{ "ticker": { "uuid": "aa4ae0eb-f3bb-4fb2-a63b-67613f76e713", "symbol": "WYNN", "name": "Wynn Resorts Limited", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/aa4ae0eb-f3bb-4fb2-a63b-67613f76e713/", "api_url": "https://sharemaestro.com/factors/api/tickers/aa4ae0eb-f3bb-4fb2-a63b-67613f76e713/" }, "ticker_metadata": { "id": 8990, "uuid": "aa4ae0eb-f3bb-4fb2-a63b-67613f76e713", "symbol": "WYNN", "name": "Wynn Resorts Limited", "asset_type": "equity", "market_cap": 10505293000, "stock_exchange_id": 2, "industry": "Resorts & Casinos", "sector": "Consumer Cyclical", "description": "Wynn Resorts, Limited is an American publicly traded corporation based in Paradise, Nevada that is a developer and operator of high end hotels and casinos.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "aa4ae0eb-f3bb-4fb2-a63b-67613f76e713", "symbol": "WYNN", "name": "Wynn Resorts Limited", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/aa4ae0eb-f3bb-4fb2-a63b-67613f76e713/", "api_url": "https://sharemaestro.com/factors/api/tickers/aa4ae0eb-f3bb-4fb2-a63b-67613f76e713/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.37, "value": 0.33, "quality": 0.32, "momentum": 0.73, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 104.48, "market_cap": 10845024000, "pe_ratio": 28.9169, "earnings_yield": 0.0346, "ebitda_to_ev": 0.0906, "shareholder_yield": 0.0161, "roe": -1.7705, "piotroski_f_score": 5, "momentum_12_1": 0.2379, "volatility_252d": 0.34 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:34.471286+00:00", "batch_id": "" }, "size": { "price_close": 104.48, "market_cap": 10845024000, "market_cap_usd": 10845024000, "enterprise_value": 20181885000, "shares_outstanding": 103800000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 28.9169, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.4868, "pcf_ratio": 7.9026, "pfcf_ratio": 5.2861, "ev_ebitda": 11.0378, "ev_ebit": 16.7806, "ev_sales": 2.7668, "ev_fcf": 9.8371, "earnings_yield": 0.0346, "fcf_yield": 0.1017, "price_to_sales": 1.4868, "price_to_book": null, "price_to_cashflow": 7.9026, "ebitda_to_ev": 0.0906, "sales_yield": 0.3614 }, "yield": { "dividend_yield": 0.0161, "buyback_yield": 0, "shareholder_yield": 0.0161, "debt_paydown_yield": null, "total_yield": 0.0161 }, "quality": { "gross_margin": 0.3872, "operating_margin": 0.1649, "net_margin": 0.0514, "ebitda_margin": 0.2507, "fcf_margin": 0.2813, "roe": -1.7705, "roa": 0.0291, "roic": 0.1082, "roc_greenblatt": null, "asset_turnover": 0.5652, "cash_conversion": 5.4703, "accruals_ratio": -0.0773, "sbc_to_revenue": 0.0135, "piotroski_f_score": 5, "altman_z_score": 1.2391, "earnings_stability_5y": 0.8514, "revenue_stability_5y": 0.3856, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2189, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -65.3739, "net_debt_to_ebitda": 5.1065, "debt_to_assets": 0.8155, "interest_coverage": 1.9389, "current_ratio": 1.2416, "quick_ratio": 1.1948, "net_debt": 9336861000, "local_beta": 0.0014, "volatility_252d": 0.34, "volatility_60d": 0.6863, "max_drawdown_12m": -0.26, "risk_adjusted_momentum": 0.6996 }, "growth": { "revenue_growth_1y": 0.0472, "revenue_growth_3y_cagr": 0.2386, "revenue_growth_5y_cagr": 0.2777, "eps_growth_1y": -0.127, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1859, "book_value_growth_1y": null, "revenue_growth": 0.0472, "earnings_growth": -0.127 }, "momentum": { "price_return_1m": 0.0228, "price_return_3m": 0.0309, "price_return_6m": -0.1634, "price_return_9m": -0.1297, "price_return_12m": 0.2661, "price_return_12m_ex1m": 0.2379, "momentum_6m": -0.1634, "momentum_12m": 0.2661, "momentum_12_1": 0.2379, "distance_from_52w_high": -0.1876, "distance_from_52w_low": 0.2528, "relative_strength": 0.1081 }, "raw_ttm": { "revenue_ttm": 7294289000, "gross_profit_ttm": 2824681000, "ebit_ttm": 1202693000, "ebitda_ttm": 1828432000, "net_income_ttm": 375041000, "eps_diluted_ttm": 3.6131, "operating_cash_flow_ttm": 1372334000, "capital_expenditure_ttm": 679266000, "fcf_ttm": 2051600000, "dividends_paid_ttm": 174748000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 620310000, "cash_and_equivalents": 1187644000, "total_current_assets": 2429107000, "total_current_liabilities": 1956440000, "net_ppe": null, "total_assets": 12905298000, "total_debt": 10524505000, "total_equity": -211822000, "net_working_capital": -167136000, "book_value_per_share": -2.0407, "retained_earnings": -1359857000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -427592000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 69, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 38, "rank_pcf": 32, "rank_ev_ebitda": 45, "rank_ev_ebit": 62, "rank_earnings_yield": 69, "rank_fcf_yield": 39, "rank_dividend_yield": 39, "rank_shareholder_yield": 39, "rank_total_yield": 40, "rank_roe": 97, "rank_roc": 50, "rank_roic": 35, "rank_gross_margin": 58, "rank_fcf_margin": 33, "rank_piotroski": 50, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 75, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 39, "rank_momentum_12m_ex1m": 42, "rank_relative_strength": 42 }, "composites": { "value_composite": 67, "quality_composite": 68, "momentum_composite": 27, "growth_composite": 81, "yield_composite": 27, "svqf_composite": 85, "vc1_composite": 31, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 63, "quality_value_composite": 0.325, "os_score": 0.37, "value_percentile": 0.33, "quality_percentile": 0.32, "momentum_percentile": 0.73, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3289, "ticker_id": 8990, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:34.471286+00:00", "batch_id": "", "os_score_delta": null, "price_close": 104.48, "market_cap": 10845024000, "market_cap_usd": 10845024000, "enterprise_value": 20181885000, "shares_outstanding": 103800000, "fx_rate_to_usd": null, "pe_ratio": 28.91690242, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.48678288, "pcf_ratio": 7.90261263, "pfcf_ratio": 5.28612985, "ev_ebitda": 11.03780999, "ev_ebit": 16.78057908, "ev_sales": 2.76680633, "ev_fcf": 9.83714418, "earnings_yield": 0.03458185, "fcf_yield": 0.10165552, "dividend_yield": 0.0161132, "buyback_yield": 0, "shareholder_yield": 0.0161132, "debt_paydown_yield": null, "total_yield": 0.0161132, "gross_margin": 0.38724556, "operating_margin": 0.16488146, "net_margin": 0.0514157, "ebitda_margin": 0.25066624, "fcf_margin": 0.28126113, "roe": -1.77054791, "roa": 0.02906101, "roic": 0.10823873, "roc_greenblatt": null, "asset_turnover": 0.56521663, "cash_conversion": 5.47033524, "accruals_ratio": -0.0772778, "sbc_to_revenue": 0.0134715, "debt_to_equity": -65.37393661, "net_debt_to_ebitda": 5.10648523, "debt_to_assets": 0.81551817, "interest_coverage": 1.93885799, "current_ratio": 1.24159545, "quick_ratio": 1.19477418, "net_debt": 9336861000, "revenue_growth_1y": 0.04721017, "revenue_growth_3y_cagr": 0.23855981, "revenue_growth_5y_cagr": 0.27773823, "eps_growth_1y": -0.12701782, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1859364, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 1.23908682, "earnings_stability_5y": 0.851416, "revenue_stability_5y": 0.385635, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02278356, "price_return_3m": 0.03093699, "price_return_6m": -0.16343185, "price_return_9m": -0.12969524, "price_return_12m": 0.26606361, "price_return_12m_ex1m": 0.23786073, "distance_from_52w_high": -0.18761707, "distance_from_52w_low": 0.2528284, "relative_strength": 0.10812256, "local_beta": 0.0014, "volatility_252d": 0.340005, "volatility_60d": 0.686328, "max_drawdown_12m": -0.25999986, "revenue_ttm": 7294289000, "gross_profit_ttm": 2824681000, "ebit_ttm": 1202693000, "ebitda_ttm": 1828432000, "net_income_ttm": 375041000, "eps_diluted_ttm": 3.61311175, "operating_cash_flow_ttm": 1372334000, "capital_expenditure_ttm": 679266000, "fcf_ttm": 2051600000, "dividends_paid_ttm": 174748000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 620310000, "cash_and_equivalents": 1187644000, "total_current_assets": 2429107000, "total_current_liabilities": 1956440000, "net_ppe": null, "total_assets": 12905298000, "total_debt": 10524505000, "total_equity": -211822000, "net_working_capital": -167136000, "book_value_per_share": -2.04067437, "retained_earnings": -1359857000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -427592000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 69, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 38, "rank_pcf": 32, "rank_ev_ebitda": 45, "rank_ev_ebit": 62, "rank_earnings_yield": 69, "rank_fcf_yield": 39, "rank_dividend_yield": 39, "rank_shareholder_yield": 39, "rank_total_yield": 40, "rank_roe": 97, "rank_roc": 50, "rank_roic": 35, "rank_gross_margin": 58, "rank_fcf_margin": 33, "rank_piotroski": 50, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 75, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 39, "rank_momentum_12m_ex1m": 42, "rank_relative_strength": 42, "value_composite": 67, "quality_composite": 68, "momentum_composite": 27, "growth_composite": 81, "yield_composite": 27, "svqf_composite": 85, "vc1_composite": 31, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 63, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 104.48, "os": 0.37, "value": 0.33, "quality": 0.32, "momentum": 0.73, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 28.9169, "earnings_yield": 0.0346, "shareholder_yield": 0.0161, "roe": -1.7705, "momentum_12_1": 0.2379, "complete_fields": { "id": 3289, "ticker_id": 8990, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:34.471286+00:00", "batch_id": "", "os_score_delta": null, "price_close": 104.48, "market_cap": 10845024000, "market_cap_usd": 10845024000, "enterprise_value": 20181885000, "shares_outstanding": 103800000, "fx_rate_to_usd": null, "pe_ratio": 28.91690242, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.48678288, "pcf_ratio": 7.90261263, "pfcf_ratio": 5.28612985, "ev_ebitda": 11.03780999, "ev_ebit": 16.78057908, "ev_sales": 2.76680633, "ev_fcf": 9.83714418, "earnings_yield": 0.03458185, "fcf_yield": 0.10165552, "dividend_yield": 0.0161132, "buyback_yield": 0, "shareholder_yield": 0.0161132, "debt_paydown_yield": null, "total_yield": 0.0161132, "gross_margin": 0.38724556, "operating_margin": 0.16488146, "net_margin": 0.0514157, "ebitda_margin": 0.25066624, "fcf_margin": 0.28126113, "roe": -1.77054791, "roa": 0.02906101, "roic": 0.10823873, "roc_greenblatt": null, "asset_turnover": 0.56521663, "cash_conversion": 5.47033524, "accruals_ratio": -0.0772778, "sbc_to_revenue": 0.0134715, "debt_to_equity": -65.37393661, "net_debt_to_ebitda": 5.10648523, "debt_to_assets": 0.81551817, "interest_coverage": 1.93885799, "current_ratio": 1.24159545, "quick_ratio": 1.19477418, "net_debt": 9336861000, "revenue_growth_1y": 0.04721017, "revenue_growth_3y_cagr": 0.23855981, "revenue_growth_5y_cagr": 0.27773823, "eps_growth_1y": -0.12701782, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1859364, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 1.23908682, "earnings_stability_5y": 0.851416, "revenue_stability_5y": 0.385635, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02278356, "price_return_3m": 0.03093699, "price_return_6m": -0.16343185, "price_return_9m": -0.12969524, "price_return_12m": 0.26606361, "price_return_12m_ex1m": 0.23786073, "distance_from_52w_high": -0.18761707, "distance_from_52w_low": 0.2528284, "relative_strength": 0.10812256, "local_beta": 0.0014, "volatility_252d": 0.340005, "volatility_60d": 0.686328, "max_drawdown_12m": -0.25999986, "revenue_ttm": 7294289000, "gross_profit_ttm": 2824681000, "ebit_ttm": 1202693000, "ebitda_ttm": 1828432000, "net_income_ttm": 375041000, "eps_diluted_ttm": 3.61311175, "operating_cash_flow_ttm": 1372334000, "capital_expenditure_ttm": 679266000, "fcf_ttm": 2051600000, "dividends_paid_ttm": 174748000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 620310000, "cash_and_equivalents": 1187644000, "total_current_assets": 2429107000, "total_current_liabilities": 1956440000, "net_ppe": null, "total_assets": 12905298000, "total_debt": 10524505000, "total_equity": -211822000, "net_working_capital": -167136000, "book_value_per_share": -2.04067437, "retained_earnings": -1359857000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -427592000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 69, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 38, "rank_pcf": 32, "rank_ev_ebitda": 45, "rank_ev_ebit": 62, "rank_earnings_yield": 69, "rank_fcf_yield": 39, "rank_dividend_yield": 39, "rank_shareholder_yield": 39, "rank_total_yield": 40, "rank_roe": 97, "rank_roc": 50, "rank_roic": 35, "rank_gross_margin": 58, "rank_fcf_margin": 33, "rank_piotroski": 50, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 75, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 39, "rank_momentum_12m_ex1m": 42, "rank_relative_strength": 42, "value_composite": 67, "quality_composite": 68, "momentum_composite": 27, "growth_composite": 81, "yield_composite": 27, "svqf_composite": 85, "vc1_composite": 31, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 63, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "income_statement": { "revenue": 7137924000, "cost_of_revenue": 4801551000, "gross_profit": 2336373000, "ebit": 1139696000, "ebitda": 1760329000, "pretax_income": 514140000, "tax_provision": 105005000, "net_income": 327334000, "net_income_to_common": 327334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1463442000, "total_current_assets": 2683521000, "total_assets": 13500643000, "short_term_debt": 9410000, "long_term_debt": 10537402000, "total_debt": 10546812000, "total_liabilities": 14531922000, "total_equity": -1031279000, "shares_outstanding": 104243000, "goodwill_and_intangibles": 224242000 }, "cash_flow": { "operating_cash_flow": 1352653000, "capital_expenditure": 660433000, "free_cash_flow": 2013086000, "dividends_paid": 174662000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204162, "ticker_id": 8990, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1139696000", "ebitda": "1760329000", "netIncome": "327334000", "grossProfit": "2336373000", "depreciation": "None", "totalRevenue": "7137924000", "costOfRevenue": "4801551000", "interestIncome": "66507000", "incomeBeforeTax": "514140000", "interestExpense": "625556000", "operatingIncome": "1156878000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "105005000", "reportedCurrency": "USD", "netInterestIncome": "-560750000", "nonInterestIncome": "None", "operatingExpenses": "1179495000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4801551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "620633000", "sellingGeneralAndAdministrative": "1116952000", "netIncomeFromContinuingOperations": "409135000" }, "balance": { "goodwill": "None", "inventory": "88478000", "commonStock": "1343000", "currentDebt": "None", "investments": "None", "totalAssets": "13500643000", "longTermDebt": "10537402000", "shortTermDebt": "9410000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "224242000", "reportedCurrency": "USD", "retainedEarnings": "-1454239000", "totalLiabilities": "14531922000", "otherCurrentAssets": "114504000", "totalCurrentAssets": "2683521000", "currentLongTermDebt": "9410000", "longTermInvestments": "1015750000", "shortTermInvestments": "601756000", "currentNetReceivables": "415341000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10817122000", "currentAccountsPayable": "255307000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12292054000", "totalShareholderEquity": "-1031279000", "capitalLeaseObligations": "1629117000", "otherCurrentLiabilities": "1072706000", "totalCurrentLiabilities": "1643178000", "otherNonCurrentLiabilities": "329699000", "totalNonCurrentLiabilities": "12888744000", "cashAndShortTermInvestments": "1463442000", "commonStockSharesOutstanding": "104243000", "intangibleAssetsExcludingGoodwill": "224242000", "cashAndCashEquivalentsAtCarryingValue": "1463442000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "409135000", "profitLoss": "None", "dividendPayout": "174662000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-10724000", "operatingCashflow": "1352653000", "capitalExpenditures": "660433000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-653300000", "cashflowFromInvestment": "-1657161000", "stockBasedCompensation": "91927000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174662000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-380109000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "620633000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7137924000, "cost_of_revenue": 4801551000, "gross_profit": 2336373000, "research_and_development": null, "selling_general_admin": 1116952000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1139696000, "depreciation_amortisation": 620633000, "ebitda": 1760329000, "interest_expense": 625556000, "interest_income": null, "other_non_operating": null, "pretax_income": 514140000, "tax_provision": 105005000, "effective_tax_rate": null, "net_income": 327334000, "net_income_continuing_ops": 409135000, "net_income_to_common": 327334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1463442000, "short_term_investments": 601756000, "net_receivables": 415341000, "inventory": 88478000, "other_current_assets": null, "total_current_assets": 2683521000, "net_ppe": null, "goodwill": null, "intangible_assets": 224242000, "goodwill_and_intangibles": 224242000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10817122000, "total_assets": 13500643000, "short_term_debt": 9410000, "accounts_payable": 255307000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1643178000, "long_term_debt": 10537402000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12888744000, "total_liabilities": 14531922000, "total_debt": 10546812000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1454239000, "total_equity": -1031279000, "shares_outstanding": 104243000, "operating_cash_flow": 1352653000, "stock_based_compensation": 91927000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 660433000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1657161000, "dividends_paid": 174662000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -653300000, "free_cash_flow": 2013086000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1139696000", "ebitda": "1760329000", "netIncome": "327334000", "grossProfit": "2336373000", "depreciation": "None", "totalRevenue": "7137924000", "costOfRevenue": "4801551000", "interestIncome": "66507000", "incomeBeforeTax": "514140000", "interestExpense": "625556000", "operatingIncome": "1156878000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "105005000", "reportedCurrency": "USD", "netInterestIncome": "-560750000", "nonInterestIncome": "None", "operatingExpenses": "1179495000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4801551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "620633000", "sellingGeneralAndAdministrative": "1116952000", "netIncomeFromContinuingOperations": "409135000" }, "balance": { "goodwill": "None", "inventory": "88478000", "commonStock": "1343000", "currentDebt": "None", "investments": "None", "totalAssets": "13500643000", "longTermDebt": "10537402000", "shortTermDebt": "9410000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "224242000", "reportedCurrency": "USD", "retainedEarnings": "-1454239000", "totalLiabilities": "14531922000", "otherCurrentAssets": "114504000", "totalCurrentAssets": "2683521000", "currentLongTermDebt": "9410000", "longTermInvestments": "1015750000", "shortTermInvestments": "601756000", "currentNetReceivables": "415341000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10817122000", "currentAccountsPayable": "255307000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12292054000", "totalShareholderEquity": "-1031279000", "capitalLeaseObligations": "1629117000", "otherCurrentLiabilities": "1072706000", "totalCurrentLiabilities": "1643178000", "otherNonCurrentLiabilities": "329699000", "totalNonCurrentLiabilities": "12888744000", "cashAndShortTermInvestments": "1463442000", "commonStockSharesOutstanding": "104243000", "intangibleAssetsExcludingGoodwill": "224242000", "cashAndCashEquivalentsAtCarryingValue": "1463442000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "409135000", "profitLoss": "None", "dividendPayout": "174662000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-10724000", "operatingCashflow": "1352653000", "capitalExpenditures": "660433000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-653300000", "cashflowFromInvestment": "-1657161000", "stockBasedCompensation": "91927000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174662000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-380109000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "620633000", "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": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "income_statement": { "revenue": 7127961000, "cost_of_revenue": 4026424000, "gross_profit": 3101537000, "ebit": 1331808000, "ebitda": 1990703000, "pretax_income": 643398000, "tax_provision": 3682000, "net_income": 501078000, "net_income_to_common": 501078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2426155000, "total_current_assets": 2921679000, "total_assets": 12977963000, "short_term_debt": 41250000, "long_term_debt": 10500484000, "total_debt": 10541734000, "total_liabilities": 13946566000, "total_equity": -968603000, "shares_outstanding": 110267000, "goodwill_and_intangibles": 273062000 }, "cash_flow": { "operating_cash_flow": 1426203000, "capital_expenditure": 422544000, "free_cash_flow": 1848747000, "dividends_paid": 139564000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204167, "ticker_id": 8990, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1331808000", "ebitda": "1990703000", "netIncome": "501078000", "grossProfit": "3101537000", "depreciation": "None", "totalRevenue": "7127961000", "costOfRevenue": "4026424000", "interestIncome": "130342000", "incomeBeforeTax": "643398000", "interestExpense": "688410000", "operatingIncome": "1132731000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3682000", "reportedCurrency": "USD", "netInterestIncome": "-560981000", "nonInterestIncome": "None", "operatingExpenses": "1968806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4026424000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "658895000", "sellingGeneralAndAdministrative": "1080475000", "netIncomeFromContinuingOperations": "639716000" }, "balance": { "goodwill": "18463000", "inventory": "75783000", "commonStock": "1336000", "currentDebt": "None", "investments": "None", "totalAssets": "12977963000", "longTermDebt": "10500484000", "shortTermDebt": "41250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "254599000", "reportedCurrency": "USD", "retainedEarnings": "-1676990000", "totalLiabilities": "13946566000", "otherCurrentAssets": "95725000", "totalCurrentAssets": "2921679000", "currentLongTermDebt": "41250000", "longTermInvestments": "648217000", "shortTermInvestments": "0", "currentNetReceivables": "324016000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10056284000", "currentAccountsPayable": "205146000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12165624000", "totalShareholderEquity": "-968603000", "capitalLeaseObligations": "1623890000", "otherCurrentLiabilities": "612504000", "totalCurrentLiabilities": "1539534000", "otherNonCurrentLiabilities": "282658000", "totalNonCurrentLiabilities": "12407032000", "cashAndShortTermInvestments": "2426155000", "commonStockSharesOutstanding": "110267000", "intangibleAssetsExcludingGoodwill": "254599000", "cashAndCashEquivalentsAtCarryingValue": "2426155000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "639716000", "profitLoss": "None", "dividendPayout": "139564000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "26632000", "operatingCashflow": "1426203000", "capitalExpenditures": "422544000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1793794000", "cashflowFromInvestment": "-83558000", "stockBasedCompensation": "59029000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139564000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-401802000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "658895000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7127961000, "cost_of_revenue": 4026424000, "gross_profit": 3101537000, "research_and_development": null, "selling_general_admin": 1080475000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1331808000, "depreciation_amortisation": 658895000, "ebitda": 1990703000, "interest_expense": 688410000, "interest_income": null, "other_non_operating": null, "pretax_income": 643398000, "tax_provision": 3682000, "effective_tax_rate": null, "net_income": 501078000, "net_income_continuing_ops": 639716000, "net_income_to_common": 501078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2426155000, "short_term_investments": 0, "net_receivables": 324016000, "inventory": 75783000, "other_current_assets": null, "total_current_assets": 2921679000, "net_ppe": null, "goodwill": 18463000, "intangible_assets": 254599000, "goodwill_and_intangibles": 273062000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10056284000, "total_assets": 12977963000, "short_term_debt": 41250000, "accounts_payable": 205146000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1539534000, "long_term_debt": 10500484000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12407032000, "total_liabilities": 13946566000, "total_debt": 10541734000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1676990000, "total_equity": -968603000, "shares_outstanding": 110267000, "operating_cash_flow": 1426203000, "stock_based_compensation": 59029000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 422544000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83558000, "dividends_paid": 139564000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1793794000, "free_cash_flow": 1848747000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1331808000", "ebitda": "1990703000", "netIncome": "501078000", "grossProfit": "3101537000", "depreciation": "None", "totalRevenue": "7127961000", "costOfRevenue": "4026424000", "interestIncome": "130342000", "incomeBeforeTax": "643398000", "interestExpense": "688410000", "operatingIncome": "1132731000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3682000", "reportedCurrency": "USD", "netInterestIncome": "-560981000", "nonInterestIncome": "None", "operatingExpenses": "1968806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4026424000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "658895000", "sellingGeneralAndAdministrative": "1080475000", "netIncomeFromContinuingOperations": "639716000" }, "balance": { "goodwill": "18463000", "inventory": "75783000", "commonStock": "1336000", "currentDebt": "None", "investments": "None", "totalAssets": "12977963000", "longTermDebt": "10500484000", "shortTermDebt": "41250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "254599000", "reportedCurrency": "USD", "retainedEarnings": "-1676990000", "totalLiabilities": "13946566000", "otherCurrentAssets": "95725000", "totalCurrentAssets": "2921679000", "currentLongTermDebt": "41250000", "longTermInvestments": "648217000", "shortTermInvestments": "0", "currentNetReceivables": "324016000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10056284000", "currentAccountsPayable": "205146000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12165624000", "totalShareholderEquity": "-968603000", "capitalLeaseObligations": "1623890000", "otherCurrentLiabilities": "612504000", "totalCurrentLiabilities": "1539534000", "otherNonCurrentLiabilities": "282658000", "totalNonCurrentLiabilities": "12407032000", "cashAndShortTermInvestments": "2426155000", "commonStockSharesOutstanding": "110267000", "intangibleAssetsExcludingGoodwill": "254599000", "cashAndCashEquivalentsAtCarryingValue": "2426155000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "639716000", "profitLoss": "None", "dividendPayout": "139564000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "26632000", "operatingCashflow": "1426203000", "capitalExpenditures": "422544000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1793794000", "cashflowFromInvestment": "-83558000", "stockBasedCompensation": "59029000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139564000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-401802000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "658895000", "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": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "income_statement": { "revenue": 6531897000, "cost_of_revenue": 3708563000, "gross_profit": 2823334000, "ebit": 1036892000, "ebitda": 1724162000, "pretax_income": 285383000, "tax_provision": -496834000, "net_income": 729994000, "net_income_to_common": 729994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2879186000, "total_current_assets": 4241621000, "total_assets": 13996223000, "short_term_debt": 709593000, "long_term_debt": 11028744000, "total_debt": 11738337000, "total_liabilities": 15097157000, "total_equity": -1100934000, "shares_outstanding": 112855000, "goodwill_and_intangibles": 329708000 }, "cash_flow": { "operating_cash_flow": 1247879000, "capital_expenditure": 507176000, "free_cash_flow": 1755055000, "dividends_paid": 84733000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204172, "ticker_id": 8990, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1036892000", "ebitda": "1724162000", "netIncome": "729994000", "grossProfit": "2823334000", "depreciation": "None", "totalRevenue": "6531897000", "costOfRevenue": "3708563000", "interestIncome": "149749000", "incomeBeforeTax": "285383000", "interestExpense": "751509000", "operatingIncome": "840171000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-496834000", "reportedCurrency": "USD", "netInterestIncome": "-608108000", "nonInterestIncome": "None", "operatingExpenses": "1983163000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3708563000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "687270000", "sellingGeneralAndAdministrative": "1065022000", "netIncomeFromContinuingOperations": "-25105000" }, "balance": { "goodwill": "18463000", "inventory": "75552000", "commonStock": "1330000", "currentDebt": "None", "investments": "None", "totalAssets": "13996223000", "longTermDebt": "11028744000", "shortTermDebt": "709593000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "311245000", "reportedCurrency": "USD", "retainedEarnings": "-2066953000", "totalLiabilities": "15097157000", "otherCurrentAssets": "99979000", "totalCurrentAssets": "4241621000", "currentLongTermDebt": "709593000", "longTermInvestments": "None", "shortTermInvestments": "845192000", "currentNetReceivables": "341712000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9754602000", "currentAccountsPayable": "208263000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13370086000", "totalShareholderEquity": "-1100934000", "capitalLeaseObligations": "1631749000", "otherCurrentLiabilities": "566478000", "totalCurrentLiabilities": "2200454000", "otherNonCurrentLiabilities": "236210000", "totalNonCurrentLiabilities": "12896703000", "cashAndShortTermInvestments": "2879186000", "commonStockSharesOutstanding": "112855000", "intangibleAssetsExcludingGoodwill": "311245000", "cashAndCashEquivalentsAtCarryingValue": "2879186000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "729994000", "profitLoss": "None", "dividendPayout": "84733000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-6025000", "operatingCashflow": "1247879000", "capitalExpenditures": "507176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-719206000", "cashflowFromInvestment": "-1342533000", "stockBasedCompensation": "64515000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84733000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-212455000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "687270000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6531897000, "cost_of_revenue": 3708563000, "gross_profit": 2823334000, "research_and_development": null, "selling_general_admin": 1065022000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1036892000, "depreciation_amortisation": 687270000, "ebitda": 1724162000, "interest_expense": 751509000, "interest_income": null, "other_non_operating": null, "pretax_income": 285383000, "tax_provision": -496834000, "effective_tax_rate": null, "net_income": 729994000, "net_income_continuing_ops": -25105000, "net_income_to_common": 729994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2879186000, "short_term_investments": 845192000, "net_receivables": 341712000, "inventory": 75552000, "other_current_assets": null, "total_current_assets": 4241621000, "net_ppe": null, "goodwill": 18463000, "intangible_assets": 311245000, "goodwill_and_intangibles": 329708000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9754602000, "total_assets": 13996223000, "short_term_debt": 709593000, "accounts_payable": 208263000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2200454000, "long_term_debt": 11028744000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12896703000, "total_liabilities": 15097157000, "total_debt": 11738337000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2066953000, "total_equity": -1100934000, "shares_outstanding": 112855000, "operating_cash_flow": 1247879000, "stock_based_compensation": 64515000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 507176000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1342533000, "dividends_paid": 84733000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -719206000, "free_cash_flow": 1755055000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1036892000", "ebitda": "1724162000", "netIncome": "729994000", "grossProfit": "2823334000", "depreciation": "None", "totalRevenue": "6531897000", "costOfRevenue": "3708563000", "interestIncome": "149749000", "incomeBeforeTax": "285383000", "interestExpense": "751509000", "operatingIncome": "840171000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-496834000", "reportedCurrency": "USD", "netInterestIncome": "-608108000", "nonInterestIncome": "None", "operatingExpenses": "1983163000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3708563000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "687270000", "sellingGeneralAndAdministrative": "1065022000", "netIncomeFromContinuingOperations": "-25105000" }, "balance": { "goodwill": "18463000", "inventory": "75552000", "commonStock": "1330000", "currentDebt": "None", "investments": "None", "totalAssets": "13996223000", "longTermDebt": "11028744000", "shortTermDebt": "709593000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "311245000", "reportedCurrency": "USD", "retainedEarnings": "-2066953000", "totalLiabilities": "15097157000", "otherCurrentAssets": "99979000", "totalCurrentAssets": "4241621000", "currentLongTermDebt": "709593000", "longTermInvestments": "None", "shortTermInvestments": "845192000", "currentNetReceivables": "341712000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9754602000", "currentAccountsPayable": "208263000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13370086000", "totalShareholderEquity": "-1100934000", "capitalLeaseObligations": "1631749000", "otherCurrentLiabilities": "566478000", "totalCurrentLiabilities": "2200454000", "otherNonCurrentLiabilities": "236210000", "totalNonCurrentLiabilities": "12896703000", "cashAndShortTermInvestments": "2879186000", "commonStockSharesOutstanding": "112855000", "intangibleAssetsExcludingGoodwill": "311245000", "cashAndCashEquivalentsAtCarryingValue": "2879186000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "729994000", "profitLoss": "None", "dividendPayout": "84733000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-6025000", "operatingCashflow": "1247879000", "capitalExpenditures": "507176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-719206000", "cashflowFromInvestment": "-1342533000", "stockBasedCompensation": "64515000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84733000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-212455000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "687270000", "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": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "income_statement": { "revenue": 3756825000, "cost_of_revenue": 2390222000, "gross_profit": 1366603000, "ebit": -49151000, "ebitda": 643167000, "pretax_income": -700036000, "tax_provision": 9332000, "net_income": -423856000, "net_income_to_common": -423856000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3650440000, "total_current_assets": 4029587000, "total_assets": 13415100000, "short_term_debt": 547543000, "long_term_debt": 11569316000, "total_debt": 12116859000, "total_liabilities": 15055465000, "total_equity": -1640365000, "shares_outstanding": 113623000, "goodwill_and_intangibles": 245253000 }, "cash_flow": { "operating_cash_flow": -71272000, "capital_expenditure": 352504000, "free_cash_flow": 281232000, "dividends_paid": 1445000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204177, "ticker_id": 8990, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-49151000", "ebitda": "643167000", "netIncome": "-423856000", "grossProfit": "1366603000", "depreciation": "None", "totalRevenue": "3756825000", "costOfRevenue": "2390222000", "interestIncome": "29758000", "incomeBeforeTax": "-700036000", "interestExpense": "650885000", "operatingIncome": "-100676000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "9332000", "reportedCurrency": "USD", "netInterestIncome": "-621127000", "nonInterestIncome": "None", "operatingExpenses": "1467279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2390222000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "692318000", "sellingGeneralAndAdministrative": "830450000", "netIncomeFromContinuingOperations": "-709368000" }, "balance": { "goodwill": "90520000", "inventory": "70094000", "commonStock": "1323000", "currentDebt": "None", "investments": "None", "totalAssets": "13415100000", "longTermDebt": "11569316000", "shortTermDebt": "547543000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "154733000", "reportedCurrency": "USD", "retainedEarnings": "-2711808000", "totalLiabilities": "15055465000", "otherCurrentAssets": "93020000", "totalCurrentAssets": "4029587000", "currentLongTermDebt": "547543000", "longTermInvestments": "None", "shortTermInvestments": "6700000", "currentNetReceivables": "216033000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9385513000", "currentAccountsPayable": "197474000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8749224000", "shortLongTermDebtTotal": "13732016000", "totalShareholderEquity": "-1640365000", "capitalLeaseObligations": "1615157000", "otherCurrentLiabilities": "515291000", "totalCurrentLiabilities": "1811423000", "otherNonCurrentLiabilities": "59569000", "totalNonCurrentLiabilities": "13244042000", "cashAndShortTermInvestments": "3650440000", "commonStockSharesOutstanding": "113623000", "intangibleAssetsExcludingGoodwill": "154733000", "cashAndCashEquivalentsAtCarryingValue": "3650440000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-709368000", "profitLoss": "None", "dividendPayout": "1445000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-19737000", "operatingCashflow": "-71272000", "capitalExpenditures": "352504000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23678000", "cashflowFromInvestment": "1348967000", "stockBasedCompensation": "67627000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1445000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-187499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "692318000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3756825000, "cost_of_revenue": 2390222000, "gross_profit": 1366603000, "research_and_development": null, "selling_general_admin": 830450000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -49151000, "depreciation_amortisation": 692318000, "ebitda": 643167000, "interest_expense": 650885000, "interest_income": null, "other_non_operating": null, "pretax_income": -700036000, "tax_provision": 9332000, "effective_tax_rate": null, "net_income": -423856000, "net_income_continuing_ops": -709368000, "net_income_to_common": -423856000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3650440000, "short_term_investments": 6700000, "net_receivables": 216033000, "inventory": 70094000, "other_current_assets": null, "total_current_assets": 4029587000, "net_ppe": null, "goodwill": 90520000, "intangible_assets": 154733000, "goodwill_and_intangibles": 245253000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9385513000, "total_assets": 13415100000, "short_term_debt": 547543000, "accounts_payable": 197474000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1811423000, "long_term_debt": 11569316000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13244042000, "total_liabilities": 15055465000, "total_debt": 12116859000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2711808000, "total_equity": -1640365000, "shares_outstanding": 113623000, "operating_cash_flow": -71272000, "stock_based_compensation": 67627000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 352504000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1348967000, "dividends_paid": 1445000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23678000, "free_cash_flow": 281232000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-49151000", "ebitda": "643167000", "netIncome": "-423856000", "grossProfit": "1366603000", "depreciation": "None", "totalRevenue": "3756825000", "costOfRevenue": "2390222000", "interestIncome": "29758000", "incomeBeforeTax": "-700036000", "interestExpense": "650885000", "operatingIncome": "-100676000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "9332000", "reportedCurrency": "USD", "netInterestIncome": "-621127000", "nonInterestIncome": "None", "operatingExpenses": "1467279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2390222000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "692318000", "sellingGeneralAndAdministrative": "830450000", "netIncomeFromContinuingOperations": "-709368000" }, "balance": { "goodwill": "90520000", "inventory": "70094000", "commonStock": "1323000", "currentDebt": "None", "investments": "None", "totalAssets": "13415100000", "longTermDebt": "11569316000", "shortTermDebt": "547543000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "154733000", "reportedCurrency": "USD", "retainedEarnings": "-2711808000", "totalLiabilities": "15055465000", "otherCurrentAssets": "93020000", "totalCurrentAssets": "4029587000", "currentLongTermDebt": "547543000", "longTermInvestments": "None", "shortTermInvestments": "6700000", "currentNetReceivables": "216033000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9385513000", "currentAccountsPayable": "197474000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8749224000", "shortLongTermDebtTotal": "13732016000", "totalShareholderEquity": "-1640365000", "capitalLeaseObligations": "1615157000", "otherCurrentLiabilities": "515291000", "totalCurrentLiabilities": "1811423000", "otherNonCurrentLiabilities": "59569000", "totalNonCurrentLiabilities": "13244042000", "cashAndShortTermInvestments": "3650440000", "commonStockSharesOutstanding": "113623000", "intangibleAssetsExcludingGoodwill": "154733000", "cashAndCashEquivalentsAtCarryingValue": "3650440000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-709368000", "profitLoss": "None", "dividendPayout": "1445000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-19737000", "operatingCashflow": "-71272000", "capitalExpenditures": "352504000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23678000", "cashflowFromInvestment": "1348967000", "stockBasedCompensation": "67627000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1445000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-187499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "692318000", "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": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "income_statement": { "revenue": 3763664000, "cost_of_revenue": 2558581000, "gross_profit": 1205083000, "ebit": -405954000, "ebitda": 310008000, "pretax_income": -1011516000, "tax_provision": 474000, "net_income": -755786000, "net_income_to_common": -755786000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2522530000, "total_current_assets": 2875917000, "total_assets": 12530826000, "short_term_debt": 50000000, "long_term_debt": 11884546000, "total_debt": 11934546000, "total_liabilities": 13367041000, "total_equity": -836215000, "shares_outstanding": 113760000, "goodwill_and_intangibles": 307578000 }, "cash_flow": { "operating_cash_flow": -222591000, "capital_expenditure": 346691000, "free_cash_flow": 124100000, "dividends_paid": 1553000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204182, "ticker_id": 8990, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-405954000", "ebitda": "310008000", "netIncome": "-755786000", "grossProfit": "1205083000", "depreciation": "None", "totalRevenue": "3763664000", "costOfRevenue": "2558581000", "interestIncome": "3213000", "incomeBeforeTax": "-1011516000", "interestExpense": "605562000", "operatingIncome": "-394541000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "474000", "reportedCurrency": "USD", "netInterestIncome": "-602349000", "nonInterestIncome": "None", "operatingExpenses": "1599624000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-11413000", "costofGoodsAndServicesSold": "2558581000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "715962000", "sellingGeneralAndAdministrative": "796592000", "netIncomeFromContinuingOperations": "-1011990000" }, "balance": { "goodwill": "129738000", "inventory": "69967000", "commonStock": "1314000", "currentDebt": "None", "investments": "None", "totalAssets": "12530826000", "longTermDebt": "11884546000", "shortTermDebt": "50000000", "treasuryStock": "-1436373000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "177840000", "reportedCurrency": "USD", "retainedEarnings": "-2288078000", "totalLiabilities": "13367041000", "otherCurrentAssets": "83957000", "totalCurrentAssets": "2875917000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "199463000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9654909000", "currentAccountsPayable": "170542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9136673000", "shortLongTermDebtTotal": "12049733000", "totalShareholderEquity": "-836215000", "capitalLeaseObligations": "115187000", "otherCurrentLiabilities": "557777000", "totalCurrentLiabilities": "1287880000", "otherNonCurrentLiabilities": "79428000", "totalNonCurrentLiabilities": "12079161000", "cashAndShortTermInvestments": "2522530000", "commonStockSharesOutstanding": "113760000", "intangibleAssetsExcludingGoodwill": "177840000", "cashAndCashEquivalentsAtCarryingValue": "2522530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1011990000", "profitLoss": "None", "dividendPayout": "1553000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-21499000", "operatingCashflow": "-222591000", "capitalExpenditures": "346691000", "changeInReceivables": "-29441000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-388002000", "cashflowFromInvestment": "-342423000", "stockBasedCompensation": "95238000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1553000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-953016000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13842000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "715962000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3763664000, "cost_of_revenue": 2558581000, "gross_profit": 1205083000, "research_and_development": null, "selling_general_admin": 796592000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -405954000, "depreciation_amortisation": 715962000, "ebitda": 310008000, "interest_expense": 605562000, "interest_income": null, "other_non_operating": null, "pretax_income": -1011516000, "tax_provision": 474000, "effective_tax_rate": null, "net_income": -755786000, "net_income_continuing_ops": -1011990000, "net_income_to_common": -755786000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2522530000, "short_term_investments": null, "net_receivables": 199463000, "inventory": 69967000, "other_current_assets": null, "total_current_assets": 2875917000, "net_ppe": null, "goodwill": 129738000, "intangible_assets": 177840000, "goodwill_and_intangibles": 307578000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9654909000, "total_assets": 12530826000, "short_term_debt": 50000000, "accounts_payable": 170542000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1287880000, "long_term_debt": 11884546000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12079161000, "total_liabilities": 13367041000, "total_debt": 11934546000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2288078000, "total_equity": -836215000, "shares_outstanding": 113760000, "operating_cash_flow": -222591000, "stock_based_compensation": 95238000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 346691000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -342423000, "dividends_paid": 1553000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -388002000, "free_cash_flow": 124100000, "net_change_in_cash": -953016000 }, "raw_data": { "income": { "ebit": "-405954000", "ebitda": "310008000", "netIncome": "-755786000", "grossProfit": "1205083000", "depreciation": "None", "totalRevenue": "3763664000", "costOfRevenue": "2558581000", "interestIncome": "3213000", "incomeBeforeTax": "-1011516000", "interestExpense": "605562000", "operatingIncome": "-394541000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "474000", "reportedCurrency": "USD", "netInterestIncome": "-602349000", "nonInterestIncome": "None", "operatingExpenses": "1599624000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-11413000", "costofGoodsAndServicesSold": "2558581000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "715962000", "sellingGeneralAndAdministrative": "796592000", "netIncomeFromContinuingOperations": "-1011990000" }, "balance": { "goodwill": "129738000", "inventory": "69967000", "commonStock": "1314000", "currentDebt": "None", "investments": "None", "totalAssets": "12530826000", "longTermDebt": "11884546000", "shortTermDebt": "50000000", "treasuryStock": "-1436373000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "177840000", "reportedCurrency": "USD", "retainedEarnings": "-2288078000", "totalLiabilities": "13367041000", "otherCurrentAssets": "83957000", "totalCurrentAssets": "2875917000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "199463000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9654909000", "currentAccountsPayable": "170542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9136673000", "shortLongTermDebtTotal": "12049733000", "totalShareholderEquity": "-836215000", "capitalLeaseObligations": "115187000", "otherCurrentLiabilities": "557777000", "totalCurrentLiabilities": "1287880000", "otherNonCurrentLiabilities": "79428000", "totalNonCurrentLiabilities": "12079161000", "cashAndShortTermInvestments": "2522530000", "commonStockSharesOutstanding": "113760000", "intangibleAssetsExcludingGoodwill": "177840000", "cashAndCashEquivalentsAtCarryingValue": "2522530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1011990000", "profitLoss": "None", "dividendPayout": "1553000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-21499000", "operatingCashflow": "-222591000", "capitalExpenditures": "346691000", "changeInReceivables": "-29441000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-388002000", "cashflowFromInvestment": "-342423000", "stockBasedCompensation": "95238000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1553000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-953016000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13842000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "715962000", "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": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "income_statement": { "revenue": 2095861000, "cost_of_revenue": 1743219000, "gross_profit": 352642000, "ebit": -1205801000, "ebitda": -480299000, "pretax_income": -1762275000, "tax_provision": 564671000, "net_income": -2067245000, "net_income_to_common": -2067245000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3482032000, "total_current_assets": 3813147000, "total_assets": 13869547000, "short_term_debt": 596408000, "long_term_debt": 12469362000, "total_debt": 13065770000, "total_liabilities": 14606864000, "total_equity": -737317000, "shares_outstanding": 106745000, "goodwill_and_intangibles": 278195000 }, "cash_flow": { "operating_cash_flow": -1072425000, "capital_expenditure": 290115000, "free_cash_flow": -782310000, "dividends_paid": 108777000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204187, "ticker_id": 8990, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1205801000", "ebitda": "-480299000", "netIncome": "-2067245000", "grossProfit": "352642000", "depreciation": "None", "totalRevenue": "2095861000", "costOfRevenue": "1743219000", "interestIncome": "15384000", "incomeBeforeTax": "-1762275000", "interestExpense": "556474000", "operatingIncome": "-1232045000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "564671000", "reportedCurrency": "USD", "netInterestIncome": "-541090000", "nonInterestIncome": "None", "operatingExpenses": "1584687000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "26244000", "costofGoodsAndServicesSold": "1743219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "725502000", "sellingGeneralAndAdministrative": "720849000", "netIncomeFromContinuingOperations": "-2326946000" }, "balance": { "goodwill": "144095000", "inventory": "66285000", "commonStock": "1235000", "currentDebt": "None", "investments": "None", "totalAssets": "13869547000", "longTermDebt": "12469362000", "shortTermDebt": "596408000", "treasuryStock": "-1422531000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "134100000", "reportedCurrency": "USD", "retainedEarnings": "-1532420000", "totalLiabilities": "14606864000", "otherCurrentAssets": "64672000", "totalCurrentAssets": "3813147000", "currentLongTermDebt": "596408000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "200158000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10056400000", "currentAccountsPayable": "148478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9196644000", "shortLongTermDebtTotal": "13188894000", "totalShareholderEquity": "-737317000", "capitalLeaseObligations": "123124000", "otherCurrentLiabilities": "422800000", "totalCurrentLiabilities": "1880888000", "otherNonCurrentLiabilities": "133490000", "totalNonCurrentLiabilities": "12725976000", "cashAndShortTermInvestments": "3482032000", "commonStockSharesOutstanding": "106745000", "intangibleAssetsExcludingGoodwill": "134100000", "cashAndCashEquivalentsAtCarryingValue": "3482032000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2326946000", "profitLoss": "None", "dividendPayout": "108777000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "27660000", "operatingCashflow": "-1072425000", "capitalExpenditures": "290115000", "changeInReceivables": "81646000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2463245000", "cashflowFromInvestment": "-265759000", "stockBasedCompensation": "62254000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108777000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1125061000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11533000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "725502000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2095861000, "cost_of_revenue": 1743219000, "gross_profit": 352642000, "research_and_development": null, "selling_general_admin": 720849000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1205801000, "depreciation_amortisation": 725502000, "ebitda": -480299000, "interest_expense": 556474000, "interest_income": null, "other_non_operating": null, "pretax_income": -1762275000, "tax_provision": 564671000, "effective_tax_rate": null, "net_income": -2067245000, "net_income_continuing_ops": -2326946000, "net_income_to_common": -2067245000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3482032000, "short_term_investments": null, "net_receivables": 200158000, "inventory": 66285000, "other_current_assets": null, "total_current_assets": 3813147000, "net_ppe": null, "goodwill": 144095000, "intangible_assets": 134100000, "goodwill_and_intangibles": 278195000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10056400000, "total_assets": 13869547000, "short_term_debt": 596408000, "accounts_payable": 148478000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1880888000, "long_term_debt": 12469362000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12725976000, "total_liabilities": 14606864000, "total_debt": 13065770000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1532420000, "total_equity": -737317000, "shares_outstanding": 106745000, "operating_cash_flow": -1072425000, "stock_based_compensation": 62254000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 290115000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -265759000, "dividends_paid": 108777000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2463245000, "free_cash_flow": -782310000, "net_change_in_cash": 1125061000 }, "raw_data": { "income": { "ebit": "-1205801000", "ebitda": "-480299000", "netIncome": "-2067245000", "grossProfit": "352642000", "depreciation": "None", "totalRevenue": "2095861000", "costOfRevenue": "1743219000", "interestIncome": "15384000", "incomeBeforeTax": "-1762275000", "interestExpense": "556474000", "operatingIncome": "-1232045000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "564671000", "reportedCurrency": "USD", "netInterestIncome": "-541090000", "nonInterestIncome": "None", "operatingExpenses": "1584687000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "26244000", "costofGoodsAndServicesSold": "1743219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "725502000", "sellingGeneralAndAdministrative": "720849000", "netIncomeFromContinuingOperations": "-2326946000" }, "balance": { "goodwill": "144095000", "inventory": "66285000", "commonStock": "1235000", "currentDebt": "None", "investments": "None", "totalAssets": "13869547000", "longTermDebt": "12469362000", "shortTermDebt": "596408000", "treasuryStock": "-1422531000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "134100000", "reportedCurrency": "USD", "retainedEarnings": "-1532420000", "totalLiabilities": "14606864000", "otherCurrentAssets": "64672000", "totalCurrentAssets": "3813147000", "currentLongTermDebt": "596408000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "200158000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10056400000", "currentAccountsPayable": "148478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9196644000", "shortLongTermDebtTotal": "13188894000", "totalShareholderEquity": "-737317000", "capitalLeaseObligations": "123124000", "otherCurrentLiabilities": "422800000", "totalCurrentLiabilities": "1880888000", "otherNonCurrentLiabilities": "133490000", "totalNonCurrentLiabilities": "12725976000", "cashAndShortTermInvestments": "3482032000", "commonStockSharesOutstanding": "106745000", "intangibleAssetsExcludingGoodwill": "134100000", "cashAndCashEquivalentsAtCarryingValue": "3482032000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2326946000", "profitLoss": "None", "dividendPayout": "108777000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "27660000", "operatingCashflow": "-1072425000", "capitalExpenditures": "290115000", "changeInReceivables": "81646000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2463245000", "cashflowFromInvestment": "-265759000", "stockBasedCompensation": "62254000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108777000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1125061000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11533000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "725502000", "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": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "income_statement": { "revenue": 6611099000, "cost_of_revenue": 4067053000, "gross_profit": 2544046000, "ebit": 902248000, "ebitda": 1527126000, "pretax_income": 488218000, "tax_provision": 176840000, "net_income": 122985000, "net_income_to_common": 122985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2351904000, "total_current_assets": 2856337000, "total_assets": 13871281000, "short_term_debt": 323876000, "long_term_debt": 10079983000, "total_debt": 10403859000, "total_liabilities": 12329809000, "total_equity": 1541472000, "shares_outstanding": 106985000, "goodwill_and_intangibles": 164877000 }, "cash_flow": { "operating_cash_flow": 901070000, "capital_expenditure": 1069293000, "free_cash_flow": 1970363000, "dividends_paid": 566521000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204192, "ticker_id": 8990, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "902248000", "ebitda": "1527126000", "netIncome": "122985000", "grossProfit": "2544046000", "depreciation": "None", "totalRevenue": "6611099000", "costOfRevenue": "4067053000", "interestIncome": "24449000", "incomeBeforeTax": "488218000", "interestExpense": "414030000", "operatingIncome": "878305000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "176840000", "reportedCurrency": "USD", "netInterestIncome": "-389581000", "nonInterestIncome": "None", "operatingExpenses": "1665741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "23943000", "costofGoodsAndServicesSold": "4067053000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "624878000", "sellingGeneralAndAdministrative": "896670000", "netIncomeFromContinuingOperations": "311378000" }, "balance": { "goodwill": "18463000", "inventory": "88519000", "commonStock": "1228000", "currentDebt": "None", "investments": "None", "totalAssets": "13871281000", "longTermDebt": "10079983000", "shortTermDebt": "323876000", "treasuryStock": "-1410998000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "146414000", "reportedCurrency": "USD", "retainedEarnings": "641818000", "totalLiabilities": "12329809000", "otherCurrentAssets": "69485000", "totalCurrentAssets": "2856337000", "currentLongTermDebt": "323876000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "346429000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11014944000", "currentAccountsPayable": "262437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9623832000", "shortLongTermDebtTotal": "10563041000", "totalShareholderEquity": "1541472000", "capitalLeaseObligations": "159182000", "otherCurrentLiabilities": "404259000", "totalCurrentLiabilities": "1982884000", "otherNonCurrentLiabilities": "107760000", "totalNonCurrentLiabilities": "10346925000", "cashAndShortTermInvestments": "2351904000", "commonStockSharesOutstanding": "106985000", "intangibleAssetsExcludingGoodwill": "146414000", "cashAndCashEquivalentsAtCarryingValue": "2351904000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "311378000", "profitLoss": "None", "dividendPayout": "566521000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-37907000", "operatingCashflow": "901070000", "capitalExpenditures": "1069293000", "changeInReceivables": "-86712000", "changeInExchangeRate": "None", "cashflowFromFinancing": "299012000", "cashflowFromInvestment": "-1068598000", "stockBasedCompensation": "40372000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "566521000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "131484000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66986000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "624878000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6611099000, "cost_of_revenue": 4067053000, "gross_profit": 2544046000, "research_and_development": null, "selling_general_admin": 896670000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 902248000, "depreciation_amortisation": 624878000, "ebitda": 1527126000, "interest_expense": 414030000, "interest_income": null, "other_non_operating": null, "pretax_income": 488218000, "tax_provision": 176840000, "effective_tax_rate": null, "net_income": 122985000, "net_income_continuing_ops": 311378000, "net_income_to_common": 122985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2351904000, "short_term_investments": null, "net_receivables": 346429000, "inventory": 88519000, "other_current_assets": null, "total_current_assets": 2856337000, "net_ppe": null, "goodwill": 18463000, "intangible_assets": 146414000, "goodwill_and_intangibles": 164877000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11014944000, "total_assets": 13871281000, "short_term_debt": 323876000, "accounts_payable": 262437000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1982884000, "long_term_debt": 10079983000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10346925000, "total_liabilities": 12329809000, "total_debt": 10403859000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 641818000, "total_equity": 1541472000, "shares_outstanding": 106985000, "operating_cash_flow": 901070000, "stock_based_compensation": 40372000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1069293000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1068598000, "dividends_paid": 566521000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 299012000, "free_cash_flow": 1970363000, "net_change_in_cash": 131484000 }, "raw_data": { "income": { "ebit": "902248000", "ebitda": "1527126000", "netIncome": "122985000", "grossProfit": "2544046000", "depreciation": "None", "totalRevenue": "6611099000", "costOfRevenue": "4067053000", "interestIncome": "24449000", "incomeBeforeTax": "488218000", "interestExpense": "414030000", "operatingIncome": "878305000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "176840000", "reportedCurrency": "USD", "netInterestIncome": "-389581000", "nonInterestIncome": "None", "operatingExpenses": "1665741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "23943000", "costofGoodsAndServicesSold": "4067053000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "624878000", "sellingGeneralAndAdministrative": "896670000", "netIncomeFromContinuingOperations": "311378000" }, "balance": { "goodwill": "18463000", "inventory": "88519000", "commonStock": "1228000", "currentDebt": "None", "investments": "None", "totalAssets": "13871281000", "longTermDebt": "10079983000", "shortTermDebt": "323876000", "treasuryStock": "-1410998000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "146414000", "reportedCurrency": "USD", "retainedEarnings": "641818000", "totalLiabilities": "12329809000", "otherCurrentAssets": "69485000", "totalCurrentAssets": "2856337000", "currentLongTermDebt": "323876000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "346429000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11014944000", "currentAccountsPayable": "262437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9623832000", "shortLongTermDebtTotal": "10563041000", "totalShareholderEquity": "1541472000", "capitalLeaseObligations": "159182000", "otherCurrentLiabilities": "404259000", "totalCurrentLiabilities": "1982884000", "otherNonCurrentLiabilities": "107760000", "totalNonCurrentLiabilities": "10346925000", "cashAndShortTermInvestments": "2351904000", "commonStockSharesOutstanding": "106985000", "intangibleAssetsExcludingGoodwill": "146414000", "cashAndCashEquivalentsAtCarryingValue": "2351904000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "311378000", "profitLoss": "None", "dividendPayout": "566521000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-37907000", "operatingCashflow": "901070000", "capitalExpenditures": "1069293000", "changeInReceivables": "-86712000", "changeInExchangeRate": "None", "cashflowFromFinancing": "299012000", "cashflowFromInvestment": "-1068598000", "stockBasedCompensation": "40372000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "566521000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "131484000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66986000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "624878000", "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": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "income_statement": { "revenue": 6717660000, "cost_of_revenue": 4086275000, "gross_profit": 2631385000, "ebit": 1199101000, "ebitda": 1749697000, "pretax_income": 317490000, "tax_provision": -497344000, "net_income": 584180000, "net_income_to_common": 584180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2215001000, "total_current_assets": 2641376000, "total_assets": 13216269000, "short_term_debt": 11960000, "long_term_debt": 9411140000, "total_debt": 9423100000, "total_liabilities": 11401480000, "total_equity": 1814789000, "shares_outstanding": 107032000, "goodwill_and_intangibles": 222506000 }, "cash_flow": { "operating_cash_flow": 961489000, "capital_expenditure": 1602386000, "free_cash_flow": 2563875000, "dividends_paid": 569781000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204197, "ticker_id": 8990, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1199101000", "ebitda": "1749697000", "netIncome": "584180000", "grossProfit": "2631385000", "depreciation": "None", "totalRevenue": "6717660000", "costOfRevenue": "4086275000", "interestIncome": "29866000", "incomeBeforeTax": "317490000", "interestExpense": "381849000", "operatingIncome": "747294000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-497344000", "reportedCurrency": "USD", "netInterestIncome": "-351983000", "nonInterestIncome": "None", "operatingExpenses": "1360278000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-47955000", "costofGoodsAndServicesSold": "4086275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "550596000", "sellingGeneralAndAdministrative": "761415000", "netIncomeFromContinuingOperations": "803084000" }, "balance": { "goodwill": "None", "inventory": "66627000", "commonStock": "1221000", "currentDebt": "None", "investments": "None", "totalAssets": "13216269000", "longTermDebt": "9411140000", "shortTermDebt": "11960000", "treasuryStock": "-1344012000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "222506000", "reportedCurrency": "USD", "retainedEarnings": "921785000", "totalLiabilities": "11401480000", "otherCurrentAssets": "83104000", "totalCurrentAssets": "2641376000", "currentLongTermDebt": "11960000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "276644000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10574893000", "currentAccountsPayable": "321796000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9385920000", "shortLongTermDebtTotal": "9423100000", "totalShareholderEquity": "1814789000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "345516000", "totalCurrentLiabilities": "1882063000", "otherNonCurrentLiabilities": "108277000", "totalNonCurrentLiabilities": "9519417000", "cashAndShortTermInvestments": "2215001000", "commonStockSharesOutstanding": "107032000", "intangibleAssetsExcludingGoodwill": "222506000", "cashAndCashEquivalentsAtCarryingValue": "2215001000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "803084000", "profitLoss": "None", "dividendPayout": "569781000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-5212000", "operatingCashflow": "961489000", "capitalExpenditures": "1602386000", "changeInReceivables": "-59157000", "changeInExchangeRate": "-1733000", "cashflowFromFinancing": "-324257000", "cashflowFromInvestment": "-1222810000", "stockBasedCompensation": "35040000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "569781000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-587311000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-159544000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "550596000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6717660000, "cost_of_revenue": 4086275000, "gross_profit": 2631385000, "research_and_development": 0, "selling_general_admin": 761415000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1199101000, "depreciation_amortisation": 550596000, "ebitda": 1749697000, "interest_expense": 381849000, "interest_income": null, "other_non_operating": null, "pretax_income": 317490000, "tax_provision": -497344000, "effective_tax_rate": null, "net_income": 584180000, "net_income_continuing_ops": 803084000, "net_income_to_common": 584180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2215001000, "short_term_investments": 0, "net_receivables": 276644000, "inventory": 66627000, "other_current_assets": null, "total_current_assets": 2641376000, "net_ppe": null, "goodwill": null, "intangible_assets": 222506000, "goodwill_and_intangibles": 222506000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10574893000, "total_assets": 13216269000, "short_term_debt": 11960000, "accounts_payable": 321796000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1882063000, "long_term_debt": 9411140000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9519417000, "total_liabilities": 11401480000, "total_debt": 9423100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 921785000, "total_equity": 1814789000, "shares_outstanding": 107032000, "operating_cash_flow": 961489000, "stock_based_compensation": 35040000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1602386000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1222810000, "dividends_paid": 569781000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -324257000, "free_cash_flow": 2563875000, "net_change_in_cash": -587311000 }, "raw_data": { "income": { "ebit": "1199101000", "ebitda": "1749697000", "netIncome": "584180000", "grossProfit": "2631385000", "depreciation": "None", "totalRevenue": "6717660000", "costOfRevenue": "4086275000", "interestIncome": "29866000", "incomeBeforeTax": "317490000", "interestExpense": "381849000", "operatingIncome": "747294000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-497344000", "reportedCurrency": "USD", "netInterestIncome": "-351983000", "nonInterestIncome": "None", "operatingExpenses": "1360278000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-47955000", "costofGoodsAndServicesSold": "4086275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "550596000", "sellingGeneralAndAdministrative": "761415000", "netIncomeFromContinuingOperations": "803084000" }, "balance": { "goodwill": "None", "inventory": "66627000", "commonStock": "1221000", "currentDebt": "None", "investments": "None", "totalAssets": "13216269000", "longTermDebt": "9411140000", "shortTermDebt": "11960000", "treasuryStock": "-1344012000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "222506000", "reportedCurrency": "USD", "retainedEarnings": "921785000", "totalLiabilities": "11401480000", "otherCurrentAssets": "83104000", "totalCurrentAssets": "2641376000", "currentLongTermDebt": "11960000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "276644000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10574893000", "currentAccountsPayable": "321796000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9385920000", "shortLongTermDebtTotal": "9423100000", "totalShareholderEquity": "1814789000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "345516000", "totalCurrentLiabilities": "1882063000", "otherNonCurrentLiabilities": "108277000", "totalNonCurrentLiabilities": "9519417000", "cashAndShortTermInvestments": "2215001000", "commonStockSharesOutstanding": "107032000", "intangibleAssetsExcludingGoodwill": "222506000", "cashAndCashEquivalentsAtCarryingValue": "2215001000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "803084000", "profitLoss": "None", "dividendPayout": "569781000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-5212000", "operatingCashflow": "961489000", "capitalExpenditures": "1602386000", "changeInReceivables": "-59157000", "changeInExchangeRate": "-1733000", "cashflowFromFinancing": "-324257000", "cashflowFromInvestment": "-1222810000", "stockBasedCompensation": "35040000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "569781000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-587311000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-159544000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "550596000", "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": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "income_statement": { "revenue": 1856762000, "cost_of_revenue": 1110996000, "gross_profit": 745766000, "ebit": 313032000, "ebitda": 473559000, "pretax_income": 160670000, "tax_provision": 10132000, "net_income": 120454000, "net_income_to_common": 120454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1187644000, "total_current_assets": 2429107000, "total_assets": 12905298000, "short_term_debt": 547841000, "long_term_debt": 9976664000, "total_debt": 10524505000, "total_liabilities": 13847638000, "total_equity": -211822000, "shares_outstanding": 103800000, "goodwill_and_intangibles": 215770000 }, "cash_flow": { "operating_cash_flow": 153455000, "capital_expenditure": 179064000, "free_cash_flow": 332519000, "dividends_paid": 26879000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204160, "ticker_id": 8990, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "313032000", "ebitda": "473559000", "netIncome": "120454000", "grossProfit": "745766000", "depreciation": "None", "totalRevenue": "1856762000", "costOfRevenue": "1110996000", "interestIncome": "13092000", "incomeBeforeTax": "160670000", "interestExpense": "152362000", "operatingIncome": "294349000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "10132000", "reportedCurrency": "USD", "netInterestIncome": "-139270000", "nonInterestIncome": "None", "operatingExpenses": "451417000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1110996000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160527000", "sellingGeneralAndAdministrative": "275204000", "netIncomeFromContinuingOperations": "150538000" }, "balance": { "goodwill": "None", "inventory": "91603000", "commonStock": "1348000", "currentDebt": "None", "investments": "None", "totalAssets": "12905298000", "longTermDebt": "9976664000", "shortTermDebt": "547841000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "215770000", "reportedCurrency": "USD", "retainedEarnings": "-1359857000", "totalLiabilities": "13847638000", "otherCurrentAssets": "761356000", "totalCurrentAssets": "2429107000", "currentLongTermDebt": "547841000", "longTermInvestments": "1119251000", "shortTermInvestments": "607583000", "currentNetReceivables": "388504000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10476191000", "currentAccountsPayable": "222887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12159865000", "totalShareholderEquity": "-211822000", "capitalLeaseObligations": "1635360000", "otherCurrentLiabilities": "479656000", "totalCurrentLiabilities": "1956440000", "otherNonCurrentLiabilities": "279174000", "totalNonCurrentLiabilities": "11891198000", "cashAndShortTermInvestments": "1187644000", "commonStockSharesOutstanding": "103800000", "intangibleAssetsExcludingGoodwill": "215770000", "cashAndCashEquivalentsAtCarryingValue": "1187644000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150538000", "profitLoss": "None", "dividendPayout": "26879000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-27058000", "operatingCashflow": "153455000", "capitalExpenditures": "179064000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-137954000", "cashflowFromInvestment": "-287738000", "stockBasedCompensation": "25738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26879000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70047000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160527000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1856762000, "cost_of_revenue": 1110996000, "gross_profit": 745766000, "research_and_development": null, "selling_general_admin": 275204000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 313032000, "depreciation_amortisation": 160527000, "ebitda": 473559000, "interest_expense": 152362000, "interest_income": null, "other_non_operating": null, "pretax_income": 160670000, "tax_provision": 10132000, "effective_tax_rate": null, "net_income": 120454000, "net_income_continuing_ops": 150538000, "net_income_to_common": 120454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1187644000, "short_term_investments": 607583000, "net_receivables": 388504000, "inventory": 91603000, "other_current_assets": null, "total_current_assets": 2429107000, "net_ppe": null, "goodwill": null, "intangible_assets": 215770000, "goodwill_and_intangibles": 215770000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10476191000, "total_assets": 12905298000, "short_term_debt": 547841000, "accounts_payable": 222887000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1956440000, "long_term_debt": 9976664000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11891198000, "total_liabilities": 13847638000, "total_debt": 10524505000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1359857000, "total_equity": -211822000, "shares_outstanding": 103800000, "operating_cash_flow": 153455000, "stock_based_compensation": 25738000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 179064000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -287738000, "dividends_paid": 26879000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -137954000, "free_cash_flow": 332519000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "313032000", "ebitda": "473559000", "netIncome": "120454000", "grossProfit": "745766000", "depreciation": "None", "totalRevenue": "1856762000", "costOfRevenue": "1110996000", "interestIncome": "13092000", "incomeBeforeTax": "160670000", "interestExpense": "152362000", "operatingIncome": "294349000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "10132000", "reportedCurrency": "USD", "netInterestIncome": "-139270000", "nonInterestIncome": "None", "operatingExpenses": "451417000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1110996000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160527000", "sellingGeneralAndAdministrative": "275204000", "netIncomeFromContinuingOperations": "150538000" }, "balance": { "goodwill": "None", "inventory": "91603000", "commonStock": "1348000", "currentDebt": "None", "investments": "None", "totalAssets": "12905298000", "longTermDebt": "9976664000", "shortTermDebt": "547841000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "215770000", "reportedCurrency": "USD", "retainedEarnings": "-1359857000", "totalLiabilities": "13847638000", "otherCurrentAssets": "761356000", "totalCurrentAssets": "2429107000", "currentLongTermDebt": "547841000", "longTermInvestments": "1119251000", "shortTermInvestments": "607583000", "currentNetReceivables": "388504000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10476191000", "currentAccountsPayable": "222887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12159865000", "totalShareholderEquity": "-211822000", "capitalLeaseObligations": "1635360000", "otherCurrentLiabilities": "479656000", "totalCurrentLiabilities": "1956440000", "otherNonCurrentLiabilities": "279174000", "totalNonCurrentLiabilities": "11891198000", "cashAndShortTermInvestments": "1187644000", "commonStockSharesOutstanding": "103800000", "intangibleAssetsExcludingGoodwill": "215770000", "cashAndCashEquivalentsAtCarryingValue": "1187644000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150538000", "profitLoss": "None", "dividendPayout": "26879000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-27058000", "operatingCashflow": "153455000", "capitalExpenditures": "179064000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-137954000", "cashflowFromInvestment": "-287738000", "stockBasedCompensation": "25738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26879000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70047000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160527000", "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": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "income_statement": { "revenue": 1865983000, "cost_of_revenue": 1269574000, "gross_profit": 596409000, "ebit": 300417000, "ebitda": 459894000, "pretax_income": 144601000, "tax_provision": 22259000, "net_income": 100028000, "net_income_to_common": 100028000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1463442000, "total_current_assets": 2683521000, "total_assets": 13500643000, "short_term_debt": 9410000, "long_term_debt": 10537402000, "total_debt": 10546812000, "total_liabilities": 14531922000, "total_equity": -1031279000, "shares_outstanding": 103861000, "goodwill_and_intangibles": 224242000 }, "cash_flow": { "operating_cash_flow": 478016000, "capital_expenditure": 170712000, "free_cash_flow": 648728000, "dividends_paid": 25801000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204161, "ticker_id": 8990, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "300417000", "ebitda": "459894000", "netIncome": "100028000", "grossProfit": "596409000", "depreciation": "None", "totalRevenue": "1865983000", "costOfRevenue": "1269574000", "interestIncome": "14708000", "incomeBeforeTax": "144601000", "interestExpense": "155816000", "operatingIncome": "289338000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22259000", "reportedCurrency": "USD", "netInterestIncome": "-141108000", "nonInterestIncome": "None", "operatingExpenses": "307071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1269574000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159477000", "sellingGeneralAndAdministrative": "285413000", "netIncomeFromContinuingOperations": "122342000" }, "balance": { "goodwill": "None", "inventory": "88478000", "commonStock": "1343000", "currentDebt": "None", "investments": "None", "totalAssets": "13500643000", "longTermDebt": "10537402000", "shortTermDebt": "9410000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "224242000", "reportedCurrency": "USD", "retainedEarnings": "-1454239000", "totalLiabilities": "14531922000", "otherCurrentAssets": "114504000", "totalCurrentAssets": "2683521000", "currentLongTermDebt": "9410000", "longTermInvestments": "1015750000", "shortTermInvestments": "601756000", "currentNetReceivables": "415341000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10817122000", "currentAccountsPayable": "255307000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12175929000", "totalShareholderEquity": "-1031279000", "capitalLeaseObligations": "1629117000", "otherCurrentLiabilities": "1072706000", "totalCurrentLiabilities": "1643178000", "otherNonCurrentLiabilities": "329699000", "totalNonCurrentLiabilities": "12888744000", "cashAndShortTermInvestments": "1463442000", "commonStockSharesOutstanding": "103861000", "intangibleAssetsExcludingGoodwill": "224242000", "cashAndCashEquivalentsAtCarryingValue": "1463442000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100028000", "profitLoss": "None", "dividendPayout": "25801000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1770000", "operatingCashflow": "478016000", "capitalExpenditures": "170712000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41986000", "cashflowFromInvestment": "-457430000", "stockBasedCompensation": "21026000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25801000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-448000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159477000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1865983000, "cost_of_revenue": 1269574000, "gross_profit": 596409000, "research_and_development": null, "selling_general_admin": 285413000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 300417000, "depreciation_amortisation": 159477000, "ebitda": 459894000, "interest_expense": 155816000, "interest_income": null, "other_non_operating": null, "pretax_income": 144601000, "tax_provision": 22259000, "effective_tax_rate": null, "net_income": 100028000, "net_income_continuing_ops": 122342000, "net_income_to_common": 100028000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1463442000, "short_term_investments": 601756000, "net_receivables": 415341000, "inventory": 88478000, "other_current_assets": null, "total_current_assets": 2683521000, "net_ppe": null, "goodwill": null, "intangible_assets": 224242000, "goodwill_and_intangibles": 224242000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10817122000, "total_assets": 13500643000, "short_term_debt": 9410000, "accounts_payable": 255307000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1643178000, "long_term_debt": 10537402000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12888744000, "total_liabilities": 14531922000, "total_debt": 10546812000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1454239000, "total_equity": -1031279000, "shares_outstanding": 103861000, "operating_cash_flow": 478016000, "stock_based_compensation": 21026000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 170712000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -457430000, "dividends_paid": 25801000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41986000, "free_cash_flow": 648728000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "300417000", "ebitda": "459894000", "netIncome": "100028000", "grossProfit": "596409000", "depreciation": "None", "totalRevenue": "1865983000", "costOfRevenue": "1269574000", "interestIncome": "14708000", "incomeBeforeTax": "144601000", "interestExpense": "155816000", "operatingIncome": "289338000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22259000", "reportedCurrency": "USD", "netInterestIncome": "-141108000", "nonInterestIncome": "None", "operatingExpenses": "307071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1269574000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159477000", "sellingGeneralAndAdministrative": "285413000", "netIncomeFromContinuingOperations": "122342000" }, "balance": { "goodwill": "None", "inventory": "88478000", "commonStock": "1343000", "currentDebt": "None", "investments": "None", "totalAssets": "13500643000", "longTermDebt": "10537402000", "shortTermDebt": "9410000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "224242000", "reportedCurrency": "USD", "retainedEarnings": "-1454239000", "totalLiabilities": "14531922000", "otherCurrentAssets": "114504000", "totalCurrentAssets": "2683521000", "currentLongTermDebt": "9410000", "longTermInvestments": "1015750000", "shortTermInvestments": "601756000", "currentNetReceivables": "415341000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10817122000", "currentAccountsPayable": "255307000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12175929000", "totalShareholderEquity": "-1031279000", "capitalLeaseObligations": "1629117000", "otherCurrentLiabilities": "1072706000", "totalCurrentLiabilities": "1643178000", "otherNonCurrentLiabilities": "329699000", "totalNonCurrentLiabilities": "12888744000", "cashAndShortTermInvestments": "1463442000", "commonStockSharesOutstanding": "103861000", "intangibleAssetsExcludingGoodwill": "224242000", "cashAndCashEquivalentsAtCarryingValue": "1463442000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100028000", "profitLoss": "None", "dividendPayout": "25801000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1770000", "operatingCashflow": "478016000", "capitalExpenditures": "170712000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41986000", "cashflowFromInvestment": "-457430000", "stockBasedCompensation": "21026000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25801000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-448000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159477000", "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": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "income_statement": { "revenue": 1833747000, "cost_of_revenue": 1077447000, "gross_profit": 756300000, "ebit": 347144000, "ebitda": 499972000, "pretax_income": 189563000, "tax_provision": 61136000, "net_income": 88341000, "net_income_to_common": 88341000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1486291000, "total_current_assets": 2532647000, "total_assets": 12802172000, "short_term_debt": 4705000, "long_term_debt": 10563486000, "total_debt": 10568191000, "total_liabilities": 13943642000, "total_equity": -1141470000, "shares_outstanding": 103636000, "goodwill_and_intangibles": 231713000 }, "cash_flow": { "operating_cash_flow": 335801000, "capital_expenditure": 164074000, "free_cash_flow": 499875000, "dividends_paid": 60571000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204163, "ticker_id": 8990, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "347144000", "ebitda": "499972000", "netIncome": "88341000", "grossProfit": "756300000", "depreciation": "None", "totalRevenue": "1833747000", "costOfRevenue": "1077447000", "interestIncome": "16581000", "incomeBeforeTax": "189563000", "interestExpense": "157581000", "operatingIncome": "310489000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "61136000", "reportedCurrency": "USD", "netInterestIncome": "-141618000", "nonInterestIncome": "None", "operatingExpenses": "445811000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1077447000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152828000", "sellingGeneralAndAdministrative": "275035000", "netIncomeFromContinuingOperations": "128427000" }, "balance": { "goodwill": "None", "inventory": "87848000", "commonStock": "1343000", "currentDebt": "None", "investments": "None", "totalAssets": "12802172000", "longTermDebt": "10563486000", "shortTermDebt": "4705000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "231713000", "reportedCurrency": "USD", "retainedEarnings": "-1528294000", "totalLiabilities": "13943642000", "otherCurrentAssets": "130849000", "totalCurrentAssets": "2532647000", "currentLongTermDebt": "4705000", "longTermInvestments": "867745000", "shortTermInvestments": "475000000", "currentNetReceivables": "352659000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10269525000", "currentAccountsPayable": "204584000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12196312000", "totalShareholderEquity": "-1141470000", "capitalLeaseObligations": "1628121000", "otherCurrentLiabilities": "1232386000", "totalCurrentLiabilities": "1441675000", "otherNonCurrentLiabilities": "310360000", "totalNonCurrentLiabilities": "12501967000", "cashAndShortTermInvestments": "1486291000", "commonStockSharesOutstanding": "103636000", "intangibleAssetsExcludingGoodwill": "231713000", "cashAndCashEquivalentsAtCarryingValue": "1486291000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128427000", "profitLoss": "None", "dividendPayout": "60571000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1248000", "operatingCashflow": "335801000", "capitalExpenditures": "164074000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95328000", "cashflowFromInvestment": "-743695000", "stockBasedCompensation": "22664000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60571000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2016000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152828000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1833747000, "cost_of_revenue": 1077447000, "gross_profit": 756300000, "research_and_development": null, "selling_general_admin": 275035000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 347144000, "depreciation_amortisation": 152828000, "ebitda": 499972000, "interest_expense": 157581000, "interest_income": null, "other_non_operating": null, "pretax_income": 189563000, "tax_provision": 61136000, "effective_tax_rate": null, "net_income": 88341000, "net_income_continuing_ops": 128427000, "net_income_to_common": 88341000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1486291000, "short_term_investments": 475000000, "net_receivables": 352659000, "inventory": 87848000, "other_current_assets": null, "total_current_assets": 2532647000, "net_ppe": null, "goodwill": null, "intangible_assets": 231713000, "goodwill_and_intangibles": 231713000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10269525000, "total_assets": 12802172000, "short_term_debt": 4705000, "accounts_payable": 204584000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1441675000, "long_term_debt": 10563486000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12501967000, "total_liabilities": 13943642000, "total_debt": 10568191000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1528294000, "total_equity": -1141470000, "shares_outstanding": 103636000, "operating_cash_flow": 335801000, "stock_based_compensation": 22664000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 164074000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -743695000, "dividends_paid": 60571000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -95328000, "free_cash_flow": 499875000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "347144000", "ebitda": "499972000", "netIncome": "88341000", "grossProfit": "756300000", "depreciation": "None", "totalRevenue": "1833747000", "costOfRevenue": "1077447000", "interestIncome": "16581000", "incomeBeforeTax": "189563000", "interestExpense": "157581000", "operatingIncome": "310489000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "61136000", "reportedCurrency": "USD", "netInterestIncome": "-141618000", "nonInterestIncome": "None", "operatingExpenses": "445811000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1077447000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152828000", "sellingGeneralAndAdministrative": "275035000", "netIncomeFromContinuingOperations": "128427000" }, "balance": { "goodwill": "None", "inventory": "87848000", "commonStock": "1343000", "currentDebt": "None", "investments": "None", "totalAssets": "12802172000", "longTermDebt": "10563486000", "shortTermDebt": "4705000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "231713000", "reportedCurrency": "USD", "retainedEarnings": "-1528294000", "totalLiabilities": "13943642000", "otherCurrentAssets": "130849000", "totalCurrentAssets": "2532647000", "currentLongTermDebt": "4705000", "longTermInvestments": "867745000", "shortTermInvestments": "475000000", "currentNetReceivables": "352659000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10269525000", "currentAccountsPayable": "204584000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12196312000", "totalShareholderEquity": "-1141470000", "capitalLeaseObligations": "1628121000", "otherCurrentLiabilities": "1232386000", "totalCurrentLiabilities": "1441675000", "otherNonCurrentLiabilities": "310360000", "totalNonCurrentLiabilities": "12501967000", "cashAndShortTermInvestments": "1486291000", "commonStockSharesOutstanding": "103636000", "intangibleAssetsExcludingGoodwill": "231713000", "cashAndCashEquivalentsAtCarryingValue": "1486291000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128427000", "profitLoss": "None", "dividendPayout": "60571000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1248000", "operatingCashflow": "335801000", "capitalExpenditures": "164074000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95328000", "cashflowFromInvestment": "-743695000", "stockBasedCompensation": "22664000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60571000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2016000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152828000", "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": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "income_statement": { "revenue": 1737797000, "cost_of_revenue": 1011591000, "gross_profit": 726206000, "ebit": 242100000, "ebitda": 395007000, "pretax_income": 87549000, "tax_provision": 10588000, "net_income": 66218000, "net_income_to_common": 66218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1984752000, "total_current_assets": 2504483000, "total_assets": 12689027000, "short_term_debt": 999099000, "long_term_debt": 9545693000, "total_debt": 10544792000, "total_liabilities": 13897001000, "total_equity": -1207974000, "shares_outstanding": 103780000, "goodwill_and_intangibles": 237852000 }, "cash_flow": { "operating_cash_flow": 405062000, "capital_expenditure": 165416000, "free_cash_flow": 570478000, "dividends_paid": 61497000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204164, "ticker_id": 8990, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "242100000", "ebitda": "395007000", "netIncome": "66218000", "grossProfit": "726206000", "depreciation": "None", "totalRevenue": "1737797000", "costOfRevenue": "1011591000", "interestIncome": "15859000", "incomeBeforeTax": "87549000", "interestExpense": "154551000", "operatingIncome": "264600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10588000", "reportedCurrency": "USD", "netInterestIncome": "-139775000", "nonInterestIncome": "None", "operatingExpenses": "461606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1011591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152907000", "sellingGeneralAndAdministrative": "280815000", "netIncomeFromContinuingOperations": "76961000" }, "balance": { "goodwill": "42917000", "inventory": "80618000", "commonStock": "1343000", "currentDebt": "None", "investments": "None", "totalAssets": "12689027000", "longTermDebt": "9545693000", "shortTermDebt": "999099000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "194935000", "reportedCurrency": "USD", "retainedEarnings": "-1590690000", "totalLiabilities": "13897001000", "otherCurrentAssets": "112639000", "totalCurrentAssets": "2504483000", "currentLongTermDebt": "999099000", "longTermInvestments": "769348000", "shortTermInvestments": "None", "currentNetReceivables": "326474000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10184544000", "currentAccountsPayable": "201734000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12169551000", "totalShareholderEquity": "-1207974000", "capitalLeaseObligations": "1624759000", "otherCurrentLiabilities": "511466000", "totalCurrentLiabilities": "2423042000", "otherNonCurrentLiabilities": "303507000", "totalNonCurrentLiabilities": "11473959000", "cashAndShortTermInvestments": "1984752000", "commonStockSharesOutstanding": "103780000", "intangibleAssetsExcludingGoodwill": "194935000", "cashAndCashEquivalentsAtCarryingValue": "1984752000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76961000", "profitLoss": "None", "dividendPayout": "61497000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "7615000", "operatingCashflow": "405062000", "capitalExpenditures": "165416000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-249035000", "cashflowFromInvestment": "-234525000", "stockBasedCompensation": "28837000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61497000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-165597000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152907000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1737797000, "cost_of_revenue": 1011591000, "gross_profit": 726206000, "research_and_development": null, "selling_general_admin": 280815000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 242100000, "depreciation_amortisation": 152907000, "ebitda": 395007000, "interest_expense": 154551000, "interest_income": null, "other_non_operating": null, "pretax_income": 87549000, "tax_provision": 10588000, "effective_tax_rate": null, "net_income": 66218000, "net_income_continuing_ops": 76961000, "net_income_to_common": 66218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1984752000, "short_term_investments": null, "net_receivables": 326474000, "inventory": 80618000, "other_current_assets": null, "total_current_assets": 2504483000, "net_ppe": null, "goodwill": 42917000, "intangible_assets": 194935000, "goodwill_and_intangibles": 237852000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10184544000, "total_assets": 12689027000, "short_term_debt": 999099000, "accounts_payable": 201734000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2423042000, "long_term_debt": 9545693000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11473959000, "total_liabilities": 13897001000, "total_debt": 10544792000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1590690000, "total_equity": -1207974000, "shares_outstanding": 103780000, "operating_cash_flow": 405062000, "stock_based_compensation": 28837000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 165416000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -234525000, "dividends_paid": 61497000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -249035000, "free_cash_flow": 570478000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "242100000", "ebitda": "395007000", "netIncome": "66218000", "grossProfit": "726206000", "depreciation": "None", "totalRevenue": "1737797000", "costOfRevenue": "1011591000", "interestIncome": "15859000", "incomeBeforeTax": "87549000", "interestExpense": "154551000", "operatingIncome": "264600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10588000", "reportedCurrency": "USD", "netInterestIncome": "-139775000", "nonInterestIncome": "None", "operatingExpenses": "461606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1011591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152907000", "sellingGeneralAndAdministrative": "280815000", "netIncomeFromContinuingOperations": "76961000" }, "balance": { "goodwill": "42917000", "inventory": "80618000", "commonStock": "1343000", "currentDebt": "None", "investments": "None", "totalAssets": "12689027000", "longTermDebt": "9545693000", "shortTermDebt": "999099000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "194935000", "reportedCurrency": "USD", "retainedEarnings": "-1590690000", "totalLiabilities": "13897001000", "otherCurrentAssets": "112639000", "totalCurrentAssets": "2504483000", "currentLongTermDebt": "999099000", "longTermInvestments": "769348000", "shortTermInvestments": "None", "currentNetReceivables": "326474000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10184544000", "currentAccountsPayable": "201734000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12169551000", "totalShareholderEquity": "-1207974000", "capitalLeaseObligations": "1624759000", "otherCurrentLiabilities": "511466000", "totalCurrentLiabilities": "2423042000", "otherNonCurrentLiabilities": "303507000", "totalNonCurrentLiabilities": "11473959000", "cashAndShortTermInvestments": "1984752000", "commonStockSharesOutstanding": "103780000", "intangibleAssetsExcludingGoodwill": "194935000", "cashAndCashEquivalentsAtCarryingValue": "1984752000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76961000", "profitLoss": "None", "dividendPayout": "61497000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "7615000", "operatingCashflow": "405062000", "capitalExpenditures": "165416000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-249035000", "cashflowFromInvestment": "-234525000", "stockBasedCompensation": "28837000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61497000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-165597000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152907000", "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": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "income_statement": { "revenue": 1700397000, "cost_of_revenue": 981783000, "gross_profit": 718614000, "ebit": 250035000, "ebitda": 405456000, "pretax_income": 92427000, "tax_provision": 11022000, "net_income": 72747000, "net_income_to_common": 72747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2070086000, "total_current_assets": 2594448000, "total_assets": 12724044000, "short_term_debt": 1039942000, "long_term_debt": 9513157000, "total_debt": 10553099000, "total_liabilities": 13825965000, "total_equity": -1101921000, "shares_outstanding": 105730000, "goodwill_and_intangibles": 265233000 }, "cash_flow": { "operating_cash_flow": 133774000, "capital_expenditure": 160231000, "free_cash_flow": 294005000, "dividends_paid": 26793000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204165, "ticker_id": 8990, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "250035000", "ebitda": "405456000", "netIncome": "72747000", "grossProfit": "718614000", "depreciation": "None", "totalRevenue": "1700397000", "costOfRevenue": "981783000", "interestIncome": "19359000", "incomeBeforeTax": "92427000", "interestExpense": "157608000", "operatingIncome": "268589000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "11022000", "reportedCurrency": "USD", "netInterestIncome": "-138249000", "nonInterestIncome": "None", "operatingExpenses": "450025000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "981783000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155421000", "sellingGeneralAndAdministrative": "275689000", "netIncomeFromContinuingOperations": "81405000" }, "balance": { "goodwill": "40623000", "inventory": "80647000", "commonStock": "1341000", "currentDebt": "None", "investments": "None", "totalAssets": "12724044000", "longTermDebt": "9513157000", "shortTermDebt": "1039942000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "224610000", "reportedCurrency": "USD", "retainedEarnings": "-1630831000", "totalLiabilities": "13825965000", "otherCurrentAssets": "109711000", "totalCurrentAssets": "2594448000", "currentLongTermDebt": "1039942000", "longTermInvestments": "706378000", "shortTermInvestments": "None", "currentNetReceivables": "334004000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10129596000", "currentAccountsPayable": "223662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12184399000", "totalShareholderEquity": "-1101921000", "capitalLeaseObligations": "1631300000", "otherCurrentLiabilities": "453286000", "totalCurrentLiabilities": "2396795000", "otherNonCurrentLiabilities": "284713000", "totalNonCurrentLiabilities": "11429170000", "cashAndShortTermInvestments": "2070086000", "commonStockSharesOutstanding": "105730000", "intangibleAssetsExcludingGoodwill": "224610000", "cashAndCashEquivalentsAtCarryingValue": "2070086000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81405000", "profitLoss": "None", "dividendPayout": "26793000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-18861000", "operatingCashflow": "133774000", "capitalExpenditures": "160231000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-266951000", "cashflowFromInvestment": "-221511000", "stockBasedCompensation": "19400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26793000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-212048000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155421000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1700397000, "cost_of_revenue": 981783000, "gross_profit": 718614000, "research_and_development": null, "selling_general_admin": 275689000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 250035000, "depreciation_amortisation": 155421000, "ebitda": 405456000, "interest_expense": 157608000, "interest_income": null, "other_non_operating": null, "pretax_income": 92427000, "tax_provision": 11022000, "effective_tax_rate": null, "net_income": 72747000, "net_income_continuing_ops": 81405000, "net_income_to_common": 72747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2070086000, "short_term_investments": null, "net_receivables": 334004000, "inventory": 80647000, "other_current_assets": null, "total_current_assets": 2594448000, "net_ppe": null, "goodwill": 40623000, "intangible_assets": 224610000, "goodwill_and_intangibles": 265233000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10129596000, "total_assets": 12724044000, "short_term_debt": 1039942000, "accounts_payable": 223662000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2396795000, "long_term_debt": 9513157000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11429170000, "total_liabilities": 13825965000, "total_debt": 10553099000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1630831000, "total_equity": -1101921000, "shares_outstanding": 105730000, "operating_cash_flow": 133774000, "stock_based_compensation": 19400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 160231000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -221511000, "dividends_paid": 26793000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -266951000, "free_cash_flow": 294005000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "250035000", "ebitda": "405456000", "netIncome": "72747000", "grossProfit": "718614000", "depreciation": "None", "totalRevenue": "1700397000", "costOfRevenue": "981783000", "interestIncome": "19359000", "incomeBeforeTax": "92427000", "interestExpense": "157608000", "operatingIncome": "268589000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "11022000", "reportedCurrency": "USD", "netInterestIncome": "-138249000", "nonInterestIncome": "None", "operatingExpenses": "450025000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "981783000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155421000", "sellingGeneralAndAdministrative": "275689000", "netIncomeFromContinuingOperations": "81405000" }, "balance": { "goodwill": "40623000", "inventory": "80647000", "commonStock": "1341000", "currentDebt": "None", "investments": "None", "totalAssets": "12724044000", "longTermDebt": "9513157000", "shortTermDebt": "1039942000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "224610000", "reportedCurrency": "USD", "retainedEarnings": "-1630831000", "totalLiabilities": "13825965000", "otherCurrentAssets": "109711000", "totalCurrentAssets": "2594448000", "currentLongTermDebt": "1039942000", "longTermInvestments": "706378000", "shortTermInvestments": "None", "currentNetReceivables": "334004000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10129596000", "currentAccountsPayable": "223662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12184399000", "totalShareholderEquity": "-1101921000", "capitalLeaseObligations": "1631300000", "otherCurrentLiabilities": "453286000", "totalCurrentLiabilities": "2396795000", "otherNonCurrentLiabilities": "284713000", "totalNonCurrentLiabilities": "11429170000", "cashAndShortTermInvestments": "2070086000", "commonStockSharesOutstanding": "105730000", "intangibleAssetsExcludingGoodwill": "224610000", "cashAndCashEquivalentsAtCarryingValue": "2070086000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81405000", "profitLoss": "None", "dividendPayout": "26793000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-18861000", "operatingCashflow": "133774000", "capitalExpenditures": "160231000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-266951000", "cashflowFromInvestment": "-221511000", "stockBasedCompensation": "19400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26793000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-212048000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155421000", "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": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "income_statement": { "revenue": 1838797000, "cost_of_revenue": 1035519000, "gross_profit": 803278000, "ebit": 444454000, "ebitda": 595738000, "pretax_income": 280966000, "tax_provision": -41394000, "net_income": 276972000, "net_income_to_common": 276972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2426155000, "total_current_assets": 2921679000, "total_assets": 12977963000, "short_term_debt": 41250000, "long_term_debt": 10500484000, "total_debt": 10541734000, "total_liabilities": 13946566000, "total_equity": -968603000, "shares_outstanding": 110267000, "goodwill_and_intangibles": 273062000 }, "cash_flow": { "operating_cash_flow": 479028000, "capital_expenditure": 127239000, "free_cash_flow": 606267000, "dividends_paid": 27519000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204166, "ticker_id": 8990, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "444454000", "ebitda": "595738000", "netIncome": "276972000", "grossProfit": "803278000", "depreciation": "None", "totalRevenue": "1838797000", "costOfRevenue": "1035519000", "interestIncome": "24557000", "incomeBeforeTax": "280966000", "interestExpense": "163488000", "operatingIncome": "366895000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-41394000", "reportedCurrency": "USD", "netInterestIncome": "-140174000", "nonInterestIncome": "None", "operatingExpenses": "436383000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1035519000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151284000", "sellingGeneralAndAdministrative": "272303000", "netIncomeFromContinuingOperations": "322360000" }, "balance": { "goodwill": "18463000", "inventory": "75783000", "commonStock": "1336000", "currentDebt": "None", "investments": "None", "totalAssets": "12977963000", "longTermDebt": "10500484000", "shortTermDebt": "41250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "254599000", "reportedCurrency": "USD", "retainedEarnings": "-1676990000", "totalLiabilities": "13946566000", "otherCurrentAssets": "95725000", "totalCurrentAssets": "2921679000", "currentLongTermDebt": "41250000", "longTermInvestments": "648217000", "shortTermInvestments": "0", "currentNetReceivables": "324016000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10056284000", "currentAccountsPayable": "205146000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12165624000", "totalShareholderEquity": "-968603000", "capitalLeaseObligations": "1623890000", "otherCurrentLiabilities": "612504000", "totalCurrentLiabilities": "1539534000", "otherNonCurrentLiabilities": "282658000", "totalNonCurrentLiabilities": "12407032000", "cashAndShortTermInvestments": "2426155000", "commonStockSharesOutstanding": "110267000", "intangibleAssetsExcludingGoodwill": "254599000", "cashAndCashEquivalentsAtCarryingValue": "2426155000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "322360000", "profitLoss": "None", "dividendPayout": "27519000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "24664000", "operatingCashflow": "479028000", "capitalExpenditures": "127239000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1456057000", "cashflowFromInvestment": "-210070000", "stockBasedCompensation": "14823000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27519000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-203553000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151284000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1838797000, "cost_of_revenue": 1035519000, "gross_profit": 803278000, "research_and_development": null, "selling_general_admin": 272303000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 444454000, "depreciation_amortisation": 151284000, "ebitda": 595738000, "interest_expense": 163488000, "interest_income": null, "other_non_operating": null, "pretax_income": 280966000, "tax_provision": -41394000, "effective_tax_rate": null, "net_income": 276972000, "net_income_continuing_ops": 322360000, "net_income_to_common": 276972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2426155000, "short_term_investments": 0, "net_receivables": 324016000, "inventory": 75783000, "other_current_assets": null, "total_current_assets": 2921679000, "net_ppe": null, "goodwill": 18463000, "intangible_assets": 254599000, "goodwill_and_intangibles": 273062000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10056284000, "total_assets": 12977963000, "short_term_debt": 41250000, "accounts_payable": 205146000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1539534000, "long_term_debt": 10500484000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12407032000, "total_liabilities": 13946566000, "total_debt": 10541734000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1676990000, "total_equity": -968603000, "shares_outstanding": 110267000, "operating_cash_flow": 479028000, "stock_based_compensation": 14823000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127239000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -210070000, "dividends_paid": 27519000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1456057000, "free_cash_flow": 606267000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "444454000", "ebitda": "595738000", "netIncome": "276972000", "grossProfit": "803278000", "depreciation": "None", "totalRevenue": "1838797000", "costOfRevenue": "1035519000", "interestIncome": "24557000", "incomeBeforeTax": "280966000", "interestExpense": "163488000", "operatingIncome": "366895000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-41394000", "reportedCurrency": "USD", "netInterestIncome": "-140174000", "nonInterestIncome": "None", "operatingExpenses": "436383000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1035519000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151284000", "sellingGeneralAndAdministrative": "272303000", "netIncomeFromContinuingOperations": "322360000" }, "balance": { "goodwill": "18463000", "inventory": "75783000", "commonStock": "1336000", "currentDebt": "None", "investments": "None", "totalAssets": "12977963000", "longTermDebt": "10500484000", "shortTermDebt": "41250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "254599000", "reportedCurrency": "USD", "retainedEarnings": "-1676990000", "totalLiabilities": "13946566000", "otherCurrentAssets": "95725000", "totalCurrentAssets": "2921679000", "currentLongTermDebt": "41250000", "longTermInvestments": "648217000", "shortTermInvestments": "0", "currentNetReceivables": "324016000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10056284000", "currentAccountsPayable": "205146000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12165624000", "totalShareholderEquity": "-968603000", "capitalLeaseObligations": "1623890000", "otherCurrentLiabilities": "612504000", "totalCurrentLiabilities": "1539534000", "otherNonCurrentLiabilities": "282658000", "totalNonCurrentLiabilities": "12407032000", "cashAndShortTermInvestments": "2426155000", "commonStockSharesOutstanding": "110267000", "intangibleAssetsExcludingGoodwill": "254599000", "cashAndCashEquivalentsAtCarryingValue": "2426155000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "322360000", "profitLoss": "None", "dividendPayout": "27519000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "24664000", "operatingCashflow": "479028000", "capitalExpenditures": "127239000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1456057000", "cashflowFromInvestment": "-210070000", "stockBasedCompensation": "14823000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27519000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-203553000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151284000", "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": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "income_statement": { "revenue": 1693323000, "cost_of_revenue": 977216000, "gross_profit": 716107000, "ebit": 179634000, "ebitda": 335907000, "pretax_income": 11712000, "tax_provision": 17127000, "net_income": -32053000, "net_income_to_common": -32053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2407289000, "total_current_assets": 4190673000, "total_assets": 14111399000, "short_term_debt": 1239054000, "long_term_debt": 10547508000, "total_debt": 11786562000, "total_liabilities": 15176877000, "total_equity": -1065478000, "shares_outstanding": 109727000, "goodwill_and_intangibles": 280386000 }, "cash_flow": { "operating_cash_flow": 279321000, "capital_expenditure": 101354000, "free_cash_flow": 380675000, "dividends_paid": 41919000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204168, "ticker_id": 8990, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "179634000", "ebitda": "335907000", "netIncome": "-32053000", "grossProfit": "716107000", "depreciation": "None", "totalRevenue": "1693323000", "costOfRevenue": "977216000", "interestIncome": "30729000", "incomeBeforeTax": "11712000", "interestExpense": "167922000", "operatingIncome": "133237000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "17127000", "reportedCurrency": "USD", "netInterestIncome": "-137302000", "nonInterestIncome": "None", "operatingExpenses": "582870000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "977216000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156273000", "sellingGeneralAndAdministrative": "271829000", "netIncomeFromContinuingOperations": "-5415000" }, "balance": { "goodwill": "39186000", "inventory": "75479000", "commonStock": "1335000", "currentDebt": "None", "investments": "None", "totalAssets": "14111399000", "longTermDebt": "10547508000", "shortTermDebt": "1239054000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "241200000", "reportedCurrency": "USD", "retainedEarnings": "-1926524000", "totalLiabilities": "15176877000", "otherCurrentAssets": "1319047000", "totalCurrentAssets": "4190673000", "currentLongTermDebt": "1239054000", "longTermInvestments": "None", "shortTermInvestments": "1205930000", "currentNetReceivables": "388858000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9920726000", "currentAccountsPayable": "212989000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13406977000", "totalShareholderEquity": "-1065478000", "capitalLeaseObligations": "1620415000", "otherCurrentLiabilities": "595992000", "totalCurrentLiabilities": "2743305000", "otherNonCurrentLiabilities": "265649000", "totalNonCurrentLiabilities": "12433572000", "cashAndShortTermInvestments": "2407289000", "commonStockSharesOutstanding": "109727000", "intangibleAssetsExcludingGoodwill": "241200000", "cashAndCashEquivalentsAtCarryingValue": "2407289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5415000", "profitLoss": "None", "dividendPayout": "41919000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-7861000", "operatingCashflow": "279321000", "capitalExpenditures": "101354000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "558054000", "cashflowFromInvestment": "398138000", "stockBasedCompensation": "13670000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41919000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-117451000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156273000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1693323000, "cost_of_revenue": 977216000, "gross_profit": 716107000, "research_and_development": null, "selling_general_admin": 271829000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 179634000, "depreciation_amortisation": 156273000, "ebitda": 335907000, "interest_expense": 167922000, "interest_income": null, "other_non_operating": null, "pretax_income": 11712000, "tax_provision": 17127000, "effective_tax_rate": null, "net_income": -32053000, "net_income_continuing_ops": -5415000, "net_income_to_common": -32053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2407289000, "short_term_investments": 1205930000, "net_receivables": 388858000, "inventory": 75479000, "other_current_assets": null, "total_current_assets": 4190673000, "net_ppe": null, "goodwill": 39186000, "intangible_assets": 241200000, "goodwill_and_intangibles": 280386000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9920726000, "total_assets": 14111399000, "short_term_debt": 1239054000, "accounts_payable": 212989000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2743305000, "long_term_debt": 10547508000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12433572000, "total_liabilities": 15176877000, "total_debt": 11786562000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1926524000, "total_equity": -1065478000, "shares_outstanding": 109727000, "operating_cash_flow": 279321000, "stock_based_compensation": 13670000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101354000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 398138000, "dividends_paid": 41919000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 558054000, "free_cash_flow": 380675000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "179634000", "ebitda": "335907000", "netIncome": "-32053000", "grossProfit": "716107000", "depreciation": "None", "totalRevenue": "1693323000", "costOfRevenue": "977216000", "interestIncome": "30729000", "incomeBeforeTax": "11712000", "interestExpense": "167922000", "operatingIncome": "133237000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "17127000", "reportedCurrency": "USD", "netInterestIncome": "-137302000", "nonInterestIncome": "None", "operatingExpenses": "582870000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "977216000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156273000", "sellingGeneralAndAdministrative": "271829000", "netIncomeFromContinuingOperations": "-5415000" }, "balance": { "goodwill": "39186000", "inventory": "75479000", "commonStock": "1335000", "currentDebt": "None", "investments": "None", "totalAssets": "14111399000", "longTermDebt": "10547508000", "shortTermDebt": "1239054000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "241200000", "reportedCurrency": "USD", "retainedEarnings": "-1926524000", "totalLiabilities": "15176877000", "otherCurrentAssets": "1319047000", "totalCurrentAssets": "4190673000", "currentLongTermDebt": "1239054000", "longTermInvestments": "None", "shortTermInvestments": "1205930000", "currentNetReceivables": "388858000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9920726000", "currentAccountsPayable": "212989000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13406977000", "totalShareholderEquity": "-1065478000", "capitalLeaseObligations": "1620415000", "otherCurrentLiabilities": "595992000", "totalCurrentLiabilities": "2743305000", "otherNonCurrentLiabilities": "265649000", "totalNonCurrentLiabilities": "12433572000", "cashAndShortTermInvestments": "2407289000", "commonStockSharesOutstanding": "109727000", "intangibleAssetsExcludingGoodwill": "241200000", "cashAndCashEquivalentsAtCarryingValue": "2407289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5415000", "profitLoss": "None", "dividendPayout": "41919000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-7861000", "operatingCashflow": "279321000", "capitalExpenditures": "101354000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "558054000", "cashflowFromInvestment": "398138000", "stockBasedCompensation": "13670000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41919000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-117451000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156273000", "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": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "income_statement": { "revenue": 1732932000, "cost_of_revenue": 979340000, "gross_profit": 753592000, "ebit": 328804000, "ebitda": 505209000, "pretax_income": 154208000, "tax_provision": 7935000, "net_income": 111943000, "net_income_to_common": 111943000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2379415000, "total_current_assets": 3372513000, "total_assets": 13289798000, "short_term_debt": 1291295000, "long_term_debt": 9739417000, "total_debt": 11030712000, "total_liabilities": 14191760000, "total_equity": -901962000, "shares_outstanding": 111175000, "goodwill_and_intangibles": 310694000 }, "cash_flow": { "operating_cash_flow": 352760000, "capital_expenditure": 96234000, "free_cash_flow": 448994000, "dividends_paid": 42167000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204169, "ticker_id": 8990, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "328804000", "ebitda": "505209000", "netIncome": "111943000", "grossProfit": "753592000", "depreciation": "None", "totalRevenue": "1732932000", "costOfRevenue": "979340000", "interestIncome": "34884000", "incomeBeforeTax": "154208000", "interestExpense": "174596000", "operatingIncome": "269658000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "7935000", "reportedCurrency": "USD", "netInterestIncome": "-139712000", "nonInterestIncome": "None", "operatingExpenses": "483934000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "979340000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176405000", "sellingGeneralAndAdministrative": "264727000", "netIncomeFromContinuingOperations": "146273000" }, "balance": { "goodwill": "39491000", "inventory": "72152000", "commonStock": "1335000", "currentDebt": "None", "investments": "None", "totalAssets": "13289798000", "longTermDebt": "9739417000", "shortTermDebt": "1291295000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "271203000", "reportedCurrency": "USD", "retainedEarnings": "-1866826000", "totalLiabilities": "14191760000", "otherCurrentAssets": "103303000", "totalCurrentAssets": "3372513000", "currentLongTermDebt": "1291295000", "longTermInvestments": "None", "shortTermInvestments": "500000000", "currentNetReceivables": "317643000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9917285000", "currentAccountsPayable": "200652000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12647610000", "totalShareholderEquity": "-901962000", "capitalLeaseObligations": "1616898000", "otherCurrentLiabilities": "469217000", "totalCurrentLiabilities": "2601026000", "otherNonCurrentLiabilities": "234419000", "totalNonCurrentLiabilities": "11590734000", "cashAndShortTermInvestments": "2379415000", "commonStockSharesOutstanding": "111175000", "intangibleAssetsExcludingGoodwill": "271203000", "cashAndCashEquivalentsAtCarryingValue": "2379415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146273000", "profitLoss": "None", "dividendPayout": "42167000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "31557000", "operatingCashflow": "352760000", "capitalExpenditures": "96234000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-291428000", "cashflowFromInvestment": "-104207000", "stockBasedCompensation": "16167000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42167000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69424000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176405000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1732932000, "cost_of_revenue": 979340000, "gross_profit": 753592000, "research_and_development": null, "selling_general_admin": 264727000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 328804000, "depreciation_amortisation": 176405000, "ebitda": 505209000, "interest_expense": 174596000, "interest_income": null, "other_non_operating": null, "pretax_income": 154208000, "tax_provision": 7935000, "effective_tax_rate": null, "net_income": 111943000, "net_income_continuing_ops": 146273000, "net_income_to_common": 111943000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2379415000, "short_term_investments": 500000000, "net_receivables": 317643000, "inventory": 72152000, "other_current_assets": null, "total_current_assets": 3372513000, "net_ppe": null, "goodwill": 39491000, "intangible_assets": 271203000, "goodwill_and_intangibles": 310694000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9917285000, "total_assets": 13289798000, "short_term_debt": 1291295000, "accounts_payable": 200652000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2601026000, "long_term_debt": 9739417000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11590734000, "total_liabilities": 14191760000, "total_debt": 11030712000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1866826000, "total_equity": -901962000, "shares_outstanding": 111175000, "operating_cash_flow": 352760000, "stock_based_compensation": 16167000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96234000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104207000, "dividends_paid": 42167000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -291428000, "free_cash_flow": 448994000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "328804000", "ebitda": "505209000", "netIncome": "111943000", "grossProfit": "753592000", "depreciation": "None", "totalRevenue": "1732932000", "costOfRevenue": "979340000", "interestIncome": "34884000", "incomeBeforeTax": "154208000", "interestExpense": "174596000", "operatingIncome": "269658000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "7935000", "reportedCurrency": "USD", "netInterestIncome": "-139712000", "nonInterestIncome": "None", "operatingExpenses": "483934000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "979340000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176405000", "sellingGeneralAndAdministrative": "264727000", "netIncomeFromContinuingOperations": "146273000" }, "balance": { "goodwill": "39491000", "inventory": "72152000", "commonStock": "1335000", "currentDebt": "None", "investments": "None", "totalAssets": "13289798000", "longTermDebt": "9739417000", "shortTermDebt": "1291295000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "271203000", "reportedCurrency": "USD", "retainedEarnings": "-1866826000", "totalLiabilities": "14191760000", "otherCurrentAssets": "103303000", "totalCurrentAssets": "3372513000", "currentLongTermDebt": "1291295000", "longTermInvestments": "None", "shortTermInvestments": "500000000", "currentNetReceivables": "317643000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9917285000", "currentAccountsPayable": "200652000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12647610000", "totalShareholderEquity": "-901962000", "capitalLeaseObligations": "1616898000", "otherCurrentLiabilities": "469217000", "totalCurrentLiabilities": "2601026000", "otherNonCurrentLiabilities": "234419000", "totalNonCurrentLiabilities": "11590734000", "cashAndShortTermInvestments": "2379415000", "commonStockSharesOutstanding": "111175000", "intangibleAssetsExcludingGoodwill": "271203000", "cashAndCashEquivalentsAtCarryingValue": "2379415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146273000", "profitLoss": "None", "dividendPayout": "42167000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "31557000", "operatingCashflow": "352760000", "capitalExpenditures": "96234000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-291428000", "cashflowFromInvestment": "-104207000", "stockBasedCompensation": "16167000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42167000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69424000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176405000", "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": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "income_statement": { "revenue": 1862909000, "cost_of_revenue": 1034349000, "gross_profit": 828560000, "ebit": 378916000, "ebitda": 553849000, "pretax_income": 196512000, "tax_provision": 20014000, "net_income": 144216000, "net_income_to_common": 144216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2420203000, "total_current_assets": 3770912000, "total_assets": 13470736000, "short_term_debt": 1291488000, "long_term_debt": 9920130000, "total_debt": 11211618000, "total_liabilities": 14417116000, "total_equity": -946380000, "shares_outstanding": 111333000, "goodwill_and_intangibles": 317945000 }, "cash_flow": { "operating_cash_flow": 315094000, "capital_expenditure": 97717000, "free_cash_flow": 412811000, "dividends_paid": 27959000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204170, "ticker_id": 8990, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "378916000", "ebitda": "553849000", "netIncome": "144216000", "grossProfit": "828560000", "depreciation": "None", "totalRevenue": "1862909000", "costOfRevenue": "1034349000", "interestIncome": "40172000", "incomeBeforeTax": "196512000", "interestExpense": "182404000", "operatingIncome": "362941000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "20014000", "reportedCurrency": "USD", "netInterestIncome": "-142232000", "nonInterestIncome": "None", "operatingExpenses": "465619000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1034349000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174933000", "sellingGeneralAndAdministrative": "271616000", "netIncomeFromContinuingOperations": "176498000" }, "balance": { "goodwill": "40622000", "inventory": "73686000", "commonStock": "1335000", "currentDebt": "None", "investments": "None", "totalAssets": "13470736000", "longTermDebt": "9920130000", "shortTermDebt": "1291488000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "277323000", "reportedCurrency": "USD", "retainedEarnings": "-1950755000", "totalLiabilities": "14417116000", "otherCurrentAssets": "131099000", "totalCurrentAssets": "3770912000", "currentLongTermDebt": "1291488000", "longTermInvestments": "None", "shortTermInvestments": "848732000", "currentNetReceivables": "297192000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9699824000", "currentAccountsPayable": "176420000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12846653000", "totalShareholderEquity": "-946380000", "capitalLeaseObligations": "1635035000", "otherCurrentLiabilities": "491605000", "totalCurrentLiabilities": "2633120000", "otherNonCurrentLiabilities": "228831000", "totalNonCurrentLiabilities": "11783996000", "cashAndShortTermInvestments": "2420203000", "commonStockSharesOutstanding": "111333000", "intangibleAssetsExcludingGoodwill": "277323000", "cashAndCashEquivalentsAtCarryingValue": "2420203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144216000", "profitLoss": "None", "dividendPayout": "27959000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-21728000", "operatingCashflow": "315094000", "capitalExpenditures": "97717000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-604363000", "cashflowFromInvestment": "-167419000", "stockBasedCompensation": "14369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27959000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174933000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1862909000, "cost_of_revenue": 1034349000, "gross_profit": 828560000, "research_and_development": null, "selling_general_admin": 271616000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 378916000, "depreciation_amortisation": 174933000, "ebitda": 553849000, "interest_expense": 182404000, "interest_income": null, "other_non_operating": null, "pretax_income": 196512000, "tax_provision": 20014000, "effective_tax_rate": null, "net_income": 144216000, "net_income_continuing_ops": 176498000, "net_income_to_common": 144216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2420203000, "short_term_investments": 848732000, "net_receivables": 297192000, "inventory": 73686000, "other_current_assets": null, "total_current_assets": 3770912000, "net_ppe": null, "goodwill": 40622000, "intangible_assets": 277323000, "goodwill_and_intangibles": 317945000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9699824000, "total_assets": 13470736000, "short_term_debt": 1291488000, "accounts_payable": 176420000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2633120000, "long_term_debt": 9920130000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11783996000, "total_liabilities": 14417116000, "total_debt": 11211618000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1950755000, "total_equity": -946380000, "shares_outstanding": 111333000, "operating_cash_flow": 315094000, "stock_based_compensation": 14369000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97717000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -167419000, "dividends_paid": 27959000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -604363000, "free_cash_flow": 412811000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "378916000", "ebitda": "553849000", "netIncome": "144216000", "grossProfit": "828560000", "depreciation": "None", "totalRevenue": "1862909000", "costOfRevenue": "1034349000", "interestIncome": "40172000", "incomeBeforeTax": "196512000", "interestExpense": "182404000", "operatingIncome": "362941000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "20014000", "reportedCurrency": "USD", "netInterestIncome": "-142232000", "nonInterestIncome": "None", "operatingExpenses": "465619000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1034349000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174933000", "sellingGeneralAndAdministrative": "271616000", "netIncomeFromContinuingOperations": "176498000" }, "balance": { "goodwill": "40622000", "inventory": "73686000", "commonStock": "1335000", "currentDebt": "None", "investments": "None", "totalAssets": "13470736000", "longTermDebt": "9920130000", "shortTermDebt": "1291488000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "277323000", "reportedCurrency": "USD", "retainedEarnings": "-1950755000", "totalLiabilities": "14417116000", "otherCurrentAssets": "131099000", "totalCurrentAssets": "3770912000", "currentLongTermDebt": "1291488000", "longTermInvestments": "None", "shortTermInvestments": "848732000", "currentNetReceivables": "297192000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9699824000", "currentAccountsPayable": "176420000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12846653000", "totalShareholderEquity": "-946380000", "capitalLeaseObligations": "1635035000", "otherCurrentLiabilities": "491605000", "totalCurrentLiabilities": "2633120000", "otherNonCurrentLiabilities": "228831000", "totalNonCurrentLiabilities": "11783996000", "cashAndShortTermInvestments": "2420203000", "commonStockSharesOutstanding": "111333000", "intangibleAssetsExcludingGoodwill": "277323000", "cashAndCashEquivalentsAtCarryingValue": "2420203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144216000", "profitLoss": "None", "dividendPayout": "27959000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-21728000", "operatingCashflow": "315094000", "capitalExpenditures": "97717000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-604363000", "cashflowFromInvestment": "-167419000", "stockBasedCompensation": "14369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27959000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174933000", "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": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "income_statement": { "revenue": 1840460000, "cost_of_revenue": 1023116000, "gross_profit": 817344000, "ebit": 459324000, "ebitda": 635851000, "pretax_income": 274369000, "tax_provision": -499408000, "net_income": 729156000, "net_income_to_common": 729156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2879186000, "total_current_assets": 4241621000, "total_assets": 13996223000, "short_term_debt": 709593000, "long_term_debt": 11028744000, "total_debt": 11738337000, "total_liabilities": 15097157000, "total_equity": -1100934000, "shares_outstanding": 112033000, "goodwill_and_intangibles": 329708000 }, "cash_flow": { "operating_cash_flow": 441329000, "capital_expenditure": 114827000, "free_cash_flow": 556156000, "dividends_paid": 28013000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204171, "ticker_id": 8990, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "459324000", "ebitda": "635851000", "netIncome": "729156000", "grossProfit": "817344000", "depreciation": "None", "totalRevenue": "1840460000", "costOfRevenue": "1023116000", "interestIncome": "44931000", "incomeBeforeTax": "274369000", "interestExpense": "184955000", "operatingIncome": "357725000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-499408000", "reportedCurrency": "USD", "netInterestIncome": "-140024000", "nonInterestIncome": "None", "operatingExpenses": "459619000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1023116000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176527000", "sellingGeneralAndAdministrative": "279484000", "netIncomeFromContinuingOperations": "773777000" }, "balance": { "goodwill": "18463000", "inventory": "75552000", "commonStock": "1330000", "currentDebt": "None", "investments": "None", "totalAssets": "13996223000", "longTermDebt": "11028744000", "shortTermDebt": "709593000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "311245000", "reportedCurrency": "USD", "retainedEarnings": "-2066953000", "totalLiabilities": "15097157000", "otherCurrentAssets": "99979000", "totalCurrentAssets": "4241621000", "currentLongTermDebt": "709593000", "longTermInvestments": "None", "shortTermInvestments": "845192000", "currentNetReceivables": "341712000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9754602000", "currentAccountsPayable": "208263000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13370086000", "totalShareholderEquity": "-1100934000", "capitalLeaseObligations": "1631749000", "otherCurrentLiabilities": "566478000", "totalCurrentLiabilities": "2200454000", "otherNonCurrentLiabilities": "236210000", "totalNonCurrentLiabilities": "12896703000", "cashAndShortTermInvestments": "2879186000", "commonStockSharesOutstanding": "112033000", "intangibleAssetsExcludingGoodwill": "311245000", "cashAndCashEquivalentsAtCarryingValue": "2879186000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "773777000", "profitLoss": "None", "dividendPayout": "28013000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "28093000", "operatingCashflow": "441329000", "capitalExpenditures": "114827000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-191351000", "cashflowFromInvestment": "-164155000", "stockBasedCompensation": "15376000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28013000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-141436000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176527000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1840460000, "cost_of_revenue": 1023116000, "gross_profit": 817344000, "research_and_development": null, "selling_general_admin": 279484000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 459324000, "depreciation_amortisation": 176527000, "ebitda": 635851000, "interest_expense": 184955000, "interest_income": null, "other_non_operating": null, "pretax_income": 274369000, "tax_provision": -499408000, "effective_tax_rate": null, "net_income": 729156000, "net_income_continuing_ops": 773777000, "net_income_to_common": 729156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2879186000, "short_term_investments": 845192000, "net_receivables": 341712000, "inventory": 75552000, "other_current_assets": null, "total_current_assets": 4241621000, "net_ppe": null, "goodwill": 18463000, "intangible_assets": 311245000, "goodwill_and_intangibles": 329708000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9754602000, "total_assets": 13996223000, "short_term_debt": 709593000, "accounts_payable": 208263000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2200454000, "long_term_debt": 11028744000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12896703000, "total_liabilities": 15097157000, "total_debt": 11738337000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2066953000, "total_equity": -1100934000, "shares_outstanding": 112033000, "operating_cash_flow": 441329000, "stock_based_compensation": 15376000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 114827000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -164155000, "dividends_paid": 28013000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -191351000, "free_cash_flow": 556156000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "459324000", "ebitda": "635851000", "netIncome": "729156000", "grossProfit": "817344000", "depreciation": "None", "totalRevenue": "1840460000", "costOfRevenue": "1023116000", "interestIncome": "44931000", "incomeBeforeTax": "274369000", "interestExpense": "184955000", "operatingIncome": "357725000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-499408000", "reportedCurrency": "USD", "netInterestIncome": "-140024000", "nonInterestIncome": "None", "operatingExpenses": "459619000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1023116000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176527000", "sellingGeneralAndAdministrative": "279484000", "netIncomeFromContinuingOperations": "773777000" }, "balance": { "goodwill": "18463000", "inventory": "75552000", "commonStock": "1330000", "currentDebt": "None", "investments": "None", "totalAssets": "13996223000", "longTermDebt": "11028744000", "shortTermDebt": "709593000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "311245000", "reportedCurrency": "USD", "retainedEarnings": "-2066953000", "totalLiabilities": "15097157000", "otherCurrentAssets": "99979000", "totalCurrentAssets": "4241621000", "currentLongTermDebt": "709593000", "longTermInvestments": "None", "shortTermInvestments": "845192000", "currentNetReceivables": "341712000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9754602000", "currentAccountsPayable": "208263000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13370086000", "totalShareholderEquity": "-1100934000", "capitalLeaseObligations": "1631749000", "otherCurrentLiabilities": "566478000", "totalCurrentLiabilities": "2200454000", "otherNonCurrentLiabilities": "236210000", "totalNonCurrentLiabilities": "12896703000", "cashAndShortTermInvestments": "2879186000", "commonStockSharesOutstanding": "112033000", "intangibleAssetsExcludingGoodwill": "311245000", "cashAndCashEquivalentsAtCarryingValue": "2879186000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "773777000", "profitLoss": "None", "dividendPayout": "28013000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "28093000", "operatingCashflow": "441329000", "capitalExpenditures": "114827000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-191351000", "cashflowFromInvestment": "-164155000", "stockBasedCompensation": "15376000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28013000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-141436000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176527000", "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": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "income_statement": { "revenue": 1671936000, "cost_of_revenue": 958912000, "gross_profit": 713024000, "ebit": 65281000, "ebitda": 237250000, "pretax_income": -123290000, "tax_provision": -2749000, "net_income": -116678000, "net_income_to_common": -116678000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2788108000, "total_current_assets": 4031176000, "total_assets": 13336261000, "short_term_debt": 112099000, "long_term_debt": 11678732000, "total_debt": 11790831000, "total_liabilities": 15045310000, "total_equity": -1709049000, "shares_outstanding": 112797000, "goodwill_and_intangibles": 340397000 }, "cash_flow": { "operating_cash_flow": 275811000, "capital_expenditure": 134117000, "free_cash_flow": 409928000, "dividends_paid": 28011000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204173, "ticker_id": 8990, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65281000", "ebitda": "237250000", "netIncome": "-116678000", "grossProfit": "713024000", "depreciation": "None", "totalRevenue": "1671936000", "costOfRevenue": "958912000", "interestIncome": "46534000", "incomeBeforeTax": "-123290000", "interestExpense": "188571000", "operatingIncome": "62595000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2749000", "reportedCurrency": "USD", "netInterestIncome": "-139109000", "nonInterestIncome": "None", "operatingExpenses": "650429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "958912000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171969000", "sellingGeneralAndAdministrative": "268445000", "netIncomeFromContinuingOperations": "-120541000" }, "balance": { "goodwill": "59618000", "inventory": "75071000", "commonStock": "1330000", "currentDebt": "None", "investments": "None", "totalAssets": "13336261000", "longTermDebt": "11678732000", "shortTermDebt": "112099000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "280779000", "reportedCurrency": "USD", "retainedEarnings": "-2767938000", "totalLiabilities": "15045310000", "otherCurrentAssets": "126954000", "totalCurrentAssets": "4031176000", "currentLongTermDebt": "112099000", "longTermInvestments": "None", "shortTermInvestments": "791676000", "currentNetReceivables": "249367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9305085000", "currentAccountsPayable": "187898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13405784000", "totalShareholderEquity": "-1709049000", "capitalLeaseObligations": "1614953000", "otherCurrentLiabilities": "558678000", "totalCurrentLiabilities": "1514034000", "otherNonCurrentLiabilities": "237591000", "totalNonCurrentLiabilities": "13531276000", "cashAndShortTermInvestments": "2788108000", "commonStockSharesOutstanding": "112797000", "intangibleAssetsExcludingGoodwill": "280779000", "cashAndCashEquivalentsAtCarryingValue": "2788108000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-120541000", "profitLoss": "None", "dividendPayout": "28011000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-33711000", "operatingCashflow": "275811000", "capitalExpenditures": "134117000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-509048000", "cashflowFromInvestment": "-634117000", "stockBasedCompensation": "16144000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28011000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58925000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171969000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1671936000, "cost_of_revenue": 958912000, "gross_profit": 713024000, "research_and_development": null, "selling_general_admin": 268445000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65281000, "depreciation_amortisation": 171969000, "ebitda": 237250000, "interest_expense": 188571000, "interest_income": null, "other_non_operating": null, "pretax_income": -123290000, "tax_provision": -2749000, "effective_tax_rate": null, "net_income": -116678000, "net_income_continuing_ops": -120541000, "net_income_to_common": -116678000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2788108000, "short_term_investments": 791676000, "net_receivables": 249367000, "inventory": 75071000, "other_current_assets": null, "total_current_assets": 4031176000, "net_ppe": null, "goodwill": 59618000, "intangible_assets": 280779000, "goodwill_and_intangibles": 340397000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9305085000, "total_assets": 13336261000, "short_term_debt": 112099000, "accounts_payable": 187898000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1514034000, "long_term_debt": 11678732000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13531276000, "total_liabilities": 15045310000, "total_debt": 11790831000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2767938000, "total_equity": -1709049000, "shares_outstanding": 112797000, "operating_cash_flow": 275811000, "stock_based_compensation": 16144000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 134117000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -634117000, "dividends_paid": 28011000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -509048000, "free_cash_flow": 409928000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65281000", "ebitda": "237250000", "netIncome": "-116678000", "grossProfit": "713024000", "depreciation": "None", "totalRevenue": "1671936000", "costOfRevenue": "958912000", "interestIncome": "46534000", "incomeBeforeTax": "-123290000", "interestExpense": "188571000", "operatingIncome": "62595000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2749000", "reportedCurrency": "USD", "netInterestIncome": "-139109000", "nonInterestIncome": "None", "operatingExpenses": "650429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "958912000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171969000", "sellingGeneralAndAdministrative": "268445000", "netIncomeFromContinuingOperations": "-120541000" }, "balance": { "goodwill": "59618000", "inventory": "75071000", "commonStock": "1330000", "currentDebt": "None", "investments": "None", "totalAssets": "13336261000", "longTermDebt": "11678732000", "shortTermDebt": "112099000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "280779000", "reportedCurrency": "USD", "retainedEarnings": "-2767938000", "totalLiabilities": "15045310000", "otherCurrentAssets": "126954000", "totalCurrentAssets": "4031176000", "currentLongTermDebt": "112099000", "longTermInvestments": "None", "shortTermInvestments": "791676000", "currentNetReceivables": "249367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9305085000", "currentAccountsPayable": "187898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13405784000", "totalShareholderEquity": "-1709049000", "capitalLeaseObligations": "1614953000", "otherCurrentLiabilities": "558678000", "totalCurrentLiabilities": "1514034000", "otherNonCurrentLiabilities": "237591000", "totalNonCurrentLiabilities": "13531276000", "cashAndShortTermInvestments": "2788108000", "commonStockSharesOutstanding": "112797000", "intangibleAssetsExcludingGoodwill": "280779000", "cashAndCashEquivalentsAtCarryingValue": "2788108000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-120541000", "profitLoss": "None", "dividendPayout": "28011000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-33711000", "operatingCashflow": "275811000", "capitalExpenditures": "134117000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-509048000", "cashflowFromInvestment": "-634117000", "stockBasedCompensation": "16144000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28011000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58925000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171969000", "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": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "income_statement": { "revenue": 1595822000, "cost_of_revenue": 907347000, "gross_profit": 688475000, "ebit": 322383000, "ebitda": 492345000, "pretax_income": 132140000, "tax_provision": 4305000, "net_income": 105184000, "net_income_to_common": 105184000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3653966000, "total_current_assets": 4351764000, "total_assets": 13783686000, "short_term_debt": 41250000, "long_term_debt": 12101477000, "total_debt": 12142727000, "total_liabilities": 15290850000, "total_equity": -1507164000, "shares_outstanding": 113198000, "goodwill_and_intangibles": 444807000 }, "cash_flow": { "operating_cash_flow": 361248000, "capital_expenditure": 126025000, "free_cash_flow": 487273000, "dividends_paid": 28534000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204174, "ticker_id": 8990, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:27:46.055217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "322383000", "ebitda": "492345000", "netIncome": "105184000", "grossProfit": "688475000", "depreciation": "None", "totalRevenue": "1595822000", "costOfRevenue": "907347000", "interestIncome": "44127000", "incomeBeforeTax": "132140000", "interestExpense": "190243000", "operatingIncome": "250336000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4305000", "reportedCurrency": "USD", "netInterestIncome": "-149491000", "nonInterestIncome": "None", "operatingExpenses": "438139000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "72047000", "costofGoodsAndServicesSold": "907347000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169962000", "sellingGeneralAndAdministrative": "257321000", "netIncomeFromContinuingOperations": "127835000" }, "balance": { "goodwill": "57261000", "inventory": "70979000", "commonStock": "1329000", "currentDebt": "None", "investments": "None", "totalAssets": "13783686000", "longTermDebt": "12101477000", "shortTermDebt": "41250000", "treasuryStock": "-1635966000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "387546000", "reportedCurrency": "USD", "retainedEarnings": "-2622773000", "totalLiabilities": "15290850000", "otherCurrentAssets": "108824000", "totalCurrentAssets": "4351764000", "currentLongTermDebt": "41250000", "longTermInvestments": "None", "shortTermInvestments": "288201000", "currentNetReceivables": "229794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9431922000", "currentAccountsPayable": "178486000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6771322000", "shortLongTermDebtTotal": "13753514000", "totalShareholderEquity": "-1507164000", "capitalLeaseObligations": "1610787000", "otherCurrentLiabilities": "485909000", "totalCurrentLiabilities": "1346047000", "otherNonCurrentLiabilities": "232539000", "totalNonCurrentLiabilities": "13944803000", "cashAndShortTermInvestments": "3653966000", "commonStockSharesOutstanding": "113198000", "intangibleAssetsExcludingGoodwill": "387546000", "cashAndCashEquivalentsAtCarryingValue": "3653966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127835000", "profitLoss": "None", "dividendPayout": "28534000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "6881000", "operatingCashflow": "361248000", "capitalExpenditures": "126025000", "changeInReceivables": "1559000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139810000", "cashflowFromInvestment": "-412311000", "stockBasedCompensation": "18285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28534000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-190873000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1260000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169962000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1595822000, "cost_of_revenue": 907347000, "gross_profit": 688475000, "research_and_development": null, "selling_general_admin": 257321000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 322383000, "depreciation_amortisation": 169962000, "ebitda": 492345000, "interest_expense": 190243000, "interest_income": null, "other_non_operating": null, "pretax_income": 132140000, "tax_provision": 4305000, "effective_tax_rate": null, "net_income": 105184000, "net_income_continuing_ops": 127835000, "net_income_to_common": 105184000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3653966000, "short_term_investments": 288201000, "net_receivables": 229794000, "inventory": 70979000, "other_current_assets": null, "total_current_assets": 4351764000, "net_ppe": null, "goodwill": 57261000, "intangible_assets": 387546000, "goodwill_and_intangibles": 444807000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9431922000, "total_assets": 13783686000, "short_term_debt": 41250000, "accounts_payable": 178486000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1346047000, "long_term_debt": 12101477000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13944803000, "total_liabilities": 15290850000, "total_debt": 12142727000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2622773000, "total_equity": -1507164000, "shares_outstanding": 113198000, "operating_cash_flow": 361248000, "stock_based_compensation": 18285000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 126025000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -412311000, "dividends_paid": 28534000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -139810000, "free_cash_flow": 487273000, "net_change_in_cash": -190873000 }, "raw_data": { "income": { "ebit": "322383000", "ebitda": "492345000", "netIncome": "105184000", "grossProfit": "688475000", "depreciation": "None", "totalRevenue": "1595822000", "costOfRevenue": "907347000", "interestIncome": "44127000", "incomeBeforeTax": "132140000", "interestExpense": "190243000", "operatingIncome": "250336000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4305000", "reportedCurrency": "USD", "netInterestIncome": "-149491000", "nonInterestIncome": "None", "operatingExpenses": "438139000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "72047000", "costofGoodsAndServicesSold": "907347000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169962000", "sellingGeneralAndAdministrative": "257321000", "netIncomeFromContinuingOperations": "127835000" }, "balance": { "goodwill": "57261000", "inventory": "70979000", "commonStock": "1329000", "currentDebt": "None", "investments": "None", "totalAssets": "13783686000", "longTermDebt": "12101477000", "shortTermDebt": "41250000", "treasuryStock": "-1635966000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "387546000", "reportedCurrency": "USD", "retainedEarnings": "-2622773000", "totalLiabilities": "15290850000", "otherCurrentAssets": "108824000", "totalCurrentAssets": "4351764000", "currentLongTermDebt": "41250000", "longTermInvestments": "None", "shortTermInvestments": "288201000", "currentNetReceivables": "229794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9431922000", "currentAccountsPayable": "178486000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6771322000", "shortLongTermDebtTotal": "13753514000", "totalShareholderEquity": "-1507164000", "capitalLeaseObligations": "1610787000", "otherCurrentLiabilities": "485909000", "totalCurrentLiabilities": "1346047000", "otherNonCurrentLiabilities": "232539000", "totalNonCurrentLiabilities": "13944803000", "cashAndShortTermInvestments": "3653966000", "commonStockSharesOutstanding": "113198000", "intangibleAssetsExcludingGoodwill": "387546000", "cashAndCashEquivalentsAtCarryingValue": "3653966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127835000", "profitLoss": "None", "dividendPayout": "28534000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "6881000", "operatingCashflow": "361248000", "capitalExpenditures": "126025000", "changeInReceivables": "1559000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139810000", "cashflowFromInvestment": "-412311000", "stockBasedCompensation": "18285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28534000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-190873000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1260000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169962000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }