000, "dividends_paid": 471000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -944100000, "free_cash_flow": 465700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "181400000", "ebitda": "504500000", "netIncome": "22800000", "grossProfit": "214600000", "depreciation": "None", "totalRevenue": "1635700000", "costOfRevenue": "1421100000", "interestIncome": "29700000", "incomeBeforeTax": "49300000", "interestExpense": "129600000", "operatingIncome": "136600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "25600000", "reportedCurrency": "USD", "netInterestIncome": "-99900000", "nonInterestIncome": "None", "operatingExpenses": "78000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1421100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "323100000", "sellingGeneralAndAdministrative": "84200000", "netIncomeFromContinuingOperations": "23700000" }, "balance": { "goodwill": "None", "inventory": "199300000", "commonStock": "927600000", "currentDebt": "None", "investments": "None", "totalAssets": "11097700000", "longTermDebt": "52300000", "shortTermDebt": "1215500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "109900000", "reportedCurrency": "USD", "retainedEarnings": "1851000000", "totalLiabilities": "7196000000", "otherCurrentAssets": "None", "totalCurrentAssets": "2766700000", "currentLongTermDebt": "47900000", "longTermInvestments": "1170900000", "shortTermInvestments": "585700000", "currentNetReceivables": "794600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8331000000", "currentAccountsPayable": "641700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6992100000", "shortLongTermDebtTotal": "5915200000", "totalShareholderEquity": "3897400000", "capitalLeaseObligations": "5815000000", "otherCurrentLiabilities": "93600000", "totalCurrentLiabilities": "2304500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4891500000", "cashAndShortTermInvestments": "1187100000", "commonStockSharesOutstanding": "120508000", "intangibleAssetsExcludingGoodwill": "109900000", "cashAndCashEquivalentsAtCarryingValue": "1187100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23700000", "profitLoss": "None", "dividendPayout": "471000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "18200000", "operatingCashflow": "441300000", "capitalExpenditures": "24400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-944100000", "cashflowFromInvestment": "141200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "471000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "323100000", "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": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "income_statement": { "revenue": 2006600000, "cost_of_revenue": 1478500000, "gross_profit": 528100000, "ebit": 506700000, "ebitda": 822600000, "pretax_income": 380500000, "tax_provision": 84400000, "net_income": 295300000, "net_income_to_common": 295300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1546100000, "total_current_assets": 3289000000, "total_assets": 11491700000, "short_term_debt": 1282900000, "long_term_debt": 55500000, "total_debt": 1338400000, "total_liabilities": 7527800000, "total_equity": 3957900000, "shares_outstanding": 120509000, "goodwill_and_intangibles": 110300000 }, "cash_flow": { "operating_cash_flow": 854700000, "capital_expenditure": 78000000, "free_cash_flow": 932700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 359142, "ticker_id": 4532, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "506700000", "ebitda": "822600000", "netIncome": "295300000", "grossProfit": "528100000", "depreciation": "None", "totalRevenue": "2006600000", "costOfRevenue": "1478500000", "interestIncome": "40000000", "incomeBeforeTax": "380500000", "interestExpense": "123800000", "operatingIncome": "454200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "84400000", "reportedCurrency": "USD", "netInterestIncome": "-83800000", "nonInterestIncome": "None", "operatingExpenses": "73900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1478500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "315900000", "sellingGeneralAndAdministrative": "79000000", "netIncomeFromContinuingOperations": "296100000" }, "balance": { "goodwill": "None", "inventory": "217500000", "commonStock": "2039800000", "currentDebt": "None", "investments": "None", "totalAssets": "11491700000", "longTermDebt": "55500000", "shortTermDebt": "1282900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "110300000", "reportedCurrency": "USD", "retainedEarnings": "1918100000", "totalLiabilities": "7527800000", "otherCurrentAssets": "None", "totalCurrentAssets": "3289000000", "currentLongTermDebt": "47800000", "longTermInvestments": "1131000000", "shortTermInvestments": "765400000", "currentNetReceivables": "760000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8202700000", "currentAccountsPayable": "1137800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6898300000", "shortLongTermDebtTotal": "5878100000", "totalShareholderEquity": "3957900000", "capitalLeaseObligations": "5774800000", "otherCurrentLiabilities": "85400000", "totalCurrentLiabilities": "2793800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4734000000", "cashAndShortTermInvestments": "1546100000", "commonStockSharesOutstanding": "120509000", "intangibleAssetsExcludingGoodwill": "110300000", "cashAndCashEquivalentsAtCarryingValue": "1546100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "296100000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-5300000", "operatingCashflow": "854700000", "capitalExpenditures": "78000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-582300000", "cashflowFromInvestment": "-41700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "315900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2006600000, "cost_of_revenue": 1478500000, "gross_profit": 528100000, "research_and_development": null, "selling_general_admin": 79000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 506700000, "depreciation_amortisation": 315900000, "ebitda": 822600000, "interest_expense": 123800000, "interest_income": null, "other_non_operating": null, "pretax_income": 380500000, "tax_provision": 84400000, "effective_tax_rate": null, "net_income": 295300000, "net_income_continuing_ops": 296100000, "net_income_to_common": 295300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1546100000, "short_term_investments": 765400000, "net_receivables": 760000000, "inventory": 217500000, "other_current_assets": null, "total_current_assets": 3289000000, "net_ppe": null, "goodwill": null, "intangible_assets": 110300000, "goodwill_and_intangibles": 110300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8202700000, "total_assets": 11491700000, "short_term_debt": 1282900000, "accounts_payable": 1137800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2793800000, "long_term_debt": 55500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4734000000, "total_liabilities": 7527800000, "total_debt": 1338400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1918100000, "total_equity": 3957900000, "shares_outstanding": 120509000, "operating_cash_flow": 854700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -582300000, "free_cash_flow": 932700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "506700000", "ebitda": "822600000", "netIncome": "295300000", "grossProfit": "528100000", "depreciation": "None", "totalRevenue": "2006600000", "costOfRevenue": "1478500000", "interestIncome": "40000000", "incomeBeforeTax": "380500000", "interestExpense": "123800000", "operatingIncome": "454200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "84400000", "reportedCurrency": "USD", "netInterestIncome": "-83800000", "nonInterestIncome": "None", "operatingExpenses": "73900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1478500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "315900000", "sellingGeneralAndAdministrative": "79000000", "netIncomeFromContinuingOperations": "296100000" }, "balance": { "goodwill": "None", "inventory": "217500000", "commonStock": "2039800000", "currentDebt": "None", "investments": "None", "totalAssets": "11491700000", "longTermDebt": "55500000", "shortTermDebt": "1282900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "110300000", "reportedCurrency": "USD", "retainedEarnings": "1918100000", "totalLiabilities": "7527800000", "otherCurrentAssets": "None", "totalCurrentAssets": "3289000000", "currentLongTermDebt": "47800000", "longTermInvestments": "1131000000", "shortTermInvestments": "765400000", "currentNetReceivables": "760000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8202700000", "currentAccountsPayable": "1137800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6898300000", "shortLongTermDebtTotal": "5878100000", "totalShareholderEquity": "3957900000", "capitalLeaseObligations": "5774800000", "otherCurrentLiabilities": "85400000", "totalCurrentLiabilities": "2793800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4734000000", "cashAndShortTermInvestments": "1546100000", "commonStockSharesOutstanding": "120509000", "intangibleAssetsExcludingGoodwill": "110300000", "cashAndCashEquivalentsAtCarryingValue": "1546100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "296100000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-5300000", "operatingCashflow": "854700000", "capitalExpenditures": "78000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-582300000", "cashflowFromInvestment": "-41700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "315900000", "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": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "income_statement": { "revenue": 2167600000, "cost_of_revenue": 1440200000, "gross_profit": 727400000, "ebit": 727400000, "ebitda": 1036300000, "pretax_income": 600800000, "tax_provision": 38100000, "net_income": 561500000, "net_income_to_common": 561500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1314700000, "total_current_assets": 3260900000, "total_assets": 11389500000, "short_term_debt": 1369500000, "long_term_debt": 45600000, "total_debt": 1415100000, "total_liabilities": 7346800000, "total_equity": 4036900000, "shares_outstanding": 120499000, "goodwill_and_intangibles": 109800000 }, "cash_flow": { "operating_cash_flow": 1152300000, "capital_expenditure": 73000000, "free_cash_flow": 1225300000, "dividends_paid": 439600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 359143, "ticker_id": 4532, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "727400000", "ebitda": "1036300000", "netIncome": "561500000", "grossProfit": "727400000", "depreciation": "None", "totalRevenue": "2167600000", "costOfRevenue": "1440200000", "interestIncome": "39400000", "incomeBeforeTax": "600800000", "interestExpense": "125000000", "operatingIncome": "644600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "38100000", "reportedCurrency": "USD", "netInterestIncome": "-82500000", "nonInterestIncome": "None", "operatingExpenses": "82800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1440200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "308900000", "sellingGeneralAndAdministrative": "38400000", "netIncomeFromContinuingOperations": "562700000" }, "balance": { "goodwill": "0", "inventory": "212200000", "commonStock": "927300000", "currentDebt": "None", "investments": "None", "totalAssets": "11389500000", "longTermDebt": "45600000", "shortTermDebt": "1369500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "109800000", "reportedCurrency": "USD", "retainedEarnings": "2004200000", "totalLiabilities": "7346800000", "otherCurrentAssets": "25100000", "totalCurrentAssets": "3260900000", "currentLongTermDebt": "47800000", "longTermInvestments": "1106300000", "shortTermInvestments": "800400000", "currentNetReceivables": "908500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8128600000", "currentAccountsPayable": "508300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6844000000", "shortLongTermDebtTotal": "6015700000", "totalShareholderEquity": "4036900000", "capitalLeaseObligations": "5922300000", "otherCurrentLiabilities": "313300000", "totalCurrentLiabilities": "2611200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4735600000", "cashAndShortTermInvestments": "1314700000", "commonStockSharesOutstanding": "120499000", "intangibleAssetsExcludingGoodwill": "109800000", "cashAndCashEquivalentsAtCarryingValue": "1314700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "562700000", "profitLoss": "None", "dividendPayout": "439600000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-3800000", "operatingCashflow": "1152300000", "capitalExpenditures": "73000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1064500000", "cashflowFromInvestment": "-317100000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "439600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "308900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2167600000, "cost_of_revenue": 1440200000, "gross_profit": 727400000, "research_and_development": null, "selling_general_admin": 38400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 727400000, "depreciation_amortisation": 308900000, "ebitda": 1036300000, "interest_expense": 125000000, "interest_income": null, "other_non_operating": null, "pretax_income": 600800000, "tax_provision": 38100000, "effective_tax_rate": null, "net_income": 561500000, "net_income_continuing_ops": 562700000, "net_income_to_common": 561500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1314700000, "short_term_investments": 800400000, "net_receivables": 908500000, "inventory": 212200000, "other_current_assets": null, "total_current_assets": 3260900000, "net_ppe": null, "goodwill": 0, "intangible_assets": 109800000, "goodwill_and_intangibles": 109800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8128600000, "total_assets": 11389500000, "short_term_debt": 1369500000, "accounts_payable": 508300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2611200000, "long_term_debt": 45600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4735600000, "total_liabilities": 7346800000, "total_debt": 1415100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2004200000, "total_equity": 4036900000, "shares_outstanding": 120499000, "operating_cash_flow": 1152300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -317100000, "dividends_paid": 439600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1064500000, "free_cash_flow": 1225300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "727400000", "ebitda": "1036300000", "netIncome": "561500000", "grossProfit": "727400000", "depreciation": "None", "totalRevenue": "2167600000", "costOfRevenue": "1440200000", "interestIncome": "39400000", "incomeBeforeTax": "600800000", "interestExpense": "125000000", "operatingIncome": "644600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "38100000", "reportedCurrency": "USD", "netInterestIncome": "-82500000", "nonInterestIncome": "None", "operatingExpenses": "82800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1440200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "308900000", "sellingGeneralAndAdministrative": "38400000", "netIncomeFromContinuingOperations": "562700000" }, "balance": { "goodwill": "0", "inventory": "212200000", "commonStock": "927300000", "currentDebt": "None", "investments": "None", "totalAssets": "11389500000", "longTermDebt": "45600000", "shortTermDebt": "1369500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "109800000", "reportedCurrency": "USD", "retainedEarnings": "2004200000", "totalLiabilities": "7346800000", "otherCurrentAssets": "25100000", "totalCurrentAssets": "3260900000", "currentLongTermDebt": "47800000", "longTermInvestments": "1106300000", "shortTermInvestments": "800400000", "currentNetReceivables": "908500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8128600000", "currentAccountsPayable": "508300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6844000000", "shortLongTermDebtTotal": "6015700000", "totalShareholderEquity": "4036900000", "capitalLeaseObligations": "5922300000", "otherCurrentLiabilities": "313300000", "totalCurrentLiabilities": "2611200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4735600000", "cashAndShortTermInvestments": "1314700000", "commonStockSharesOutstanding": "120499000", "intangibleAssetsExcludingGoodwill": "109800000", "cashAndCashEquivalentsAtCarryingValue": "1314700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "562700000", "profitLoss": "None", "dividendPayout": "439600000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-3800000", "operatingCashflow": "1152300000", "capitalExpenditures": "73000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1064500000", "cashflowFromInvestment": "-317100000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "439600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "308900000", "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": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "income_statement": { "revenue": 2765200000, "cost_of_revenue": 1462800000, "gross_profit": 1302400000, "ebit": 1255400000, "ebitda": 1550400000, "pretax_income": 1133000000, "tax_provision": 6800000, "net_income": 1124600000, "net_income_to_common": 1124600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1548700000, "total_current_assets": 3586200000, "total_assets": 11018500000, "short_term_debt": 1492000000, "long_term_debt": 67400000, "total_debt": 1559400000, "total_liabilities": 7087800000, "total_equity": 3925900000, "shares_outstanding": 120475000, "goodwill_and_intangibles": 107600000 }, "cash_flow": { "operating_cash_flow": 1497500000, "capital_expenditure": 50300000, "free_cash_flow": 1547800000, "dividends_paid": 111900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 359145, "ticker_id": 4532, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1255400000", "ebitda": "1550400000", "netIncome": "1124600000", "grossProfit": "1302400000", "depreciation": "None", "totalRevenue": "2765200000", "costOfRevenue": "1462800000", "interestIncome": "19800000", "incomeBeforeTax": "1133000000", "interestExpense": "121600000", "operatingIncome": "1229400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6800000", "reportedCurrency": "USD", "netInterestIncome": "-101800000", "nonInterestIncome": "None", "operatingExpenses": "73000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1462800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "295000000", "sellingGeneralAndAdministrative": "75900000", "netIncomeFromContinuingOperations": "1126200000" }, "balance": { "goodwill": "None", "inventory": "208400000", "commonStock": "927100000", "currentDebt": "None", "investments": "None", "totalAssets": "11018500000", "longTermDebt": "67400000", "shortTermDebt": "1492000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "107600000", "reportedCurrency": "USD", "retainedEarnings": "1884800000", "totalLiabilities": "7087800000", "otherCurrentAssets": "None", "totalCurrentAssets": "3586200000", "currentLongTermDebt": "58400000", "longTermInvestments": "870600000", "shortTermInvestments": "766600000", "currentNetReceivables": "1062500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7432300000", "currentAccountsPayable": "668300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6381700000", "shortLongTermDebtTotal": "5844100000", "totalShareholderEquity": "3925900000", "capitalLeaseObligations": "5718300000", "otherCurrentLiabilities": "93000000", "totalCurrentLiabilities": "2687100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4400700000", "cashAndShortTermInvestments": "1548700000", "commonStockSharesOutstanding": "120475000", "intangibleAssetsExcludingGoodwill": "107600000", "cashAndCashEquivalentsAtCarryingValue": "1548700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1126200000", "profitLoss": "None", "dividendPayout": "111900000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-20700000", "operatingCashflow": "1497500000", "capitalExpenditures": "50300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-696900000", "cashflowFromInvestment": "-146200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "295000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2765200000, "cost_of_revenue": 1462800000, "gross_profit": 1302400000, "research_and_development": null, "selling_general_admin": 75900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1255400000, "depreciation_amortisation": 295000000, "ebitda": 1550400000, "interest_expense": 121600000, "interest_income": null, "other_non_operating": null, "pretax_income": 1133000000, "tax_provision": 6800000, "effective_tax_rate": null, "net_income": 1124600000, "net_income_continuing_ops": 1126200000, "net_income_to_common": 1124600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1548700000, "short_term_investments": 766600000, "net_receivables": 1062500000, "inventory": 208400000, "other_current_assets": null, "total_current_assets": 3586200000, "net_ppe": null, "goodwill": null, "intangible_assets": 107600000, "goodwill_and_intangibles": 107600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7432300000, "total_assets": 11018500000, "short_term_debt": 1492000000, "accounts_payable": 668300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2687100000, "long_term_debt": 67400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4400700000, "total_liabilities": 7087800000, "total_debt": 1559400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1884800000, "total_equity": 3925900000, "shares_outstanding": 120475000, "operating_cash_flow": 1497500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -146200000, "dividends_paid": 111900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -696900000, "free_cash_flow": 1547800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1255400000", "ebitda": "1550400000", "netIncome": "1124600000", "grossProfit": "1302400000", "depreciation": "None", "totalRevenue": "2765200000", "costOfRevenue": "1462800000", "interestIncome": "19800000", "incomeBeforeTax": "1133000000", "interestExpense": "121600000", "operatingIncome": "1229400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6800000", "reportedCurrency": "USD", "netInterestIncome": "-101800000", "nonInterestIncome": "None", "operatingExpenses": "73000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1462800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "295000000", "sellingGeneralAndAdministrative": "75900000", "netIncomeFromContinuingOperations": "1126200000" }, "balance": { "goodwill": "None", "inventory": "208400000", "commonStock": "927100000", "currentDebt": "None", "investments": "None", "totalAssets": "11018500000", "longTermDebt": "67400000", "shortTermDebt": "1492000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "107600000", "reportedCurrency": "USD", "retainedEarnings": "1884800000", "totalLiabilities": "7087800000", "otherCurrentAssets": "None", "totalCurrentAssets": "3586200000", "currentLongTermDebt": "58400000", "longTermInvestments": "870600000", "shortTermInvestments": "766600000", "currentNetReceivables": "1062500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7432300000", "currentAccountsPayable": "668300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6381700000", "shortLongTermDebtTotal": "5844100000", "totalShareholderEquity": "3925900000", "capitalLeaseObligations": "5718300000", "otherCurrentLiabilities": "93000000", "totalCurrentLiabilities": "2687100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4400700000", "cashAndShortTermInvestments": "1548700000", "commonStockSharesOutstanding": "120475000", "intangibleAssetsExcludingGoodwill": "107600000", "cashAndCashEquivalentsAtCarryingValue": "1548700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1126200000", "profitLoss": "None", "dividendPayout": "111900000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-20700000", "operatingCashflow": "1497500000", "capitalExpenditures": "50300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-696900000", "cashflowFromInvestment": "-146200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "295000000", "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": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "income_statement": { "revenue": 1932600000, "cost_of_revenue": 1411300000, "gross_profit": 521300000, "ebit": 492700000, "ebitda": 770700000, "pretax_income": 374900000, "tax_provision": 2100000, "net_income": 371300000, "net_income_to_common": 371300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 889800000, "total_current_assets": 2807500000, "total_assets": 9708400000, "short_term_debt": 1530100000, "long_term_debt": 65200000, "total_debt": 1595300000, "total_liabilities": 6816900000, "total_equity": 2889100000, "shares_outstanding": 120456000, "goodwill_and_intangibles": 105700000 }, "cash_flow": { "operating_cash_flow": 776800000, "capital_expenditure": 66400000, "free_cash_flow": 843200000, "dividends_paid": 27700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 359146, "ticker_id": 4532, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "492700000", "ebitda": "770700000", "netIncome": "371300000", "grossProfit": "521300000", "depreciation": "None", "totalRevenue": "1932600000", "costOfRevenue": "1411300000", "interestIncome": "22500000", "incomeBeforeTax": "374900000", "interestExpense": "115900000", "operatingIncome": "451200000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2100000", "reportedCurrency": "USD", "netInterestIncome": "-93400000", "nonInterestIncome": "None", "operatingExpenses": "70100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1411300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "278000000", "sellingGeneralAndAdministrative": "73000000", "netIncomeFromContinuingOperations": "372800000" }, "balance": { "goodwill": "None", "inventory": "187700000", "commonStock": "927000000", "currentDebt": "None", "investments": "None", "totalAssets": "9708400000", "longTermDebt": "65200000", "shortTermDebt": "1530100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "105700000", "reportedCurrency": "USD", "retainedEarnings": "872400000", "totalLiabilities": "6816900000", "otherCurrentAssets": "None", "totalCurrentAssets": "2807500000", "currentLongTermDebt": "48200000", "longTermInvestments": "800400000", "shortTermInvestments": "699100000", "currentNetReceivables": "1030900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6900900000", "currentAccountsPayable": "610300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5595400000", "totalShareholderEquity": "2889100000", "capitalLeaseObligations": "5482000000", "otherCurrentLiabilities": "87900000", "totalCurrentLiabilities": "2703400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4113500000", "cashAndShortTermInvestments": "889800000", "commonStockSharesOutstanding": "120456000", "intangibleAssetsExcludingGoodwill": "105700000", "cashAndCashEquivalentsAtCarryingValue": "889800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "372800000", "profitLoss": "None", "dividendPayout": "27700000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "9600000", "operatingCashflow": "776800000", "capitalExpenditures": "66400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-629200000", "cashflowFromInvestment": "56400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "278000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1932600000, "cost_of_revenue": 1411300000, "gross_profit": 521300000, "research_and_development": null, "selling_general_admin": 73000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 492700000, "depreciation_amortisation": 278000000, "ebitda": 770700000, "interest_expense": 115900000, "interest_income": null, "other_non_operating": null, "pretax_income": 374900000, "tax_provision": 2100000, "effective_tax_rate": null, "net_income": 371300000, "net_income_continuing_ops": 372800000, "net_income_to_common": 371300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 889800000, "short_term_investments": 699100000, "net_receivables": 1030900000, "inventory": 187700000, "other_current_assets": null, "total_current_assets": 2807500000, "net_ppe": null, "goodwill": null, "intangible_assets": 105700000, "goodwill_and_intangibles": 105700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6900900000, "total_assets": 9708400000, "short_term_debt": 1530100000, "accounts_payable": 610300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2703400000, "long_term_debt": 65200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4113500000, "total_liabilities": 6816900000, "total_debt": 1595300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 872400000, "total_equity": 2889100000, "shares_outstanding": 120456000, "operating_cash_flow": 776800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 56400000, "dividends_paid": 27700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -629200000, "free_cash_flow": 843200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "492700000", "ebitda": "770700000", "netIncome": "371300000", "grossProfit": "521300000", "depreciation": "None", "totalRevenue": "1932600000", "costOfRevenue": "1411300000", "interestIncome": "22500000", "incomeBeforeTax": "374900000", "interestExpense": "115900000", "operatingIncome": "451200000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2100000", "reportedCurrency": "USD", "netInterestIncome": "-93400000", "nonInterestIncome": "None", "operatingExpenses": "70100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1411300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "278000000", "sellingGeneralAndAdministrative": "73000000", "netIncomeFromContinuingOperations": "372800000" }, "balance": { "goodwill": "None", "inventory": "187700000", "commonStock": "927000000", "currentDebt": "None", "investments": "None", "totalAssets": "9708400000", "longTermDebt": "65200000", "shortTermDebt": "1530100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "105700000", "reportedCurrency": "USD", "retainedEarnings": "872400000", "totalLiabilities": "6816900000", "otherCurrentAssets": "None", "totalCurrentAssets": "2807500000", "currentLongTermDebt": "48200000", "longTermInvestments": "800400000", "shortTermInvestments": "699100000", "currentNetReceivables": "1030900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6900900000", "currentAccountsPayable": "610300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5595400000", "totalShareholderEquity": "2889100000", "capitalLeaseObligations": "5482000000", "otherCurrentLiabilities": "87900000", "totalCurrentLiabilities": "2703400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4113500000", "cashAndShortTermInvestments": "889800000", "commonStockSharesOutstanding": "120456000", "intangibleAssetsExcludingGoodwill": "105700000", "cashAndCashEquivalentsAtCarryingValue": "889800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "372800000", "profitLoss": "None", "dividendPayout": "27700000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "9600000", "operatingCashflow": "776800000", "capitalExpenditures": "66400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-629200000", "cashflowFromInvestment": "56400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "278000000", "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": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "income_statement": { "revenue": 1562000000, "cost_of_revenue": 1341400000, "gross_profit": 220600000, "ebit": 207400000, "ebitda": 468000000, "pretax_income": 96300000, "tax_provision": 4200000, "net_income": 90300000, "net_income_to_common": 90300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 687900000, "total_current_assets": 2498000000, "total_assets": 8931600000, "short_term_debt": 1582900000, "long_term_debt": 66600000, "total_debt": 1649500000, "total_liabilities": 6386200000, "total_equity": 2541300000, "shares_outstanding": 120450586, "goodwill_and_intangibles": 104800000 }, "cash_flow": { "operating_cash_flow": 326100000, "capital_expenditure": 24400000, "free_cash_flow": 350500000, "dividends_paid": 27472995, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 359147, "ticker_id": 4532, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "207400000", "ebitda": "468000000", "netIncome": "90300000", "grossProfit": "220600000", "depreciation": "None", "totalRevenue": "1562000000", "costOfRevenue": "1341400000", "interestIncome": "38700000", "incomeBeforeTax": "96300000", "interestExpense": "109000000", "operatingIncome": "162700000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4200000", "reportedCurrency": "USD", "netInterestIncome": "-70300000", "nonInterestIncome": "None", "operatingExpenses": "57900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1341400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "260600000", "sellingGeneralAndAdministrative": "60800000", "netIncomeFromContinuingOperations": "92100000" }, "balance": { "goodwill": "None", "inventory": "197300000", "commonStock": "926800000", "currentDebt": "None", "investments": "None", "totalAssets": "8931600000", "longTermDebt": "66600000", "shortTermDebt": "1582900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "104800000", "reportedCurrency": "USD", "retainedEarnings": "527400000", "totalLiabilities": "6386200000", "otherCurrentAssets": "None", "totalCurrentAssets": "2498000000", "currentLongTermDebt": "48200000", "longTermInvestments": "844300000", "shortTermInvestments": "744800000", "currentNetReceivables": "868000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6433600000", "currentAccountsPayable": "612200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5366300000", "totalShareholderEquity": "2541300000", "capitalLeaseObligations": "5251500000", "otherCurrentLiabilities": "63600000", "totalCurrentLiabilities": "2551600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3834600000", "cashAndShortTermInvestments": "687900000", "commonStockSharesOutstanding": "120450586", "intangibleAssetsExcludingGoodwill": "104800000", "cashAndCashEquivalentsAtCarryingValue": "687900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92100000", "profitLoss": "None", "dividendPayout": "27472995", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-18000000", "operatingCashflow": "326100000", "capitalExpenditures": "24400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-740800000", "cashflowFromInvestment": "183700000", "stockBasedCompensation": "3100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27472995", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "260600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1562000000, "cost_of_revenue": 1341400000, "gross_profit": 220600000, "research_and_development": null, "selling_general_admin": 60800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 207400000, "depreciation_amortisation": 260600000, "ebitda": 468000000, "interest_expense": 109000000, "interest_income": null, "other_non_operating": null, "pretax_income": 96300000, "tax_provision": 4200000, "effective_tax_rate": null, "net_income": 90300000, "net_income_continuing_ops": 92100000, "net_income_to_common": 90300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 687900000, "short_term_investments": 744800000, "net_receivables": 868000000, "inventory": 197300000, "other_current_assets": null, "total_current_assets": 2498000000, "net_ppe": null, "goodwill": null, "intangible_assets": 104800000, "goodwill_and_intangibles": 104800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6433600000, "total_assets": 8931600000, "short_term_debt": 1582900000, "accounts_payable": 612200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2551600000, "long_term_debt": 66600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3834600000, "total_liabilities": 6386200000, "total_debt": 1649500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 527400000, "total_equity": 2541300000, "shares_outstanding": 120450586, "operating_cash_flow": 326100000, "stock_based_compensation": 3100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 183700000, "dividends_paid": 27472995, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -740800000, "free_cash_flow": 350500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "207400000", "ebitda": "468000000", "netIncome": "90300000", "grossProfit": "220600000", "depreciation": "None", "totalRevenue": "1562000000", "costOfRevenue": "1341400000", "interestIncome": "38700000", "incomeBeforeTax": "96300000", "interestExpense": "109000000", "operatingIncome": "162700000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4200000", "reportedCurrency": "USD", "netInterestIncome": "-70300000", "nonInterestIncome": "None", "operatingExpenses": "57900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1341400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "260600000", "sellingGeneralAndAdministrative": "60800000", "netIncomeFromContinuingOperations": "92100000" }, "balance": { "goodwill": "None", "inventory": "197300000", "commonStock": "926800000", "currentDebt": "None", "investments": "None", "totalAssets": "8931600000", "longTermDebt": "66600000", "shortTermDebt": "1582900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "104800000", "reportedCurrency": "USD", "retainedEarnings": "527400000", "totalLiabilities": "6386200000", "otherCurrentAssets": "None", "totalCurrentAssets": "2498000000", "currentLongTermDebt": "48200000", "longTermInvestments": "844300000", "shortTermInvestments": "744800000", "currentNetReceivables": "868000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6433600000", "currentAccountsPayable": "612200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5366300000", "totalShareholderEquity": "2541300000", "capitalLeaseObligations": "5251500000", "otherCurrentLiabilities": "63600000", "totalCurrentLiabilities": "2551600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3834600000", "cashAndShortTermInvestments": "687900000", "commonStockSharesOutstanding": "120450586", "intangibleAssetsExcludingGoodwill": "104800000", "cashAndCashEquivalentsAtCarryingValue": "687900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92100000", "profitLoss": "None", "dividendPayout": "27472995", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-18000000", "operatingCashflow": "326100000", "capitalExpenditures": "24400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-740800000", "cashflowFromInvestment": "183700000", "stockBasedCompensation": "3100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27472995", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "260600000", "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": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "income_statement": { "revenue": 1205300000, "cost_of_revenue": 1202400000, "gross_profit": 2899999, "ebit": -26500000, "ebitda": 212800000, "pretax_income": -137100000, "tax_provision": 9500000, "net_income": -148400000, "net_income_to_common": -148400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 921500000, "total_current_assets": 2571400000, "total_assets": 8346000000, "short_term_debt": 1692900000, "long_term_debt": 62100000, "total_debt": 1755000000, "total_liabilities": 5888000000, "total_equity": 2454700000, "shares_outstanding": 120266569, "goodwill_and_intangibles": 102000000 }, "cash_flow": { "operating_cash_flow": 162200000, "capital_expenditure": 40500000, "free_cash_flow": 202700000, "dividends_paid": 2741164, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 359148, "ticker_id": 4532, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26500000", "ebitda": "212800000", "netIncome": "-148400000", "grossProfit": "2899999", "depreciation": "None", "totalRevenue": "1205300000", "costOfRevenue": "1202400000", "interestIncome": "24500000", "incomeBeforeTax": "-137100000", "interestExpense": "108000000", "operatingIncome": "-66100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9500000", "reportedCurrency": "USD", "netInterestIncome": "-77200000", "nonInterestIncome": "None", "operatingExpenses": "69000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1202400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239300000", "sellingGeneralAndAdministrative": "24100000", "netIncomeFromContinuingOperations": "-146600000" }, "balance": { "goodwill": "0", "inventory": "179300000", "commonStock": "926600000", "currentDebt": "None", "investments": "None", "totalAssets": "8346000000", "longTermDebt": "62100000", "shortTermDebt": "1692900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "102000000", "reportedCurrency": "USD", "retainedEarnings": "437200000", "totalLiabilities": "5888000000", "otherCurrentAssets": "34000000", "totalCurrentAssets": "2571400000", "currentLongTermDebt": "48200000", "longTermInvestments": "935100000", "shortTermInvestments": "874100000", "currentNetReceivables": "562500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5774600000", "currentAccountsPayable": "414600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5010600000", "totalShareholderEquity": "2454700000", "capitalLeaseObligations": "4888800000", "otherCurrentLiabilities": "203000000", "totalCurrentLiabilities": "2518100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3369900000", "cashAndShortTermInvestments": "921500000", "commonStockSharesOutstanding": "120266569", "intangibleAssetsExcludingGoodwill": "102000000", "cashAndCashEquivalentsAtCarryingValue": "921500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-146600000", "profitLoss": "None", "dividendPayout": "2741164", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-22900000", "operatingCashflow": "162200000", "capitalExpenditures": "40500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-599600000", "cashflowFromInvestment": "445800000", "stockBasedCompensation": "2200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2741164", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1205300000, "cost_of_revenue": 1202400000, "gross_profit": 2899999, "research_and_development": null, "selling_general_admin": 24100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26500000, "depreciation_amortisation": 239300000, "ebitda": 212800000, "interest_expense": 108000000, "interest_income": null, "other_non_operating": null, "pretax_income": -137100000, "tax_provision": 9500000, "effective_tax_rate": null, "net_income": -148400000, "net_income_continuing_ops": -146600000, "net_income_to_common": -148400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 921500000, "short_term_investments": 874100000, "net_receivables": 562500000, "inventory": 179300000, "other_current_assets": null, "total_current_assets": 2571400000, "net_ppe": null, "goodwill": 0, "intangible_assets": 102000000, "goodwill_and_intangibles": 102000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5774600000, "total_assets": 8346000000, "short_term_debt": 1692900000, "accounts_payable": 414600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2518100000, "long_term_debt": 62100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3369900000, "total_liabilities": 5888000000, "total_debt": 1755000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 437200000, "total_equity": 2454700000, "shares_outstanding": 120266569, "operating_cash_flow": 162200000, "stock_based_compensation": 2200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 445800000, "dividends_paid": 2741164, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -599600000, "free_cash_flow": 202700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26500000", "ebitda": "212800000", "netIncome": "-148400000", "grossProfit": "2899999", "depreciation": "None", "totalRevenue": "1205300000", "costOfRevenue": "1202400000", "interestIncome": "24500000", "incomeBeforeTax": "-137100000", "interestExpense": "108000000", "operatingIncome": "-66100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9500000", "reportedCurrency": "USD", "netInterestIncome": "-77200000", "nonInterestIncome": "None", "operatingExpenses": "69000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1202400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239300000", "sellingGeneralAndAdministrative": "24100000", "netIncomeFromContinuingOperations": "-146600000" }, "balance": { "goodwill": "0", "inventory": "179300000", "commonStock": "926600000", "currentDebt": "None", "investments": "None", "totalAssets": "8346000000", "longTermDebt": "62100000", "shortTermDebt": "1692900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "102000000", "reportedCurrency": "USD", "retainedEarnings": "437200000", "totalLiabilities": "5888000000", "otherCurrentAssets": "34000000", "totalCurrentAssets": "2571400000", "currentLongTermDebt": "48200000", "longTermInvestments": "935100000", "shortTermInvestments": "874100000", "currentNetReceivables": "562500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5774600000", "currentAccountsPayable": "414600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5010600000", "totalShareholderEquity": "2454700000", "capitalLeaseObligations": "4888800000", "otherCurrentLiabilities": "203000000", "totalCurrentLiabilities": "2518100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3369900000", "cashAndShortTermInvestments": "921500000", "commonStockSharesOutstanding": "120266569", "intangibleAssetsExcludingGoodwill": "102000000", "cashAndCashEquivalentsAtCarryingValue": "921500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-146600000", "profitLoss": "None", "dividendPayout": "2741164", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-22900000", "operatingCashflow": "162200000", "capitalExpenditures": "40500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-599600000", "cashflowFromInvestment": "445800000", "stockBasedCompensation": "2200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2741164", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239300000", "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": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "income_statement": { "revenue": 1273000000, "cost_of_revenue": 1432200000, "gross_profit": -159200000, "ebit": -2237800000, "ebitda": -1814000000, "pretax_income": -2341600000, "tax_provision": -71100000, "net_income": -2272600000, "net_income_to_common": -2272600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 912100000, "total_current_assets": 2631400000, "total_assets": 8191400000, "short_term_debt": 1716100000, "long_term_debt": 79300000, "total_debt": 1795400000, "total_liabilities": 5620000000, "total_equity": 2567600000, "shares_outstanding": 120219761, "goodwill_and_intangibles": 93300000 }, "cash_flow": { "operating_cash_flow": 337600000, "capital_expenditure": 13700000, "free_cash_flow": 351300000, "dividends_paid": 11888850, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 359150, "ticker_id": 4532, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2237800000", "ebitda": "-1814000000", "netIncome": "-2272600000", "grossProfit": "-159200000", "depreciation": "None", "totalRevenue": "1273000000", "costOfRevenue": "1432200000", "interestIncome": "35600000", "incomeBeforeTax": "-2341600000", "interestExpense": "101500000", "operatingIncome": "-216700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-71100000", "reportedCurrency": "USD", "netInterestIncome": "-65900000", "nonInterestIncome": "None", "operatingExpenses": "57500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1432200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "423800000", "sellingGeneralAndAdministrative": "63900000", "netIncomeFromContinuingOperations": "-2270500000" }, "balance": { "goodwill": "None", "inventory": "156400000", "commonStock": "926400000", "currentDebt": "None", "investments": "None", "totalAssets": "8191400000", "longTermDebt": "79300000", "shortTermDebt": "1716100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "93300000", "reportedCurrency": "USD", "retainedEarnings": "586900000", "totalLiabilities": "5620000000", "otherCurrentAssets": "34000000", "totalCurrentAssets": "2631400000", "currentLongTermDebt": "48100000", "longTermInvestments": "1279400000", "shortTermInvestments": "918600000", "currentNetReceivables": "644300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5560000000", "currentAccountsPayable": "554600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4072200000", "shortLongTermDebtTotal": "4747400000", "totalShareholderEquity": "2567600000", "capitalLeaseObligations": "4620000000", "otherCurrentLiabilities": "58300000", "totalCurrentLiabilities": "2536300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3083700000", "cashAndShortTermInvestments": "912100000", "commonStockSharesOutstanding": "120219761", "intangibleAssetsExcludingGoodwill": "93300000", "cashAndCashEquivalentsAtCarryingValue": "912100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2270500000", "profitLoss": "None", "dividendPayout": "11888850", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "17700000", "operatingCashflow": "337600000", "capitalExpenditures": "13700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-451500000", "cashflowFromInvestment": "-9100000", "stockBasedCompensation": "4200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11888850", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "423800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1273000000, "cost_of_revenue": 1432200000, "gross_profit": -159200000, "research_and_development": null, "selling_general_admin": 63900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2237800000, "depreciation_amortisation": 423800000, "ebitda": -1814000000, "interest_expense": 101500000, "interest_income": null, "other_non_operating": null, "pretax_income": -2341600000, "tax_provision": -71100000, "effective_tax_rate": null, "net_income": -2272600000, "net_income_continuing_ops": -2270500000, "net_income_to_common": -2272600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 912100000, "short_term_investments": 918600000, "net_receivables": 644300000, "inventory": 156400000, "other_current_assets": null, "total_current_assets": 2631400000, "net_ppe": null, "goodwill": null, "intangible_assets": 93300000, "goodwill_and_intangibles": 93300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5560000000, "total_assets": 8191400000, "short_term_debt": 1716100000, "accounts_payable": 554600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2536300000, "long_term_debt": 79300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3083700000, "total_liabilities": 5620000000, "total_debt": 1795400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 586900000, "total_equity": 2567600000, "shares_outstanding": 120219761, "operating_cash_flow": 337600000, "stock_based_compensation": 4200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9100000, "dividends_paid": 11888850, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -451500000, "free_cash_flow": 351300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2237800000", "ebitda": "-1814000000", "netIncome": "-2272600000", "grossProfit": "-159200000", "depreciation": "None", "totalRevenue": "1273000000", "costOfRevenue": "1432200000", "interestIncome": "35600000", "incomeBeforeTax": "-2341600000", "interestExpense": "101500000", "operatingIncome": "-216700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-71100000", "reportedCurrency": "USD", "netInterestIncome": "-65900000", "nonInterestIncome": "None", "operatingExpenses": "57500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1432200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "423800000", "sellingGeneralAndAdministrative": "63900000", "netIncomeFromContinuingOperations": "-2270500000" }, "balance": { "goodwill": "None", "inventory": "156400000", "commonStock": "926400000", "currentDebt": "None", "investments": "None", "totalAssets": "8191400000", "longTermDebt": "79300000", "shortTermDebt": "1716100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "93300000", "reportedCurrency": "USD", "retainedEarnings": "586900000", "totalLiabilities": "5620000000", "otherCurrentAssets": "34000000", "totalCurrentAssets": "2631400000", "currentLongTermDebt": "48100000", "longTermInvestments": "1279400000", "shortTermInvestments": "918600000", "currentNetReceivables": "644300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5560000000", "currentAccountsPayable": "554600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4072200000", "shortLongTermDebtTotal": "4747400000", "totalShareholderEquity": "2567600000", "capitalLeaseObligations": "4620000000", "otherCurrentLiabilities": "58300000", "totalCurrentLiabilities": "2536300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3083700000", "cashAndShortTermInvestments": "912100000", "commonStockSharesOutstanding": "120219761", "intangibleAssetsExcludingGoodwill": "93300000", "cashAndCashEquivalentsAtCarryingValue": "912100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2270500000", "profitLoss": "None", "dividendPayout": "11888850", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "17700000", "operatingCashflow": "337600000", "capitalExpenditures": "13700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-451500000", "cashflowFromInvestment": "-9100000", "stockBasedCompensation": "4200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11888850", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "423800000", "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": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "income_statement": { "revenue": 1309600000, "cost_of_revenue": 1395400000, "gross_profit": -85800000, "ebit": -127600000, "ebitda": 293900000, "pretax_income": -272100000, "tax_provision": -59400000, "net_income": -215100000, "net_income_to_common": -215100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1040300000, "total_current_assets": 2748400000, "total_assets": 10683600000, "short_term_debt": 1570100000, "long_term_debt": 83000000, "total_debt": 1653100000, "total_liabilities": 5828500000, "total_equity": 4853100000, "shares_outstanding": 120195365, "goodwill_and_intangibles": 98100000 }, "cash_flow": { "operating_cash_flow": 346600000, "capital_expenditure": 25600000, "free_cash_flow": 372200000, "dividends_paid": 769200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 359151, "ticker_id": 4532, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:49.888662+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-127600000", "ebitda": "293900000", "netIncome": "-215100000", "grossProfit": "-85800000", "depreciation": "None", "totalRevenue": "1309600000", "costOfRevenue": "1395400000", "interestIncome": "37700000", "incomeBeforeTax": "-272100000", "interestExpense": "142000000", "operatingIncome": "-150600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-59400000", "reportedCurrency": "USD", "netInterestIncome": "-104300000", "nonInterestIncome": "None", "operatingExpenses": "64800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1395400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "421500000", "sellingGeneralAndAdministrative": "71400000", "netIncomeFromContinuingOperations": "-212700000" }, "balance": { "goodwill": "None", "inventory": "174100000", "commonStock": "926300000", "currentDebt": "None", "investments": "None", "totalAssets": "10683600000", "longTermDebt": "83000000", "shortTermDebt": "1570100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "98100000", "reportedCurrency": "USD", "retainedEarnings": "2858300000", "totalLiabilities": "5828500000", "otherCurrentAssets": "0", "totalCurrentAssets": "2748400000", "currentLongTermDebt": "48000000", "longTermInvestments": "1383500000", "shortTermInvestments": "863000000", "currentNetReceivables": "671000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7935200000", "currentAccountsPayable": "561800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6339500000", "shortLongTermDebtTotal": "4883500000", "totalShareholderEquity": "4853100000", "capitalLeaseObligations": "4752500000", "otherCurrentLiabilities": "53400000", "totalCurrentLiabilities": "2393700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3434800000", "cashAndShortTermInvestments": "1040300000", "commonStockSharesOutstanding": "120195365", "intangibleAssetsExcludingGoodwill": "98100000", "cashAndCashEquivalentsAtCarryingValue": "1040300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-212700000", "profitLoss": "None", "dividendPayout": "769200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "15000000", "operatingCashflow": "346600000", "capitalExpenditures": "25600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1332100000", "cashflowFromInvestment": "1339800000", "stockBasedCompensation": "43500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "769200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "421500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1309600000, "cost_of_revenue": 1395400000, "gross_profit": -85800000, "research_and_development": null, "selling_general_admin": 71400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -127600000, "depreciation_amortisation": 421500000, "ebitda": 293900000, "interest_expense": 142000000, "interest_income": null, "other_non_operating": null, "pretax_income": -272100000, "tax_provision": -59400000, "effective_tax_rate": null, "net_income": -215100000, "net_income_continuing_ops": -212700000, "net_income_to_common": -215100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1040300000, "short_term_investments": 863000000, "net_receivables": 671000000, "inventory": 174100000, "other_current_assets": null, "total_current_assets": 2748400000, "net_ppe": null, "goodwill": null, "intangible_assets": 98100000, "goodwill_and_intangibles": 98100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7935200000, "total_assets": 10683600000, "short_term_debt": 1570100000, "accounts_payable": 561800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2393700000, "long_term_debt": 83000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3434800000, "total_liabilities": 5828500000, "total_debt": 1653100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2858300000, "total_equity": 4853100000, "shares_outstanding": 120195365, "operating_cash_flow": 346600000, "stock_based_compensation": 43500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1339800000, "dividends_paid": 769200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1332100000, "free_cash_flow": 372200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-127600000", "ebitda": "293900000", "netIncome": "-215100000", "grossProfit": "-85800000", "depreciation": "None", "totalRevenue": "1309600000", "costOfRevenue": "1395400000", "interestIncome": "37700000", "incomeBeforeTax": "-272100000", "interestExpense": "142000000", "operatingIncome": "-150600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-59400000", "reportedCurrency": "USD", "netInterestIncome": "-104300000", "nonInterestIncome": "None", "operatingExpenses": "64800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1395400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "421500000", "sellingGeneralAndAdministrative": "71400000", "netIncomeFromContinuingOperations": "-212700000" }, "balance": { "goodwill": "None", "inventory": "174100000", "commonStock": "926300000", "currentDebt": "None", "investments": "None", "totalAssets": "10683600000", "longTermDebt": "83000000", "shortTermDebt": "1570100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "98100000", "reportedCurrency": "USD", "retainedEarnings": "2858300000", "totalLiabilities": "5828500000", "otherCurrentAssets": "0", "totalCurrentAssets": "2748400000", "currentLongTermDebt": "48000000", "longTermInvestments": "1383500000", "shortTermInvestments": "863000000", "currentNetReceivables": "671000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7935200000", "currentAccountsPayable": "561800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6339500000", "shortLongTermDebtTotal": "4883500000", "totalShareholderEquity": "4853100000", "capitalLeaseObligations": "4752500000", "otherCurrentLiabilities": "53400000", "totalCurrentLiabilities": "2393700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3434800000", "cashAndShortTermInvestments": "1040300000", "commonStockSharesOutstanding": "120195365", "intangibleAssetsExcludingGoodwill": "98100000", "cashAndCashEquivalentsAtCarryingValue": "1040300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-212700000", "profitLoss": "None", "dividendPayout": "769200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "15000000", "operatingCashflow": "346600000", "capitalExpenditures": "25600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1332100000", "cashflowFromInvestment": "1339800000", "stockBasedCompensation": "43500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "769200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "421500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }