{ "ticker": { "uuid": "aca46541-87e5-47df-a64b-1f5e0a495f18", "symbol": "EQT", "name": "EQT Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/aca46541-87e5-47df-a64b-1f5e0a495f18/", "api_url": "https://sharemaestro.com/factors/api/tickers/aca46541-87e5-47df-a64b-1f5e0a495f18/" }, "ticker_metadata": { "id": 1321, "uuid": "aca46541-87e5-47df-a64b-1f5e0a495f18", "symbol": "EQT", "name": "EQT Corporation", "asset_type": "equity", "market_cap": 34507620000, "stock_exchange_id": 3, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "EQT Corporation is a natural gas production company in the United States. The company is headquartered in Pittsburgh, Pennsylvania.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "aca46541-87e5-47df-a64b-1f5e0a495f18", "symbol": "EQT", "name": "EQT Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/aca46541-87e5-47df-a64b-1f5e0a495f18/", "api_url": "https://sharemaestro.com/factors/api/tickers/aca46541-87e5-47df-a64b-1f5e0a495f18/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.9, "value": 0.92, "quality": 0.97, "momentum": 0.22, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 53.75, "market_cap": 33601060000, "pe_ratio": 10.0271, "earnings_yield": 0.0997, "ebitda_to_ev": 0.1892, "shareholder_yield": 0.0119, "roe": 0.1334, "piotroski_f_score": 8, "momentum_12_1": 0.0041, "volatility_252d": 0.333 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:50.178369+00:00", "batch_id": "" }, "size": { "price_close": 53.75, "market_cap": 33601060000, "market_cap_usd": 33601060000, "enterprise_value": 39266903000, "shares_outstanding": 625136000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 10.0271, "pb_ratio": 1.3377, "ptbv_ratio": 1.4699, "ps_ratio": 3.349, "pcf_ratio": 5.2177, "pfcf_ratio": 3.8103, "ev_ebitda": 5.2852, "ev_ebit": 8.1888, "ev_sales": 3.9137, "ev_fcf": 4.4528, "earnings_yield": 0.0997, "fcf_yield": 0.2246, "price_to_sales": 3.349, "price_to_book": 1.3377, "price_to_cashflow": 5.2177, "ebitda_to_ev": 0.1892, "sales_yield": 0.2555 }, "yield": { "dividend_yield": 0.0119, "buyback_yield": 0, "shareholder_yield": 0.0119, "debt_paydown_yield": null, "total_yield": 0.0119 }, "quality": { "gross_margin": 0.6405, "operating_margin": 0.4779, "net_margin": 0.334, "ebitda_margin": 0.7405, "fcf_margin": 0.8789, "roe": 0.1334, "roa": 0.0804, "roic": 0.1215, "roc_greenblatt": null, "asset_turnover": 0.2406, "cash_conversion": 2.6316, "accruals_ratio": -0.0741, "sbc_to_revenue": 0.0064, "piotroski_f_score": 8, "altman_z_score": 2.3479, "earnings_stability_5y": 1.2042, "revenue_stability_5y": 0.5111, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1541, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.5138, "net_debt_to_ebitda": 0.7626, "debt_to_assets": 0.1437, "interest_coverage": 11.4745, "current_ratio": 0.658, "quick_ratio": 0.658, "net_debt": 5665843000, "local_beta": 0.0003, "volatility_252d": 0.333, "volatility_60d": 0.7286, "max_drawdown_12m": -0.202, "risk_adjusted_momentum": 0.0122 }, "growth": { "revenue_growth_1y": 0.5837, "revenue_growth_3y_cagr": -0.0925, "revenue_growth_5y_cagr": 0.2783, "eps_growth_1y": 8.0758, "eps_growth_3y_cagr": 0.0481, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.566, "book_value_growth_1y": 0.0333, "revenue_growth": 0.5837, "earnings_growth": 8.0758 }, "momentum": { "price_return_1m": -0.0395, "price_return_3m": -0.13, "price_return_6m": -0.1091, "price_return_9m": 0.0507, "price_return_12m": -0.0356, "price_return_12m_ex1m": 0.0041, "momentum_6m": -0.1091, "momentum_12m": -0.0356, "momentum_12_1": 0.0041, "distance_from_52w_high": -0.202, "distance_from_52w_low": 0.1022, "relative_strength": -0.1355 }, "raw_ttm": { "revenue_ttm": 10033148000, "gross_profit_ttm": 6426048000, "ebit_ttm": 4795215000, "ebitda_ttm": 7429622000, "net_income_ttm": 3351038000, "eps_diluted_ttm": 5.3605, "operating_cash_flow_ttm": 6439832000, "capital_expenditure_ttm": 2378678000, "fcf_ttm": 8818510000, "dividends_paid_ttm": 398606000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 417903000, "cash_and_equivalents": 326568000, "total_current_assets": 1556714000, "total_current_liabilities": 2365762000, "net_ppe": null, "total_assets": 41692278000, "total_debt": 5992411000, "total_equity": 25118761000, "net_working_capital": -628069000, "book_value_per_share": 40.1813, "retained_earnings": 5623137000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 22859506000, "tangible_book_per_share": 36.5673 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 19, "rank_pb": 33, "rank_ptbv": 30, "rank_ps": 67, "rank_pcf": 18, "rank_ev_ebitda": 13, "rank_ev_ebit": 35, "rank_earnings_yield": 19, "rank_fcf_yield": 13, "rank_dividend_yield": 43, "rank_shareholder_yield": 43, "rank_total_yield": 44, "rank_roe": 32, "rank_roc": 50, "rank_roic": 31, "rank_gross_margin": 28, "rank_fcf_margin": 6, "rank_piotroski": 6, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 1, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 8, "rank_momentum_12m": 67, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 65 }, "composites": { "value_composite": 8, "quality_composite": 3, "momentum_composite": 78, "growth_composite": 3, "yield_composite": 30, "svqf_composite": 10, "vc1_composite": 12, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 10, "quality_value_composite": 0.9447, "os_score": 0.9, "value_percentile": 0.92, "quality_percentile": 0.97, "momentum_percentile": 0.22, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": null, "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": 3986, "ticker_id": 1321, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:50.178369+00:00", "batch_id": "", "os_score_delta": null, "price_close": 53.75, "market_cap": 33601060000, "market_cap_usd": 33601060000, "enterprise_value": 39266903000, "shares_outstanding": 625136000, "fx_rate_to_usd": null, "pe_ratio": 10.02706027, "pb_ratio": 1.33768779, "ptbv_ratio": 1.46989441, "ps_ratio": 3.34900472, "pcf_ratio": 5.21769201, "pfcf_ratio": 3.81028768, "ev_ebitda": 5.2851818, "ev_ebit": 8.18876797, "ev_sales": 3.91371711, "ev_fcf": 4.45278205, "earnings_yield": 0.09973013, "fcf_yield": 0.2245787, "dividend_yield": 0.0118629, "buyback_yield": 0, "shareholder_yield": 0.0118629, "debt_paydown_yield": null, "total_yield": 0.0118629, "gross_margin": 0.64048173, "operating_margin": 0.47793723, "net_margin": 0.33399667, "ebitda_margin": 0.74050757, "fcf_margin": 0.8789375, "roe": 0.13340777, "roa": 0.08037551, "roic": 0.12146372, "roc_greenblatt": null, "asset_turnover": 0.24064763, "cash_conversion": 2.63157565, "accruals_ratio": -0.07408552, "sbc_to_revenue": 0.00644015, "debt_to_equity": 0.51376853, "net_debt_to_ebitda": 0.76260179, "debt_to_assets": 0.14372952, "interest_coverage": 11.47446896, "current_ratio": 0.65801801, "quick_ratio": 0.65801801, "net_debt": 5665843000, "revenue_growth_1y": 0.58371348, "revenue_growth_3y_cagr": -0.09251479, "revenue_growth_5y_cagr": 0.27826344, "eps_growth_1y": 8.07579599, "eps_growth_3y_cagr": 0.04814158, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.56596258, "book_value_growth_1y": 0.03327146, "piotroski_f_score": 8, "altman_z_score": 2.3479372, "earnings_stability_5y": 1.204181, "revenue_stability_5y": 0.511095, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03949249, "price_return_3m": -0.13000973, "price_return_6m": -0.10911996, "price_return_9m": 0.05073434, "price_return_12m": -0.03557517, "price_return_12m_ex1m": 0.0040784, "distance_from_52w_high": -0.20200368, "distance_from_52w_low": 0.10221366, "relative_strength": -0.13553875, "local_beta": 0.0003, "volatility_252d": 0.333039, "volatility_60d": 0.728554, "max_drawdown_12m": -0.20200368, "revenue_ttm": 10033148000, "gross_profit_ttm": 6426048000, "ebit_ttm": 4795215000, "ebitda_ttm": 7429622000, "net_income_ttm": 3351038000, "eps_diluted_ttm": 5.36049436, "operating_cash_flow_ttm": 6439832000, "capital_expenditure_ttm": 2378678000, "fcf_ttm": 8818510000, "dividends_paid_ttm": 398606000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 417903000, "cash_and_equivalents": 326568000, "total_current_assets": 1556714000, "total_current_liabilities": 2365762000, "net_ppe": null, "total_assets": 41692278000, "total_debt": 5992411000, "total_equity": 25118761000, "net_working_capital": -628069000, "book_value_per_share": 40.18127415, "retained_earnings": 5623137000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 22859506000, "tangible_book_per_share": 36.56725257, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 19, "rank_pb": 33, "rank_ptbv": 30, "rank_ps": 67, "rank_pcf": 18, "rank_ev_ebitda": 13, "rank_ev_ebit": 35, "rank_earnings_yield": 19, "rank_fcf_yield": 13, "rank_dividend_yield": 43, "rank_shareholder_yield": 43, "rank_total_yield": 44, "rank_roe": 32, "rank_roc": 50, "rank_roic": 31, "rank_gross_margin": 28, "rank_fcf_margin": 6, "rank_piotroski": 6, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 1, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 8, "rank_momentum_12m": 67, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 65, "value_composite": 8, "quality_composite": 3, "momentum_composite": 78, "growth_composite": 3, "yield_composite": 30, "svqf_composite": 10, "vc1_composite": 12, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 10, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": null, "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": 53.75, "os": 0.9, "value": 0.92, "quality": 0.97, "momentum": 0.22, "confidence": 1, "coverage": 1, "pe_ratio": 10.0271, "earnings_yield": 0.0997, "shareholder_yield": 0.0119, "roe": 0.1334, "momentum_12_1": 0.0041, "complete_fields": { "id": 3986, "ticker_id": 1321, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:50.178369+00:00", "batch_id": "", "os_score_delta": null, "price_close": 53.75, "market_cap": 33601060000, "market_cap_usd": 33601060000, "enterprise_value": 39266903000, "shares_outstanding": 625136000, "fx_rate_to_usd": null, "pe_ratio": 10.02706027, "pb_ratio": 1.33768779, "ptbv_ratio": 1.46989441, "ps_ratio": 3.34900472, "pcf_ratio": 5.21769201, "pfcf_ratio": 3.81028768, "ev_ebitda": 5.2851818, "ev_ebit": 8.18876797, "ev_sales": 3.91371711, "ev_fcf": 4.45278205, "earnings_yield": 0.09973013, "fcf_yield": 0.2245787, "dividend_yield": 0.0118629, "buyback_yield": 0, "shareholder_yield": 0.0118629, "debt_paydown_yield": null, "total_yield": 0.0118629, "gross_margin": 0.64048173, "operating_margin": 0.47793723, "net_margin": 0.33399667, "ebitda_margin": 0.74050757, "fcf_margin": 0.8789375, "roe": 0.13340777, "roa": 0.08037551, "roic": 0.12146372, "roc_greenblatt": null, "asset_turnover": 0.24064763, "cash_conversion": 2.63157565, "accruals_ratio": -0.07408552, "sbc_to_revenue": 0.00644015, "debt_to_equity": 0.51376853, "net_debt_to_ebitda": 0.76260179, "debt_to_assets": 0.14372952, "interest_coverage": 11.47446896, "current_ratio": 0.65801801, "quick_ratio": 0.65801801, "net_debt": 5665843000, "revenue_growth_1y": 0.58371348, "revenue_growth_3y_cagr": -0.09251479, "revenue_growth_5y_cagr": 0.27826344, "eps_growth_1y": 8.07579599, "eps_growth_3y_cagr": 0.04814158, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.56596258, "book_value_growth_1y": 0.03327146, "piotroski_f_score": 8, "altman_z_score": 2.3479372, "earnings_stability_5y": 1.204181, "revenue_stability_5y": 0.511095, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03949249, "price_return_3m": -0.13000973, "price_return_6m": -0.10911996, "price_return_9m": 0.05073434, "price_return_12m": -0.03557517, "price_return_12m_ex1m": 0.0040784, "distance_from_52w_high": -0.20200368, "distance_from_52w_low": 0.10221366, "relative_strength": -0.13553875, "local_beta": 0.0003, "volatility_252d": 0.333039, "volatility_60d": 0.728554, "max_drawdown_12m": -0.20200368, "revenue_ttm": 10033148000, "gross_profit_ttm": 6426048000, "ebit_ttm": 4795215000, "ebitda_ttm": 7429622000, "net_income_ttm": 3351038000, "eps_diluted_ttm": 5.36049436, "operating_cash_flow_ttm": 6439832000, "capital_expenditure_ttm": 2378678000, "fcf_ttm": 8818510000, "dividends_paid_ttm": 398606000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 417903000, "cash_and_equivalents": 326568000, "total_current_assets": 1556714000, "total_current_liabilities": 2365762000, "net_ppe": null, "total_assets": 41692278000, "total_debt": 5992411000, "total_equity": 25118761000, "net_working_capital": -628069000, "book_value_per_share": 40.18127415, "retained_earnings": 5623137000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 22859506000, "tangible_book_per_share": 36.56725257, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 19, "rank_pb": 33, "rank_ptbv": 30, "rank_ps": 67, "rank_pcf": 18, "rank_ev_ebitda": 13, "rank_ev_ebit": 35, "rank_earnings_yield": 19, "rank_fcf_yield": 13, "rank_dividend_yield": 43, "rank_shareholder_yield": 43, "rank_total_yield": 44, "rank_roe": 32, "rank_roc": 50, "rank_roic": 31, "rank_gross_margin": 28, "rank_fcf_margin": 6, "rank_piotroski": 6, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 1, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 8, "rank_momentum_12m": 67, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 65, "value_composite": 8, "quality_composite": 3, "momentum_composite": 78, "growth_composite": 3, "yield_composite": 30, "svqf_composite": 10, "vc1_composite": 12, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 10, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "income_statement": { "revenue": 9073181000, "cost_of_revenue": 4639654000, "gross_profit": 4433527000, "ebit": 3270910000, "ebitda": 5871300000, "pretax_income": 2977542000, "tax_provision": 651884000, "net_income": 2039247000, "net_income_to_common": 2039247000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110795000, "total_current_assets": 1895151000, "total_assets": 41792874000, "short_term_debt": 507119000, "long_term_debt": 7293209000, "total_debt": 7800328000, "total_liabilities": 14432726000, "total_equity": 23752677000, "shares_outstanding": 624541000, "goodwill_and_intangibles": 2262948000 }, "cash_flow": { "operating_cash_flow": 5125952000, "capital_expenditure": 2288425000, "free_cash_flow": 7414377000, "dividends_paid": 389633000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258284, "ticker_id": 1321, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3270910000", "ebitda": "5871300000", "netIncome": "2039247000", "grossProfit": "4433527000", "depreciation": "None", "totalRevenue": "9073181000", "costOfRevenue": "4639654000", "interestIncome": "249425000", "incomeBeforeTax": "2977542000", "interestExpense": "438695000", "operatingIncome": "3148403000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "651884000", "reportedCurrency": "USD", "netInterestIncome": "-438695000", "nonInterestIncome": "None", "operatingExpenses": "1285124000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4639654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2600390000", "sellingGeneralAndAdministrative": "380066000", "netIncomeFromContinuingOperations": "2325658000" }, "balance": { "goodwill": "2062462000", "inventory": "None", "commonStock": "19517761000", "currentDebt": "None", "investments": "None", "totalAssets": "41792874000", "longTermDebt": "7293209000", "shortTermDebt": "507119000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "200486000", "reportedCurrency": "USD", "retainedEarnings": "4237089000", "totalLiabilities": "14432726000", "otherCurrentAssets": "298641000", "totalCurrentAssets": "1895151000", "currentLongTermDebt": "507119000", "longTermInvestments": "3630577000", "shortTermInvestments": "None", "currentNetReceivables": "1485715000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39897723000", "currentAccountsPayable": "1367431000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33557808000", "shortLongTermDebtTotal": "7800328000", "totalShareholderEquity": "23752677000", "capitalLeaseObligations": "58124000", "otherCurrentLiabilities": "610291000", "totalCurrentLiabilities": "2484841000", "otherNonCurrentLiabilities": "1182666000", "totalNonCurrentLiabilities": "11947885000", "cashAndShortTermInvestments": "110795000", "commonStockSharesOutstanding": "624541000", "intangibleAssetsExcludingGoodwill": "200486000", "cashAndCashEquivalentsAtCarryingValue": "110795000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2325658000", "profitLoss": "None", "dividendPayout": "389633000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5125952000", "capitalExpenditures": "2288425000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2372343000", "cashflowFromInvestment": "-2844907000", "stockBasedCompensation": "60781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "389633000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2600390000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9073181000, "cost_of_revenue": 4639654000, "gross_profit": 4433527000, "research_and_development": null, "selling_general_admin": 380066000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3270910000, "depreciation_amortisation": 2600390000, "ebitda": 5871300000, "interest_expense": 438695000, "interest_income": null, "other_non_operating": null, "pretax_income": 2977542000, "tax_provision": 651884000, "effective_tax_rate": null, "net_income": 2039247000, "net_income_continuing_ops": 2325658000, "net_income_to_common": 2039247000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110795000, "short_term_investments": null, "net_receivables": 1485715000, "inventory": null, "other_current_assets": null, "total_current_assets": 1895151000, "net_ppe": null, "goodwill": 2062462000, "intangible_assets": 200486000, "goodwill_and_intangibles": 2262948000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39897723000, "total_assets": 41792874000, "short_term_debt": 507119000, "accounts_payable": 1367431000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2484841000, "long_term_debt": 7293209000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11947885000, "total_liabilities": 14432726000, "total_debt": 7800328000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4237089000, "total_equity": 23752677000, "shares_outstanding": 624541000, "operating_cash_flow": 5125952000, "stock_based_compensation": 60781000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2288425000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2844907000, "dividends_paid": 389633000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2372343000, "free_cash_flow": 7414377000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3270910000", "ebitda": "5871300000", "netIncome": "2039247000", "grossProfit": "4433527000", "depreciation": "None", "totalRevenue": "9073181000", "costOfRevenue": "4639654000", "interestIncome": "249425000", "incomeBeforeTax": "2977542000", "interestExpense": "438695000", "operatingIncome": "3148403000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "651884000", "reportedCurrency": "USD", "netInterestIncome": "-438695000", "nonInterestIncome": "None", "operatingExpenses": "1285124000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4639654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2600390000", "sellingGeneralAndAdministrative": "380066000", "netIncomeFromContinuingOperations": "2325658000" }, "balance": { "goodwill": "2062462000", "inventory": "None", "commonStock": "19517761000", "currentDebt": "None", "investments": "None", "totalAssets": "41792874000", "longTermDebt": "7293209000", "shortTermDebt": "507119000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "200486000", "reportedCurrency": "USD", "retainedEarnings": "4237089000", "totalLiabilities": "14432726000", "otherCurrentAssets": "298641000", "totalCurrentAssets": "1895151000", "currentLongTermDebt": "507119000", "longTermInvestments": "3630577000", "shortTermInvestments": "None", "currentNetReceivables": "1485715000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39897723000", "currentAccountsPayable": "1367431000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33557808000", "shortLongTermDebtTotal": "7800328000", "totalShareholderEquity": "23752677000", "capitalLeaseObligations": "58124000", "otherCurrentLiabilities": "610291000", "totalCurrentLiabilities": "2484841000", "otherNonCurrentLiabilities": "1182666000", "totalNonCurrentLiabilities": "11947885000", "cashAndShortTermInvestments": "110795000", "commonStockSharesOutstanding": "624541000", "intangibleAssetsExcludingGoodwill": "200486000", "cashAndCashEquivalentsAtCarryingValue": "110795000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2325658000", "profitLoss": "None", "dividendPayout": "389633000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5125952000", "capitalExpenditures": "2288425000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2372343000", "cashflowFromInvestment": "-2844907000", "stockBasedCompensation": "60781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "389633000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2600390000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "income_statement": { "revenue": 5222192000, "cost_of_revenue": 4454973000, "gross_profit": 767219000, "ebit": 719019000, "ebitda": 2881369000, "pretax_income": 264194000, "tax_provision": 22079000, "net_income": 230577000, "net_income_to_common": 230577000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 202093000, "total_current_assets": 1714679000, "total_assets": 39830255000, "short_term_debt": 362678000, "long_term_debt": 9003377000, "total_debt": 9366055000, "total_liabilities": 15552119000, "total_equity": 20597628000, "shares_outstanding": 559603000, "goodwill_and_intangibles": 2294738000 }, "cash_flow": { "operating_cash_flow": 2826973000, "capital_expenditure": 2253709000, "free_cash_flow": 5080682000, "dividends_paid": 326581000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258289, "ticker_id": 1321, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "719019000", "ebitda": "2881369000", "netIncome": "230577000", "grossProfit": "767219000", "depreciation": "None", "totalRevenue": "5222192000", "costOfRevenue": "4454973000", "interestIncome": "352803000", "incomeBeforeTax": "264194000", "interestExpense": "454825000", "operatingIncome": "685296000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "22079000", "reportedCurrency": "USD", "netInterestIncome": "-454825000", "nonInterestIncome": "None", "operatingExpenses": "81923000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4454973000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2162350000", "sellingGeneralAndAdministrative": "284490000", "netIncomeFromContinuingOperations": "242115000" }, "balance": { "goodwill": "2079481000", "inventory": "None", "commonStock": "18014711000", "currentDebt": "None", "investments": "None", "totalAssets": "39830255000", "longTermDebt": "9003377000", "shortTermDebt": "362678000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "215257000", "reportedCurrency": "USD", "retainedEarnings": "2585238000", "totalLiabilities": "15552119000", "otherCurrentAssets": "282600000", "totalCurrentAssets": "1714679000", "currentLongTermDebt": "320800000", "longTermInvestments": "3617397000", "shortTermInvestments": "None", "currentNetReceivables": "1229986000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38115576000", "currentAccountsPayable": "1177656000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31843117000", "shortLongTermDebtTotal": "9366055000", "totalShareholderEquity": "20597628000", "capitalLeaseObligations": "41878000", "otherCurrentLiabilities": "782328000", "totalCurrentLiabilities": "2461549000", "otherNonCurrentLiabilities": "1236090000", "totalNonCurrentLiabilities": "13090570000", "cashAndShortTermInvestments": "202093000", "commonStockSharesOutstanding": "559603000", "intangibleAssetsExcludingGoodwill": "215257000", "cashAndCashEquivalentsAtCarryingValue": "202093000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "242115000", "profitLoss": "None", "dividendPayout": "326581000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2826973000", "capitalExpenditures": "2253709000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1125875000", "cashflowFromInvestment": "-1579982000", "stockBasedCompensation": "158344000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "326581000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2162350000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5222192000, "cost_of_revenue": 4454973000, "gross_profit": 767219000, "research_and_development": null, "selling_general_admin": 284490000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 719019000, "depreciation_amortisation": 2162350000, "ebitda": 2881369000, "interest_expense": 454825000, "interest_income": null, "other_non_operating": null, "pretax_income": 264194000, "tax_provision": 22079000, "effective_tax_rate": null, "net_income": 230577000, "net_income_continuing_ops": 242115000, "net_income_to_common": 230577000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 202093000, "short_term_investments": null, "net_receivables": 1229986000, "inventory": null, "other_current_assets": null, "total_current_assets": 1714679000, "net_ppe": null, "goodwill": 2079481000, "intangible_assets": 215257000, "goodwill_and_intangibles": 2294738000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38115576000, "total_assets": 39830255000, "short_term_debt": 362678000, "accounts_payable": 1177656000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2461549000, "long_term_debt": 9003377000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13090570000, "total_liabilities": 15552119000, "total_debt": 9366055000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2585238000, "total_equity": 20597628000, "shares_outstanding": 559603000, "operating_cash_flow": 2826973000, "stock_based_compensation": 158344000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2253709000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1579982000, "dividends_paid": 326581000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1125875000, "free_cash_flow": 5080682000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "719019000", "ebitda": "2881369000", "netIncome": "230577000", "grossProfit": "767219000", "depreciation": "None", "totalRevenue": "5222192000", "costOfRevenue": "4454973000", "interestIncome": "352803000", "incomeBeforeTax": "264194000", "interestExpense": "454825000", "operatingIncome": "685296000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "22079000", "reportedCurrency": "USD", "netInterestIncome": "-454825000", "nonInterestIncome": "None", "operatingExpenses": "81923000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4454973000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2162350000", "sellingGeneralAndAdministrative": "284490000", "netIncomeFromContinuingOperations": "242115000" }, "balance": { "goodwill": "2079481000", "inventory": "None", "commonStock": "18014711000", "currentDebt": "None", "investments": "None", "totalAssets": "39830255000", "longTermDebt": "9003377000", "shortTermDebt": "362678000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "215257000", "reportedCurrency": "USD", "retainedEarnings": "2585238000", "totalLiabilities": "15552119000", "otherCurrentAssets": "282600000", "totalCurrentAssets": "1714679000", "currentLongTermDebt": "320800000", "longTermInvestments": "3617397000", "shortTermInvestments": "None", "currentNetReceivables": "1229986000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38115576000", "currentAccountsPayable": "1177656000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31843117000", "shortLongTermDebtTotal": "9366055000", "totalShareholderEquity": "20597628000", "capitalLeaseObligations": "41878000", "otherCurrentLiabilities": "782328000", "totalCurrentLiabilities": "2461549000", "otherNonCurrentLiabilities": "1236090000", "totalNonCurrentLiabilities": "13090570000", "cashAndShortTermInvestments": "202093000", "commonStockSharesOutstanding": "559603000", "intangibleAssetsExcludingGoodwill": "215257000", "cashAndCashEquivalentsAtCarryingValue": "202093000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "242115000", "profitLoss": "None", "dividendPayout": "326581000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2826973000", "capitalExpenditures": "2253709000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1125875000", "cashflowFromInvestment": "-1579982000", "stockBasedCompensation": "158344000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "326581000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2162350000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "income_statement": { "revenue": 5069982000, "cost_of_revenue": 4128403000, "gross_profit": 941579000, "ebit": 2323158000, "ebitda": 4055300000, "pretax_income": 2103498000, "tax_provision": 368954000, "net_income": 1735232000, "net_income_to_common": 1735232000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80977000, "total_current_assets": 2012975000, "total_assets": 25285098000, "short_term_debt": 338812000, "long_term_debt": 5502681000, "total_debt": 5841493000, "total_liabilities": 10504281000, "total_equity": 14773200000, "shares_outstanding": 413224000, "goodwill_and_intangibles": 22595000 }, "cash_flow": { "operating_cash_flow": 3178850000, "capital_expenditure": 2019037000, "free_cash_flow": 5197887000, "dividends_paid": 228339000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258294, "ticker_id": 1321, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2323158000", "ebitda": "4055300000", "netIncome": "1735232000", "grossProfit": "941579000", "depreciation": "None", "totalRevenue": "5069982000", "costOfRevenue": "4128403000", "interestIncome": "210833000", "incomeBeforeTax": "2103498000", "interestExpense": "219660000", "operatingIncome": "2314411000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "368954000", "reportedCurrency": "USD", "netInterestIncome": "-202486000", "nonInterestIncome": "None", "operatingExpenses": "-1372832000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4128403000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1732142000", "sellingGeneralAndAdministrative": "208451000", "netIncomeFromContinuingOperations": "2946936000" }, "balance": { "goodwill": "0", "inventory": "978634000", "commonStock": "12093986000", "currentDebt": "None", "investments": "None", "totalAssets": "25285098000", "longTermDebt": "5502681000", "shortTermDebt": "338812000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "22595000", "reportedCurrency": "USD", "retainedEarnings": "2681898000", "totalLiabilities": "10504281000", "otherCurrentAssets": "1016889000", "totalCurrentAssets": "2012975000", "currentLongTermDebt": "292432000", "longTermInvestments": "92666000", "shortTermInvestments": "None", "currentNetReceivables": "915109000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23272123000", "currentAccountsPayable": "1272522000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22998970000", "shortLongTermDebtTotal": "5841493000", "totalShareholderEquity": "14773200000", "capitalLeaseObligations": "46380000", "otherCurrentLiabilities": "363115000", "totalCurrentLiabilities": "2036840000", "otherNonCurrentLiabilities": "1059939000", "totalNonCurrentLiabilities": "8467441000", "cashAndShortTermInvestments": "80977000", "commonStockSharesOutstanding": "413224000", "intangibleAssetsExcludingGoodwill": "22595000", "cashAndCashEquivalentsAtCarryingValue": "80977000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1734544000", "profitLoss": "None", "dividendPayout": "228339000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "93787000", "operatingCashflow": "3178850000", "capitalExpenditures": "2019037000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-242862000", "cashflowFromInvestment": "-4313655000", "stockBasedCompensation": "49834000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "228339000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-201029000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1732142000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5069982000, "cost_of_revenue": 4128403000, "gross_profit": 941579000, "research_and_development": null, "selling_general_admin": 208451000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2323158000, "depreciation_amortisation": 1732142000, "ebitda": 4055300000, "interest_expense": 219660000, "interest_income": null, "other_non_operating": null, "pretax_income": 2103498000, "tax_provision": 368954000, "effective_tax_rate": null, "net_income": 1735232000, "net_income_continuing_ops": 2946936000, "net_income_to_common": 1735232000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80977000, "short_term_investments": null, "net_receivables": 915109000, "inventory": 978634000, "other_current_assets": null, "total_current_assets": 2012975000, "net_ppe": null, "goodwill": 0, "intangible_assets": 22595000, "goodwill_and_intangibles": 22595000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23272123000, "total_assets": 25285098000, "short_term_debt": 338812000, "accounts_payable": 1272522000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2036840000, "long_term_debt": 5502681000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8467441000, "total_liabilities": 10504281000, "total_debt": 5841493000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2681898000, "total_equity": 14773200000, "shares_outstanding": 413224000, "operating_cash_flow": 3178850000, "stock_based_compensation": 49834000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2019037000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4313655000, "dividends_paid": 228339000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -242862000, "free_cash_flow": 5197887000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2323158000", "ebitda": "4055300000", "netIncome": "1735232000", "grossProfit": "941579000", "depreciation": "None", "totalRevenue": "5069982000", "costOfRevenue": "4128403000", "interestIncome": "210833000", "incomeBeforeTax": "2103498000", "interestExpense": "219660000", "operatingIncome": "2314411000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "368954000", "reportedCurrency": "USD", "netInterestIncome": "-202486000", "nonInterestIncome": "None", "operatingExpenses": "-1372832000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4128403000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1732142000", "sellingGeneralAndAdministrative": "208451000", "netIncomeFromContinuingOperations": "2946936000" }, "balance": { "goodwill": "0", "inventory": "978634000", "commonStock": "12093986000", "currentDebt": "None", "investments": "None", "totalAssets": "25285098000", "longTermDebt": "5502681000", "shortTermDebt": "338812000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "22595000", "reportedCurrency": "USD", "retainedEarnings": "2681898000", "totalLiabilities": "10504281000", "otherCurrentAssets": "1016889000", "totalCurrentAssets": "2012975000", "currentLongTermDebt": "292432000", "longTermInvestments": "92666000", "shortTermInvestments": "None", "currentNetReceivables": "915109000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23272123000", "currentAccountsPayable": "1272522000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22998970000", "shortLongTermDebtTotal": "5841493000", "totalShareholderEquity": "14773200000", "capitalLeaseObligations": "46380000", "otherCurrentLiabilities": "363115000", "totalCurrentLiabilities": "2036840000", "otherNonCurrentLiabilities": "1059939000", "totalNonCurrentLiabilities": "8467441000", "cashAndShortTermInvestments": "80977000", "commonStockSharesOutstanding": "413224000", "intangibleAssetsExcludingGoodwill": "22595000", "cashAndCashEquivalentsAtCarryingValue": "80977000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1734544000", "profitLoss": "None", "dividendPayout": "228339000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "93787000", "operatingCashflow": "3178850000", "capitalExpenditures": "2019037000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-242862000", "cashflowFromInvestment": "-4313655000", "stockBasedCompensation": "49834000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "228339000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-201029000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1732142000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "income_statement": { "revenue": 12140621000, "cost_of_revenue": 4081326000, "gross_profit": 8059295000, "ebit": 2584317000, "ebitda": 4250279000, "pretax_income": 2334662000, "tax_provision": 553720000, "net_income": 1770965000, "net_income_to_common": 1770965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1458644000, "total_current_assets": 4014441000, "total_assets": 22669926000, "short_term_debt": 458081000, "long_term_debt": 5167849000, "total_debt": 5625930000, "total_liabilities": 11456598000, "total_equity": 11172474000, "shares_outstanding": 406495000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3465560000, "capital_expenditure": 1427316000, "free_cash_flow": 4892876000, "dividends_paid": 203629000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258299, "ticker_id": 1321, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2584317000", "ebitda": "4250279000", "netIncome": "1770965000", "grossProfit": "8059295000", "depreciation": "None", "totalRevenue": "12140621000", "costOfRevenue": "4081326000", "interestIncome": "243306000", "incomeBeforeTax": "2334662000", "interestExpense": "249655000", "operatingIncome": "2717997000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "553720000", "reportedCurrency": "USD", "netInterestIncome": "-249655000", "nonInterestIncome": "None", "operatingExpenses": "5341298000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-133680000", "costofGoodsAndServicesSold": "4081326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1665962000", "sellingGeneralAndAdministrative": "226192000", "netIncomeFromContinuingOperations": "1780942000" }, "balance": { "goodwill": "None", "inventory": "812371000", "commonStock": "9891890000", "currentDebt": "None", "investments": "None", "totalAssets": "22669926000", "longTermDebt": "5167849000", "shortTermDebt": "458081000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1283578000", "totalLiabilities": "11456598000", "otherCurrentAssets": "947708000", "totalCurrentAssets": "4014441000", "currentLongTermDebt": "422632000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1608089000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18655485000", "currentAccountsPayable": "1574610000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18167333000", "shortLongTermDebtTotal": "5714414000", "totalShareholderEquity": "11172474000", "capitalLeaseObligations": "35449000", "otherCurrentLiabilities": "1614774000", "totalCurrentLiabilities": "3732220000", "otherNonCurrentLiabilities": "1025639000", "totalNonCurrentLiabilities": "7724378000", "cashAndShortTermInvestments": "1458644000", "commonStockSharesOutstanding": "406495000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1458644000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1780942000", "profitLoss": "None", "dividendPayout": "203629000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3465560000", "capitalExpenditures": "1427316000", "changeInReceivables": "-168978000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-699126000", "cashflowFromInvestment": "-1421753000", "stockBasedCompensation": "45201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "203629000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1344681000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-409485000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1698607000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12140621000, "cost_of_revenue": 4081326000, "gross_profit": 8059295000, "research_and_development": null, "selling_general_admin": 226192000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2584317000, "depreciation_amortisation": 1665962000, "ebitda": 4250279000, "interest_expense": 249655000, "interest_income": null, "other_non_operating": null, "pretax_income": 2334662000, "tax_provision": 553720000, "effective_tax_rate": null, "net_income": 1770965000, "net_income_continuing_ops": 1780942000, "net_income_to_common": 1770965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1458644000, "short_term_investments": null, "net_receivables": 1608089000, "inventory": 812371000, "other_current_assets": null, "total_current_assets": 4014441000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18655485000, "total_assets": 22669926000, "short_term_debt": 458081000, "accounts_payable": 1574610000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3732220000, "long_term_debt": 5167849000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7724378000, "total_liabilities": 11456598000, "total_debt": 5625930000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1283578000, "total_equity": 11172474000, "shares_outstanding": 406495000, "operating_cash_flow": 3465560000, "stock_based_compensation": 45201000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1427316000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1421753000, "dividends_paid": 203629000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -699126000, "free_cash_flow": 4892876000, "net_change_in_cash": 1344681000 }, "raw_data": { "income": { "ebit": "2584317000", "ebitda": "4250279000", "netIncome": "1770965000", "grossProfit": "8059295000", "depreciation": "None", "totalRevenue": "12140621000", "costOfRevenue": "4081326000", "interestIncome": "243306000", "incomeBeforeTax": "2334662000", "interestExpense": "249655000", "operatingIncome": "2717997000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "553720000", "reportedCurrency": "USD", "netInterestIncome": "-249655000", "nonInterestIncome": "None", "operatingExpenses": "5341298000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-133680000", "costofGoodsAndServicesSold": "4081326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1665962000", "sellingGeneralAndAdministrative": "226192000", "netIncomeFromContinuingOperations": "1780942000" }, "balance": { "goodwill": "None", "inventory": "812371000", "commonStock": "9891890000", "currentDebt": "None", "investments": "None", "totalAssets": "22669926000", "longTermDebt": "5167849000", "shortTermDebt": "458081000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1283578000", "totalLiabilities": "11456598000", "otherCurrentAssets": "947708000", "totalCurrentAssets": "4014441000", "currentLongTermDebt": "422632000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1608089000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18655485000", "currentAccountsPayable": "1574610000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18167333000", "shortLongTermDebtTotal": "5714414000", "totalShareholderEquity": "11172474000", "capitalLeaseObligations": "35449000", "otherCurrentLiabilities": "1614774000", "totalCurrentLiabilities": "3732220000", "otherNonCurrentLiabilities": "1025639000", "totalNonCurrentLiabilities": "7724378000", "cashAndShortTermInvestments": "1458644000", "commonStockSharesOutstanding": "406495000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1458644000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1780942000", "profitLoss": "None", "dividendPayout": "203629000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3465560000", "capitalExpenditures": "1427316000", "changeInReceivables": "-168978000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-699126000", "cashflowFromInvestment": "-1421753000", "stockBasedCompensation": "45201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "203629000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1344681000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-409485000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1698607000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "income_statement": { "revenue": 6839705000, "cost_of_revenue": 3844146000, "gross_profit": 2995559000, "ebit": -1279785000, "ebitda": 429092000, "pretax_income": -1569538000, "tax_provision": -428037000, "net_income": -1142747000, "net_income_to_common": -1142747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 113963000, "total_current_assets": 2286766000, "total_assets": 22751133000, "short_term_debt": 1088942000, "long_term_debt": 4435782000, "total_debt": 5524724000, "total_liabilities": 12780134000, "total_equity": 9954763000, "shares_outstanding": 323196000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1662448000, "capital_expenditure": 1055128000, "free_cash_flow": 2717576000, "dividends_paid": 203629000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258304, "ticker_id": 1321, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1279785000", "ebitda": "429092000", "netIncome": "-1142747000", "grossProfit": "2995559000", "depreciation": "None", "totalRevenue": "6839705000", "costOfRevenue": "3844146000", "interestIncome": "217957000", "incomeBeforeTax": "-1569538000", "interestExpense": "289753000", "operatingIncome": "-1360975000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-428037000", "reportedCurrency": "USD", "netInterestIncome": "-308903000", "nonInterestIncome": "None", "operatingExpenses": "4356534000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "81190000", "costofGoodsAndServicesSold": "3844146000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1708877000", "sellingGeneralAndAdministrative": "196315000", "netIncomeFromContinuingOperations": "-1154513000" }, "balance": { "goodwill": "None", "inventory": "543337000", "commonStock": "10071820000", "currentDebt": "None", "investments": "None", "totalAssets": "22751133000", "longTermDebt": "4435782000", "shortTermDebt": "1088942000", "treasuryStock": "-18046000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-115779000", "totalLiabilities": "12780134000", "otherCurrentAssets": "734772000", "totalCurrentAssets": "2286766000", "currentLongTermDebt": "954900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1438031000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20464367000", "currentAccountsPayable": "1339251000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18418920000", "shortLongTermDebtTotal": "5643772000", "totalShareholderEquity": "9954763000", "capitalLeaseObligations": "27972000", "otherCurrentLiabilities": "2671293000", "totalCurrentLiabilities": "5186241000", "otherNonCurrentLiabilities": "1012740000", "totalNonCurrentLiabilities": "7593893000", "cashAndShortTermInvestments": "113963000", "commonStockSharesOutstanding": "323196000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "113963000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1141501000", "profitLoss": "None", "dividendPayout": "203629000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-75100000", "operatingCashflow": "1662448000", "capitalExpenditures": "1055128000", "changeInReceivables": "-699992000", "changeInExchangeRate": "None", "cashflowFromFinancing": "506047000", "cashflowFromInvestment": "-2072742000", "stockBasedCompensation": "28169000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "203629000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "95753000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12922000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1708877000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6839705000, "cost_of_revenue": 3844146000, "gross_profit": 2995559000, "research_and_development": null, "selling_general_admin": 196315000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1279785000, "depreciation_amortisation": 1708877000, "ebitda": 429092000, "interest_expense": 289753000, "interest_income": null, "other_non_operating": null, "pretax_income": -1569538000, "tax_provision": -428037000, "effective_tax_rate": null, "net_income": -1142747000, "net_income_continuing_ops": -1154513000, "net_income_to_common": -1142747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 113963000, "short_term_investments": null, "net_receivables": 1438031000, "inventory": 543337000, "other_current_assets": null, "total_current_assets": 2286766000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20464367000, "total_assets": 22751133000, "short_term_debt": 1088942000, "accounts_payable": 1339251000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5186241000, "long_term_debt": 4435782000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7593893000, "total_liabilities": 12780134000, "total_debt": 5524724000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -115779000, "total_equity": 9954763000, "shares_outstanding": 323196000, "operating_cash_flow": 1662448000, "stock_based_compensation": 28169000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1055128000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2072742000, "dividends_paid": 203629000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 506047000, "free_cash_flow": 2717576000, "net_change_in_cash": 95753000 }, "raw_data": { "income": { "ebit": "-1279785000", "ebitda": "429092000", "netIncome": "-1142747000", "grossProfit": "2995559000", "depreciation": "None", "totalRevenue": "6839705000", "costOfRevenue": "3844146000", "interestIncome": "217957000", "incomeBeforeTax": "-1569538000", "interestExpense": "289753000", "operatingIncome": "-1360975000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-428037000", "reportedCurrency": "USD", "netInterestIncome": "-308903000", "nonInterestIncome": "None", "operatingExpenses": "4356534000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "81190000", "costofGoodsAndServicesSold": "3844146000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1708877000", "sellingGeneralAndAdministrative": "196315000", "netIncomeFromContinuingOperations": "-1154513000" }, "balance": { "goodwill": "None", "inventory": "543337000", "commonStock": "10071820000", "currentDebt": "None", "investments": "None", "totalAssets": "22751133000", "longTermDebt": "4435782000", "shortTermDebt": "1088942000", "treasuryStock": "-18046000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-115779000", "totalLiabilities": "12780134000", "otherCurrentAssets": "734772000", "totalCurrentAssets": "2286766000", "currentLongTermDebt": "954900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1438031000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20464367000", "currentAccountsPayable": "1339251000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18418920000", "shortLongTermDebtTotal": "5643772000", "totalShareholderEquity": "9954763000", "capitalLeaseObligations": "27972000", "otherCurrentLiabilities": "2671293000", "totalCurrentLiabilities": "5186241000", "otherNonCurrentLiabilities": "1012740000", "totalNonCurrentLiabilities": "7593893000", "cashAndShortTermInvestments": "113963000", "commonStockSharesOutstanding": "323196000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "113963000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1141501000", "profitLoss": "None", "dividendPayout": "203629000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-75100000", "operatingCashflow": "1662448000", "capitalExpenditures": "1055128000", "changeInReceivables": "-699992000", "changeInExchangeRate": "None", "cashflowFromFinancing": "506047000", "cashflowFromInvestment": "-2072742000", "stockBasedCompensation": "28169000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "203629000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "95753000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12922000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1708877000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "income_statement": { "revenue": 2658629000, "cost_of_revenue": 1574874000, "gross_profit": 1083755000, "ebit": -994834000, "ebitda": 450119000, "pretax_income": -1254102000, "tax_provision": -295293000, "net_income": -958799000, "net_income_to_common": -958799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18210000, "total_current_assets": 1215450000, "total_assets": 18113469000, "short_term_debt": 179165000, "long_term_debt": 4671467000, "total_debt": 4850632000, "total_liabilities": 8850739000, "total_equity": 9255240000, "shares_outstanding": 260613000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1537701000, "capital_expenditure": 1042231000, "free_cash_flow": 2579932000, "dividends_paid": 7664000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258309, "ticker_id": 1321, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-994834000", "ebitda": "450119000", "netIncome": "-958799000", "grossProfit": "1083755000", "depreciation": "None", "totalRevenue": "2658629000", "costOfRevenue": "1574874000", "interestIncome": "362933000", "incomeBeforeTax": "-1254102000", "interestExpense": "259268000", "operatingIncome": "-877666000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-295293000", "reportedCurrency": "USD", "netInterestIncome": "-271200000", "nonInterestIncome": "None", "operatingExpenses": "1961421000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-304391000", "costofGoodsAndServicesSold": "1574874000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1444953000", "sellingGeneralAndAdministrative": "174769000", "netIncomeFromContinuingOperations": "-967176000" }, "balance": { "goodwill": "None", "inventory": "527073000", "commonStock": "8241684000", "currentDebt": "None", "investments": "None", "totalAssets": "18113469000", "longTermDebt": "4671467000", "shortTermDebt": "179165000", "treasuryStock": "-29348000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1048259000", "totalLiabilities": "8850739000", "otherCurrentAssets": "630688000", "totalCurrentAssets": "1215450000", "currentLongTermDebt": "154161000", "longTermInvestments": "203380000", "shortTermInvestments": "203380000", "currentNetReceivables": "566552000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16898019000", "currentAccountsPayable": "705461000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16054265000", "shortLongTermDebtTotal": "4950470000", "totalShareholderEquity": "9255240000", "capitalLeaseObligations": "25004000", "otherCurrentLiabilities": "809256000", "totalCurrentLiabilities": "1762410000", "otherNonCurrentLiabilities": "945057000", "totalNonCurrentLiabilities": "7088329000", "cashAndShortTermInvestments": "18210000", "commonStockSharesOutstanding": "260613000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18210000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-967176000", "profitLoss": "None", "dividendPayout": "7664000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-68628000", "operatingCashflow": "1537701000", "capitalExpenditures": "1042231000", "changeInReceivables": "-36296000", "changeInExchangeRate": "None", "cashflowFromFinancing": "31713000", "cashflowFromInvestment": "-1555800000", "stockBasedCompensation": "19552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7664000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13614000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5718250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1456885000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2658629000, "cost_of_revenue": 1574874000, "gross_profit": 1083755000, "research_and_development": null, "selling_general_admin": 174769000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -994834000, "depreciation_amortisation": 1444953000, "ebitda": 450119000, "interest_expense": 259268000, "interest_income": null, "other_non_operating": null, "pretax_income": -1254102000, "tax_provision": -295293000, "effective_tax_rate": null, "net_income": -958799000, "net_income_continuing_ops": -967176000, "net_income_to_common": -958799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18210000, "short_term_investments": 203380000, "net_receivables": 566552000, "inventory": 527073000, "other_current_assets": null, "total_current_assets": 1215450000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16898019000, "total_assets": 18113469000, "short_term_debt": 179165000, "accounts_payable": 705461000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1762410000, "long_term_debt": 4671467000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7088329000, "total_liabilities": 8850739000, "total_debt": 4850632000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1048259000, "total_equity": 9255240000, "shares_outstanding": 260613000, "operating_cash_flow": 1537701000, "stock_based_compensation": 19552000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1042231000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1555800000, "dividends_paid": 7664000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31713000, "free_cash_flow": 2579932000, "net_change_in_cash": 13614000 }, "raw_data": { "income": { "ebit": "-994834000", "ebitda": "450119000", "netIncome": "-958799000", "grossProfit": "1083755000", "depreciation": "None", "totalRevenue": "2658629000", "costOfRevenue": "1574874000", "interestIncome": "362933000", "incomeBeforeTax": "-1254102000", "interestExpense": "259268000", "operatingIncome": "-877666000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-295293000", "reportedCurrency": "USD", "netInterestIncome": "-271200000", "nonInterestIncome": "None", "operatingExpenses": "1961421000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-304391000", "costofGoodsAndServicesSold": "1574874000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1444953000", "sellingGeneralAndAdministrative": "174769000", "netIncomeFromContinuingOperations": "-967176000" }, "balance": { "goodwill": "None", "inventory": "527073000", "commonStock": "8241684000", "currentDebt": "None", "investments": "None", "totalAssets": "18113469000", "longTermDebt": "4671467000", "shortTermDebt": "179165000", "treasuryStock": "-29348000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1048259000", "totalLiabilities": "8850739000", "otherCurrentAssets": "630688000", "totalCurrentAssets": "1215450000", "currentLongTermDebt": "154161000", "longTermInvestments": "203380000", "shortTermInvestments": "203380000", "currentNetReceivables": "566552000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16898019000", "currentAccountsPayable": "705461000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16054265000", "shortLongTermDebtTotal": "4950470000", "totalShareholderEquity": "9255240000", "capitalLeaseObligations": "25004000", "otherCurrentLiabilities": "809256000", "totalCurrentLiabilities": "1762410000", "otherNonCurrentLiabilities": "945057000", "totalNonCurrentLiabilities": "7088329000", "cashAndShortTermInvestments": "18210000", "commonStockSharesOutstanding": "260613000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18210000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-967176000", "profitLoss": "None", "dividendPayout": "7664000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-68628000", "operatingCashflow": "1537701000", "capitalExpenditures": "1042231000", "changeInReceivables": "-36296000", "changeInExchangeRate": "None", "cashflowFromFinancing": "31713000", "cashflowFromInvestment": "-1555800000", "stockBasedCompensation": "19552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7664000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13614000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5718250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1456885000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "income_statement": { "revenue": 3799850000, "cost_of_revenue": 1728446000, "gross_profit": 2071404000, "ebit": -1397620000, "ebitda": 200337000, "pretax_income": -1597471000, "tax_provision": -375776000, "net_income": -1221695000, "net_income_to_common": -1221695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4596000, "total_current_assets": 1754855000, "total_assets": 18809227000, "short_term_debt": 45240000, "long_term_debt": 5276775000, "total_debt": 5322015000, "total_liabilities": 9005639000, "total_equity": 9803588000, "shares_outstanding": 255141000, "goodwill_and_intangibles": 26006000 }, "cash_flow": { "operating_cash_flow": 1851704000, "capital_expenditure": 1602454000, "free_cash_flow": 3454158000, "dividends_paid": 30655000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258314, "ticker_id": 1321, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1397620000", "ebitda": "200337000", "netIncome": "-1221695000", "grossProfit": "2071404000", "depreciation": "None", "totalRevenue": "3799850000", "costOfRevenue": "1728446000", "interestIncome": "445361000", "incomeBeforeTax": "-1597471000", "interestExpense": "199851000", "operatingIncome": "-1152110000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-375776000", "reportedCurrency": "USD", "netInterestIncome": "-199851000", "nonInterestIncome": "None", "operatingExpenses": "3223514000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-245510000", "costofGoodsAndServicesSold": "1728446000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1597957000", "sellingGeneralAndAdministrative": "253006000", "netIncomeFromContinuingOperations": "-1221695000" }, "balance": { "goodwill": "None", "inventory": "812664000", "commonStock": "7818205000", "currentDebt": "None", "investments": "None", "totalAssets": "18809227000", "longTermDebt": "5276775000", "shortTermDebt": "45240000", "treasuryStock": "-32507000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "26006000", "reportedCurrency": "USD", "retainedEarnings": "2023089000", "totalLiabilities": "9005639000", "otherCurrentAssets": "841317000", "totalCurrentAssets": "1754855000", "currentLongTermDebt": "16204000", "longTermInvestments": "676009000", "shortTermInvestments": "None", "currentNetReceivables": "908942000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17054372000", "currentAccountsPayable": "796438000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16155490000", "shortLongTermDebtTotal": "5322015000", "totalShareholderEquity": "9803588000", "capitalLeaseObligations": "29036000", "otherCurrentLiabilities": "446374000", "totalCurrentLiabilities": "1345902000", "otherNonCurrentLiabilities": "897148000", "totalNonCurrentLiabilities": "7659737000", "cashAndShortTermInvestments": "4596000", "commonStockSharesOutstanding": "255141000", "intangibleAssetsExcludingGoodwill": "26006000", "cashAndCashEquivalentsAtCarryingValue": "4596000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1221695000", "profitLoss": "None", "dividendPayout": "30655000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-167281000", "operatingCashflow": "1851704000", "capitalExpenditures": "1602454000", "changeInReceivables": "432323000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-249453000", "cashflowFromInvestment": "-1601142000", "stockBasedCompensation": "31233000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30655000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1109000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7224000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1597957000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3799850000, "cost_of_revenue": 1728446000, "gross_profit": 2071404000, "research_and_development": null, "selling_general_admin": 253006000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1397620000, "depreciation_amortisation": 1597957000, "ebitda": 200337000, "interest_expense": 199851000, "interest_income": null, "other_non_operating": null, "pretax_income": -1597471000, "tax_provision": -375776000, "effective_tax_rate": null, "net_income": -1221695000, "net_income_continuing_ops": -1221695000, "net_income_to_common": -1221695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4596000, "short_term_investments": null, "net_receivables": 908942000, "inventory": 812664000, "other_current_assets": null, "total_current_assets": 1754855000, "net_ppe": null, "goodwill": null, "intangible_assets": 26006000, "goodwill_and_intangibles": 26006000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17054372000, "total_assets": 18809227000, "short_term_debt": 45240000, "accounts_payable": 796438000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1345902000, "long_term_debt": 5276775000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7659737000, "total_liabilities": 9005639000, "total_debt": 5322015000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2023089000, "total_equity": 9803588000, "shares_outstanding": 255141000, "operating_cash_flow": 1851704000, "stock_based_compensation": 31233000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1602454000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1601142000, "dividends_paid": 30655000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -249453000, "free_cash_flow": 3454158000, "net_change_in_cash": 1109000 }, "raw_data": { "income": { "ebit": "-1397620000", "ebitda": "200337000", "netIncome": "-1221695000", "grossProfit": "2071404000", "depreciation": "None", "totalRevenue": "3799850000", "costOfRevenue": "1728446000", "interestIncome": "445361000", "incomeBeforeTax": "-1597471000", "interestExpense": "199851000", "operatingIncome": "-1152110000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-375776000", "reportedCurrency": "USD", "netInterestIncome": "-199851000", "nonInterestIncome": "None", "operatingExpenses": "3223514000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-245510000", "costofGoodsAndServicesSold": "1728446000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1597957000", "sellingGeneralAndAdministrative": "253006000", "netIncomeFromContinuingOperations": "-1221695000" }, "balance": { "goodwill": "None", "inventory": "812664000", "commonStock": "7818205000", "currentDebt": "None", "investments": "None", "totalAssets": "18809227000", "longTermDebt": "5276775000", "shortTermDebt": "45240000", "treasuryStock": "-32507000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "26006000", "reportedCurrency": "USD", "retainedEarnings": "2023089000", "totalLiabilities": "9005639000", "otherCurrentAssets": "841317000", "totalCurrentAssets": "1754855000", "currentLongTermDebt": "16204000", "longTermInvestments": "676009000", "shortTermInvestments": "None", "currentNetReceivables": "908942000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17054372000", "currentAccountsPayable": "796438000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16155490000", "shortLongTermDebtTotal": "5322015000", "totalShareholderEquity": "9803588000", "capitalLeaseObligations": "29036000", "otherCurrentLiabilities": "446374000", "totalCurrentLiabilities": "1345902000", "otherNonCurrentLiabilities": "897148000", "totalNonCurrentLiabilities": "7659737000", "cashAndShortTermInvestments": "4596000", "commonStockSharesOutstanding": "255141000", "intangibleAssetsExcludingGoodwill": "26006000", "cashAndCashEquivalentsAtCarryingValue": "4596000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1221695000", "profitLoss": "None", "dividendPayout": "30655000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-167281000", "operatingCashflow": "1851704000", "capitalExpenditures": "1602454000", "changeInReceivables": "432323000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-249453000", "cashflowFromInvestment": "-1601142000", "stockBasedCompensation": "31233000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30655000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1109000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7224000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1597957000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "income_statement": { "revenue": 4736459000, "cost_of_revenue": 1806180000, "gross_profit": 2930279000, "ebit": -2848473000, "ebitda": -1074399000, "pretax_income": -3077431000, "tax_provision": -696511000, "net_income": -2244568000, "net_income_to_common": -2244568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3487000, "total_current_assets": 1969664000, "total_assets": 20721344000, "short_term_debt": 704390000, "long_term_debt": 4792991000, "total_debt": 5497381000, "total_liabilities": 9763115000, "total_equity": 10958229000, "shares_outstanding": 260932000, "goodwill_and_intangibles": 1605210000 }, "cash_flow": { "operating_cash_flow": 2976256000, "capital_expenditure": 3731764000, "free_cash_flow": 6708020000, "dividends_paid": 31375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258319, "ticker_id": 1321, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2848473000", "ebitda": "-1074399000", "netIncome": "-2244568000", "grossProfit": "2930279000", "depreciation": "None", "totalRevenue": "4736459000", "costOfRevenue": "1806180000", "interestIncome": "228958000", "incomeBeforeTax": "-3077431000", "interestExpense": "228958000", "operatingIncome": "-2783124000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-696511000", "reportedCurrency": "USD", "netInterestIncome": "-228958000", "nonInterestIncome": "None", "operatingExpenses": "5713403000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-65349000", "costofGoodsAndServicesSold": "1806180000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1774074000", "sellingGeneralAndAdministrative": "284220000", "netIncomeFromContinuingOperations": "-2380920000" }, "balance": { "goodwill": "1527877000", "inventory": "481654000", "commonStock": "7828554000", "currentDebt": "None", "investments": "None", "totalAssets": "20721344000", "longTermDebt": "4792991000", "shortTermDebt": "704390000", "treasuryStock": "-49194000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "77333000", "reportedCurrency": "USD", "retainedEarnings": "3184275000", "totalLiabilities": "9763115000", "otherCurrentAssets": "592761000", "totalCurrentAssets": "1969664000", "currentLongTermDebt": "704390000", "longTermInvestments": "1013002000", "shortTermInvestments": "None", "currentNetReceivables": "1373416000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18751680000", "currentAccountsPayable": "1059873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17392507000", "shortLongTermDebtTotal": "5497381000", "totalShareholderEquity": "10958229000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "514760000", "totalCurrentLiabilities": "2355001000", "otherNonCurrentLiabilities": "791742000", "totalNonCurrentLiabilities": "7408114000", "cashAndShortTermInvestments": "3487000", "commonStockSharesOutstanding": "260932000", "intangibleAssetsExcludingGoodwill": "77333000", "cashAndCashEquivalentsAtCarryingValue": "3487000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2007158000", "profitLoss": "None", "dividendPayout": "31375000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-117188000", "operatingCashflow": "2976256000", "capitalExpenditures": "3731764000", "changeInReceivables": "-439062000", "changeInExchangeRate": "None", "cashflowFromFinancing": "859020000", "cashflowFromInvestment": "-3979104000", "stockBasedCompensation": "25189000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-143828000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-538903000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1774074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4736459000, "cost_of_revenue": 1806180000, "gross_profit": 2930279000, "research_and_development": 0, "selling_general_admin": 284220000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2848473000, "depreciation_amortisation": 1774074000, "ebitda": -1074399000, "interest_expense": 228958000, "interest_income": null, "other_non_operating": null, "pretax_income": -3077431000, "tax_provision": -696511000, "effective_tax_rate": null, "net_income": -2244568000, "net_income_continuing_ops": -2380920000, "net_income_to_common": -2244568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3487000, "short_term_investments": null, "net_receivables": 1373416000, "inventory": 481654000, "other_current_assets": null, "total_current_assets": 1969664000, "net_ppe": null, "goodwill": 1527877000, "intangible_assets": 77333000, "goodwill_and_intangibles": 1605210000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18751680000, "total_assets": 20721344000, "short_term_debt": 704390000, "accounts_payable": 1059873000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2355001000, "long_term_debt": 4792991000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7408114000, "total_liabilities": 9763115000, "total_debt": 5497381000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3184275000, "total_equity": 10958229000, "shares_outstanding": 260932000, "operating_cash_flow": 2976256000, "stock_based_compensation": 25189000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3731764000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3979104000, "dividends_paid": 31375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 859020000, "free_cash_flow": 6708020000, "net_change_in_cash": -143828000 }, "raw_data": { "income": { "ebit": "-2848473000", "ebitda": "-1074399000", "netIncome": "-2244568000", "grossProfit": "2930279000", "depreciation": "None", "totalRevenue": "4736459000", "costOfRevenue": "1806180000", "interestIncome": "228958000", "incomeBeforeTax": "-3077431000", "interestExpense": "228958000", "operatingIncome": "-2783124000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-696511000", "reportedCurrency": "USD", "netInterestIncome": "-228958000", "nonInterestIncome": "None", "operatingExpenses": "5713403000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-65349000", "costofGoodsAndServicesSold": "1806180000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1774074000", "sellingGeneralAndAdministrative": "284220000", "netIncomeFromContinuingOperations": "-2380920000" }, "balance": { "goodwill": "1527877000", "inventory": "481654000", "commonStock": "7828554000", "currentDebt": "None", "investments": "None", "totalAssets": "20721344000", "longTermDebt": "4792991000", "shortTermDebt": "704390000", "treasuryStock": "-49194000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "77333000", "reportedCurrency": "USD", "retainedEarnings": "3184275000", "totalLiabilities": "9763115000", "otherCurrentAssets": "592761000", "totalCurrentAssets": "1969664000", "currentLongTermDebt": "704390000", "longTermInvestments": "1013002000", "shortTermInvestments": "None", "currentNetReceivables": "1373416000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18751680000", "currentAccountsPayable": "1059873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17392507000", "shortLongTermDebtTotal": "5497381000", "totalShareholderEquity": "10958229000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "514760000", "totalCurrentLiabilities": "2355001000", "otherNonCurrentLiabilities": "791742000", "totalNonCurrentLiabilities": "7408114000", "cashAndShortTermInvestments": "3487000", "commonStockSharesOutstanding": "260932000", "intangibleAssetsExcludingGoodwill": "77333000", "cashAndCashEquivalentsAtCarryingValue": "3487000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2007158000", "profitLoss": "None", "dividendPayout": "31375000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-117188000", "operatingCashflow": "2976256000", "capitalExpenditures": "3731764000", "changeInReceivables": "-439062000", "changeInExchangeRate": "None", "cashflowFromFinancing": "859020000", "cashflowFromInvestment": "-3979104000", "stockBasedCompensation": "25189000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-143828000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-538903000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1774074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "income_statement": { "revenue": 3378736000, "cost_of_revenue": 54868000, "gross_profit": 3323868000, "ebit": 2035960000, "ebitda": 2690752000, "pretax_income": 1987282000, "tax_provision": 433352000, "net_income": 1553930000, "net_income_to_common": 1553930000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326568000, "total_current_assets": 1556714000, "total_assets": 41692278000, "short_term_debt": 507547000, "long_term_debt": 5484864000, "total_debt": 5992411000, "total_liabilities": 12905229000, "total_equity": 25118761000, "shares_outstanding": 625136000, "goodwill_and_intangibles": 2259255000 }, "cash_flow": { "operating_cash_flow": 3055047000, "capital_expenditure": 598505000, "free_cash_flow": 3653552000, "dividends_paid": 103070000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258282, "ticker_id": 1321, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2035960000", "ebitda": "2690752000", "netIncome": "1553930000", "grossProfit": "3323868000", "depreciation": "None", "totalRevenue": "3378736000", "costOfRevenue": "54868000", "interestIncome": "None", "incomeBeforeTax": "1987282000", "interestExpense": "96777000", "operatingIncome": "2035960000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "433352000", "reportedCurrency": "USD", "netInterestIncome": "-96777000", "nonInterestIncome": "None", "operatingExpenses": "1287908000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54868000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "654792000", "sellingGeneralAndAdministrative": "95751000", "netIncomeFromContinuingOperations": "1553930000" }, "balance": { "goodwill": "2062462000", "inventory": "None", "commonStock": "19497503000", "currentDebt": "None", "investments": "None", "totalAssets": "41692278000", "longTermDebt": "5484864000", "shortTermDebt": "507547000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "196793000", "reportedCurrency": "USD", "retainedEarnings": "5623137000", "totalLiabilities": "12905229000", "otherCurrentAssets": "276832000", "totalCurrentAssets": "1556714000", "currentLongTermDebt": "507547000", "longTermInvestments": "3915646000", "shortTermInvestments": "None", "currentNetReceivables": "953314000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40135564000", "currentAccountsPayable": "1414889000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5721411000", "totalShareholderEquity": "25118761000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "443326000", "totalCurrentLiabilities": "2365762000", "otherNonCurrentLiabilities": "1172319000", "totalNonCurrentLiabilities": "10539467000", "cashAndShortTermInvestments": "326568000", "commonStockSharesOutstanding": "625136000", "intangibleAssetsExcludingGoodwill": "196793000", "cashAndCashEquivalentsAtCarryingValue": "326568000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1553930000", "profitLoss": "None", "dividendPayout": "103070000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3055047000", "capitalExpenditures": "598505000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1996838000", "cashflowFromInvestment": "-842436000", "stockBasedCompensation": "18602000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103070000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "654792000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3378736000, "cost_of_revenue": 54868000, "gross_profit": 3323868000, "research_and_development": null, "selling_general_admin": 95751000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2035960000, "depreciation_amortisation": 654792000, "ebitda": 2690752000, "interest_expense": 96777000, "interest_income": null, "other_non_operating": null, "pretax_income": 1987282000, "tax_provision": 433352000, "effective_tax_rate": null, "net_income": 1553930000, "net_income_continuing_ops": 1553930000, "net_income_to_common": 1553930000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 326568000, "short_term_investments": null, "net_receivables": 953314000, "inventory": null, "other_current_assets": null, "total_current_assets": 1556714000, "net_ppe": null, "goodwill": 2062462000, "intangible_assets": 196793000, "goodwill_and_intangibles": 2259255000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40135564000, "total_assets": 41692278000, "short_term_debt": 507547000, "accounts_payable": 1414889000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2365762000, "long_term_debt": 5484864000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10539467000, "total_liabilities": 12905229000, "total_debt": 5992411000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5623137000, "total_equity": 25118761000, "shares_outstanding": 625136000, "operating_cash_flow": 3055047000, "stock_based_compensation": 18602000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 598505000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -842436000, "dividends_paid": 103070000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1996838000, "free_cash_flow": 3653552000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2035960000", "ebitda": "2690752000", "netIncome": "1553930000", "grossProfit": "3323868000", "depreciation": "None", "totalRevenue": "3378736000", "costOfRevenue": "54868000", "interestIncome": "None", "incomeBeforeTax": "1987282000", "interestExpense": "96777000", "operatingIncome": "2035960000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "433352000", "reportedCurrency": "USD", "netInterestIncome": "-96777000", "nonInterestIncome": "None", "operatingExpenses": "1287908000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54868000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "654792000", "sellingGeneralAndAdministrative": "95751000", "netIncomeFromContinuingOperations": "1553930000" }, "balance": { "goodwill": "2062462000", "inventory": "None", "commonStock": "19497503000", "currentDebt": "None", "investments": "None", "totalAssets": "41692278000", "longTermDebt": "5484864000", "shortTermDebt": "507547000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "196793000", "reportedCurrency": "USD", "retainedEarnings": "5623137000", "totalLiabilities": "12905229000", "otherCurrentAssets": "276832000", "totalCurrentAssets": "1556714000", "currentLongTermDebt": "507547000", "longTermInvestments": "3915646000", "shortTermInvestments": "None", "currentNetReceivables": "953314000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40135564000", "currentAccountsPayable": "1414889000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5721411000", "totalShareholderEquity": "25118761000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "443326000", "totalCurrentLiabilities": "2365762000", "otherNonCurrentLiabilities": "1172319000", "totalNonCurrentLiabilities": "10539467000", "cashAndShortTermInvestments": "326568000", "commonStockSharesOutstanding": "625136000", "intangibleAssetsExcludingGoodwill": "196793000", "cashAndCashEquivalentsAtCarryingValue": "326568000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1553930000", "profitLoss": "None", "dividendPayout": "103070000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3055047000", "capitalExpenditures": "598505000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1996838000", "cashflowFromInvestment": "-842436000", "stockBasedCompensation": "18602000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103070000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "654792000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "income_statement": { "revenue": 2273906000, "cost_of_revenue": 1230327000, "gross_profit": 1043579000, "ebit": 914905000, "ebitda": 1582667000, "pretax_income": 954703000, "tax_provision": 208335000, "net_income": 677099000, "net_income_to_common": 677099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110795000, "total_current_assets": 1895151000, "total_assets": 41792874000, "short_term_debt": 507119000, "long_term_debt": 7293209000, "total_debt": 7800328000, "total_liabilities": 14432726000, "total_equity": 23752677000, "shares_outstanding": 624541000, "goodwill_and_intangibles": 2262948000 }, "cash_flow": { "operating_cash_flow": 1125387000, "capital_expenditure": 604131000, "free_cash_flow": 1729518000, "dividends_paid": 102971000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258283, "ticker_id": 1321, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "914905000", "ebitda": "1582667000", "netIncome": "677099000", "grossProfit": "1043579000", "depreciation": "None", "totalRevenue": "2273906000", "costOfRevenue": "1230327000", "interestIncome": "58244000", "incomeBeforeTax": "954703000", "interestExpense": "105529000", "operatingIncome": "914905000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "208335000", "reportedCurrency": "USD", "netInterestIncome": "-105529000", "nonInterestIncome": "None", "operatingExpenses": "128674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1230327000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "667762000", "sellingGeneralAndAdministrative": "108296000", "netIncomeFromContinuingOperations": "746368000" }, "balance": { "goodwill": "2062462000", "inventory": "None", "commonStock": "19517761000", "currentDebt": "None", "investments": "None", "totalAssets": "41792874000", "longTermDebt": "7293209000", "shortTermDebt": "507119000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "200486000", "reportedCurrency": "USD", "retainedEarnings": "4237089000", "totalLiabilities": "14432726000", "otherCurrentAssets": "298641000", "totalCurrentAssets": "1895151000", "currentLongTermDebt": "507119000", "longTermInvestments": "3630577000", "shortTermInvestments": "None", "currentNetReceivables": "1485715000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39897723000", "currentAccountsPayable": "1367431000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33557808000", "shortLongTermDebtTotal": "7800328000", "totalShareholderEquity": "23752677000", "capitalLeaseObligations": "58124000", "otherCurrentLiabilities": "610291000", "totalCurrentLiabilities": "2484841000", "otherNonCurrentLiabilities": "1182666000", "totalNonCurrentLiabilities": "11947885000", "cashAndShortTermInvestments": "110795000", "commonStockSharesOutstanding": "624541000", "intangibleAssetsExcludingGoodwill": "200486000", "cashAndCashEquivalentsAtCarryingValue": "110795000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "677099000", "profitLoss": "None", "dividendPayout": "102971000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1125387000", "capitalExpenditures": "604131000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-629316000", "cashflowFromInvestment": "-621012000", "stockBasedCompensation": "16957000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102971000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "667762000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2273906000, "cost_of_revenue": 1230327000, "gross_profit": 1043579000, "research_and_development": null, "selling_general_admin": 108296000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 914905000, "depreciation_amortisation": 667762000, "ebitda": 1582667000, "interest_expense": 105529000, "interest_income": null, "other_non_operating": null, "pretax_income": 954703000, "tax_provision": 208335000, "effective_tax_rate": null, "net_income": 677099000, "net_income_continuing_ops": 746368000, "net_income_to_common": 677099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110795000, "short_term_investments": null, "net_receivables": 1485715000, "inventory": null, "other_current_assets": null, "total_current_assets": 1895151000, "net_ppe": null, "goodwill": 2062462000, "intangible_assets": 200486000, "goodwill_and_intangibles": 2262948000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39897723000, "total_assets": 41792874000, "short_term_debt": 507119000, "accounts_payable": 1367431000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2484841000, "long_term_debt": 7293209000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11947885000, "total_liabilities": 14432726000, "total_debt": 7800328000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4237089000, "total_equity": 23752677000, "shares_outstanding": 624541000, "operating_cash_flow": 1125387000, "stock_based_compensation": 16957000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 604131000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -621012000, "dividends_paid": 102971000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -629316000, "free_cash_flow": 1729518000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "914905000", "ebitda": "1582667000", "netIncome": "677099000", "grossProfit": "1043579000", "depreciation": "None", "totalRevenue": "2273906000", "costOfRevenue": "1230327000", "interestIncome": "58244000", "incomeBeforeTax": "954703000", "interestExpense": "105529000", "operatingIncome": "914905000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "208335000", "reportedCurrency": "USD", "netInterestIncome": "-105529000", "nonInterestIncome": "None", "operatingExpenses": "128674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1230327000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "667762000", "sellingGeneralAndAdministrative": "108296000", "netIncomeFromContinuingOperations": "746368000" }, "balance": { "goodwill": "2062462000", "inventory": "None", "commonStock": "19517761000", "currentDebt": "None", "investments": "None", "totalAssets": "41792874000", "longTermDebt": "7293209000", "shortTermDebt": "507119000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "200486000", "reportedCurrency": "USD", "retainedEarnings": "4237089000", "totalLiabilities": "14432726000", "otherCurrentAssets": "298641000", "totalCurrentAssets": "1895151000", "currentLongTermDebt": "507119000", "longTermInvestments": "3630577000", "shortTermInvestments": "None", "currentNetReceivables": "1485715000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39897723000", "currentAccountsPayable": "1367431000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33557808000", "shortLongTermDebtTotal": "7800328000", "totalShareholderEquity": "23752677000", "capitalLeaseObligations": "58124000", "otherCurrentLiabilities": "610291000", "totalCurrentLiabilities": "2484841000", "otherNonCurrentLiabilities": "1182666000", "totalNonCurrentLiabilities": "11947885000", "cashAndShortTermInvestments": "110795000", "commonStockSharesOutstanding": "624541000", "intangibleAssetsExcludingGoodwill": "200486000", "cashAndCashEquivalentsAtCarryingValue": "110795000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "677099000", "profitLoss": "None", "dividendPayout": "102971000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1125387000", "capitalExpenditures": "604131000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-629316000", "cashflowFromInvestment": "-621012000", "stockBasedCompensation": "16957000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102971000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "667762000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "income_statement": { "revenue": 1822787000, "cost_of_revenue": 1163817000, "gross_profit": 658970000, "ebit": 646411000, "ebitda": 1334793000, "pretax_income": 536482000, "tax_provision": 129266000, "net_income": 335862000, "net_income_to_common": 335862000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235736000, "total_current_assets": 1266992000, "total_assets": 41195290000, "short_term_debt": 506690000, "long_term_debt": 7711132000, "total_debt": 8217822000, "total_liabilities": 14404987000, "total_equity": 23151622000, "shares_outstanding": 628324000, "goodwill_and_intangibles": 2266641000 }, "cash_flow": { "operating_cash_flow": 1017699000, "capital_expenditure": 626402000, "free_cash_flow": 1644101000, "dividends_paid": 98290000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258285, "ticker_id": 1321, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "646411000", "ebitda": "1334793000", "netIncome": "335862000", "grossProfit": "658970000", "depreciation": "None", "totalRevenue": "1822787000", "costOfRevenue": "1163817000", "interestIncome": "64819000", "incomeBeforeTax": "536482000", "interestExpense": "109929000", "operatingIncome": "603210000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "129266000", "reportedCurrency": "USD", "netInterestIncome": "-109929000", "nonInterestIncome": "None", "operatingExpenses": "55760000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1163817000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "688382000", "sellingGeneralAndAdministrative": "98720000", "netIncomeFromContinuingOperations": "407216000" }, "balance": { "goodwill": "2062462000", "inventory": "None", "commonStock": "19490656000", "currentDebt": "None", "investments": "None", "totalAssets": "41195290000", "longTermDebt": "7711132000", "shortTermDebt": "506690000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "204179000", "reportedCurrency": "USD", "retainedEarnings": "3663136000", "totalLiabilities": "14404987000", "otherCurrentAssets": "227347000", "totalCurrentAssets": "1266992000", "currentLongTermDebt": "506690000", "longTermInvestments": "3600537000", "shortTermInvestments": "None", "currentNetReceivables": "803909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39928298000", "currentAccountsPayable": "1119957000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33609995000", "shortLongTermDebtTotal": "7939822000", "totalShareholderEquity": "23151622000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "564799000", "totalCurrentLiabilities": "2191446000", "otherNonCurrentLiabilities": "1237320000", "totalNonCurrentLiabilities": "12213541000", "cashAndShortTermInvestments": "235736000", "commonStockSharesOutstanding": "628324000", "intangibleAssetsExcludingGoodwill": "204179000", "cashAndCashEquivalentsAtCarryingValue": "235736000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "553004000", "profitLoss": "None", "dividendPayout": "98290000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1017699000", "capitalExpenditures": "626402000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-311592000", "cashflowFromInvestment": "-1025863000", "stockBasedCompensation": "15289000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98290000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3011000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "688382000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1822787000, "cost_of_revenue": 1163817000, "gross_profit": 658970000, "research_and_development": null, "selling_general_admin": 98720000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 646411000, "depreciation_amortisation": 688382000, "ebitda": 1334793000, "interest_expense": 109929000, "interest_income": null, "other_non_operating": null, "pretax_income": 536482000, "tax_provision": 129266000, "effective_tax_rate": null, "net_income": 335862000, "net_income_continuing_ops": 407216000, "net_income_to_common": 335862000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 235736000, "short_term_investments": null, "net_receivables": 803909000, "inventory": null, "other_current_assets": null, "total_current_assets": 1266992000, "net_ppe": null, "goodwill": 2062462000, "intangible_assets": 204179000, "goodwill_and_intangibles": 2266641000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39928298000, "total_assets": 41195290000, "short_term_debt": 506690000, "accounts_payable": 1119957000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2191446000, "long_term_debt": 7711132000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12213541000, "total_liabilities": 14404987000, "total_debt": 8217822000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3663136000, "total_equity": 23151622000, "shares_outstanding": 628324000, "operating_cash_flow": 1017699000, "stock_based_compensation": 15289000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 626402000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1025863000, "dividends_paid": 98290000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -311592000, "free_cash_flow": 1644101000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "646411000", "ebitda": "1334793000", "netIncome": "335862000", "grossProfit": "658970000", "depreciation": "None", "totalRevenue": "1822787000", "costOfRevenue": "1163817000", "interestIncome": "64819000", "incomeBeforeTax": "536482000", "interestExpense": "109929000", "operatingIncome": "603210000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "129266000", "reportedCurrency": "USD", "netInterestIncome": "-109929000", "nonInterestIncome": "None", "operatingExpenses": "55760000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1163817000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "688382000", "sellingGeneralAndAdministrative": "98720000", "netIncomeFromContinuingOperations": "407216000" }, "balance": { "goodwill": "2062462000", "inventory": "None", "commonStock": "19490656000", "currentDebt": "None", "investments": "None", "totalAssets": "41195290000", "longTermDebt": "7711132000", "shortTermDebt": "506690000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "204179000", "reportedCurrency": "USD", "retainedEarnings": "3663136000", "totalLiabilities": "14404987000", "otherCurrentAssets": "227347000", "totalCurrentAssets": "1266992000", "currentLongTermDebt": "506690000", "longTermInvestments": "3600537000", "shortTermInvestments": "None", "currentNetReceivables": "803909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39928298000", "currentAccountsPayable": "1119957000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33609995000", "shortLongTermDebtTotal": "7939822000", "totalShareholderEquity": "23151622000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "564799000", "totalCurrentLiabilities": "2191446000", "otherNonCurrentLiabilities": "1237320000", "totalNonCurrentLiabilities": "12213541000", "cashAndShortTermInvestments": "235736000", "commonStockSharesOutstanding": "628324000", "intangibleAssetsExcludingGoodwill": "204179000", "cashAndCashEquivalentsAtCarryingValue": "235736000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "553004000", "profitLoss": "None", "dividendPayout": "98290000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1017699000", "capitalExpenditures": "626402000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-311592000", "cashflowFromInvestment": "-1025863000", "stockBasedCompensation": "15289000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98290000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3011000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "688382000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "income_statement": { "revenue": 2557719000, "cost_of_revenue": 1158088000, "gross_profit": 1399631000, "ebit": 1197939000, "ebitda": 1821410000, "pretax_income": 1092271000, "tax_provision": 235615000, "net_income": 784147000, "net_income_to_common": 784147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 555492000, "total_current_assets": 1631336000, "total_assets": 39666748000, "short_term_debt": 391801000, "long_term_debt": 7923236000, "total_debt": 8315037000, "total_liabilities": 14568898000, "total_equity": 21423260000, "shares_outstanding": 602924000, "goodwill_and_intangibles": 2270333000 }, "cash_flow": { "operating_cash_flow": 1241699000, "capital_expenditure": 549640000, "free_cash_flow": 1791339000, "dividends_paid": 94275000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258286, "ticker_id": 1321, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1197939000", "ebitda": "1821410000", "netIncome": "784147000", "grossProfit": "1399631000", "depreciation": "None", "totalRevenue": "2557719000", "costOfRevenue": "1158088000", "interestIncome": "35878000", "incomeBeforeTax": "1092271000", "interestExpense": "105668000", "operatingIncome": "1134038000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "235615000", "reportedCurrency": "USD", "netInterestIncome": "-105668000", "nonInterestIncome": "None", "operatingExpenses": "265593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1158088000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "623471000", "sellingGeneralAndAdministrative": "81586000", "netIncomeFromContinuingOperations": "856656000" }, "balance": { "goodwill": "2062462000", "inventory": "None", "commonStock": "17999758000", "currentDebt": "None", "investments": "None", "totalAssets": "39666748000", "longTermDebt": "7923236000", "shortTermDebt": "391801000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "207871000", "reportedCurrency": "USD", "retainedEarnings": "3425732000", "totalLiabilities": "14568898000", "otherCurrentAssets": "258442000", "totalCurrentAssets": "1631336000", "currentLongTermDebt": "391801000", "longTermInvestments": "3623219000", "shortTermInvestments": "None", "currentNetReceivables": "817402000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38035412000", "currentAccountsPayable": "1151663000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31624191000", "shortLongTermDebtTotal": "8315037000", "totalShareholderEquity": "21423260000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "762943000", "totalCurrentLiabilities": "2306407000", "otherNonCurrentLiabilities": "1216283000", "totalNonCurrentLiabilities": "12262491000", "cashAndShortTermInvestments": "555492000", "commonStockSharesOutstanding": "602924000", "intangibleAssetsExcludingGoodwill": "207871000", "cashAndCashEquivalentsAtCarryingValue": "555492000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "856656000", "profitLoss": "None", "dividendPayout": "94275000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1241699000", "capitalExpenditures": "549640000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-303983000", "cashflowFromInvestment": "-663988000", "stockBasedCompensation": "13767000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "94275000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3011000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "623471000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2557719000, "cost_of_revenue": 1158088000, "gross_profit": 1399631000, "research_and_development": null, "selling_general_admin": 81586000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1197939000, "depreciation_amortisation": 623471000, "ebitda": 1821410000, "interest_expense": 105668000, "interest_income": null, "other_non_operating": null, "pretax_income": 1092271000, "tax_provision": 235615000, "effective_tax_rate": null, "net_income": 784147000, "net_income_continuing_ops": 856656000, "net_income_to_common": 784147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 555492000, "short_term_investments": null, "net_receivables": 817402000, "inventory": null, "other_current_assets": null, "total_current_assets": 1631336000, "net_ppe": null, "goodwill": 2062462000, "intangible_assets": 207871000, "goodwill_and_intangibles": 2270333000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38035412000, "total_assets": 39666748000, "short_term_debt": 391801000, "accounts_payable": 1151663000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2306407000, "long_term_debt": 7923236000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12262491000, "total_liabilities": 14568898000, "total_debt": 8315037000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3425732000, "total_equity": 21423260000, "shares_outstanding": 602924000, "operating_cash_flow": 1241699000, "stock_based_compensation": 13767000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 549640000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -663988000, "dividends_paid": 94275000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -303983000, "free_cash_flow": 1791339000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1197939000", "ebitda": "1821410000", "netIncome": "784147000", "grossProfit": "1399631000", "depreciation": "None", "totalRevenue": "2557719000", "costOfRevenue": "1158088000", "interestIncome": "35878000", "incomeBeforeTax": "1092271000", "interestExpense": "105668000", "operatingIncome": "1134038000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "235615000", "reportedCurrency": "USD", "netInterestIncome": "-105668000", "nonInterestIncome": "None", "operatingExpenses": "265593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1158088000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "623471000", "sellingGeneralAndAdministrative": "81586000", "netIncomeFromContinuingOperations": "856656000" }, "balance": { "goodwill": "2062462000", "inventory": "None", "commonStock": "17999758000", "currentDebt": "None", "investments": "None", "totalAssets": "39666748000", "longTermDebt": "7923236000", "shortTermDebt": "391801000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "207871000", "reportedCurrency": "USD", "retainedEarnings": "3425732000", "totalLiabilities": "14568898000", "otherCurrentAssets": "258442000", "totalCurrentAssets": "1631336000", "currentLongTermDebt": "391801000", "longTermInvestments": "3623219000", "shortTermInvestments": "None", "currentNetReceivables": "817402000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38035412000", "currentAccountsPayable": "1151663000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31624191000", "shortLongTermDebtTotal": "8315037000", "totalShareholderEquity": "21423260000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "762943000", "totalCurrentLiabilities": "2306407000", "otherNonCurrentLiabilities": "1216283000", "totalNonCurrentLiabilities": "12262491000", "cashAndShortTermInvestments": "555492000", "commonStockSharesOutstanding": "602924000", "intangibleAssetsExcludingGoodwill": "207871000", "cashAndCashEquivalentsAtCarryingValue": "555492000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "856656000", "profitLoss": "None", "dividendPayout": "94275000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1241699000", "capitalExpenditures": "549640000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-303983000", "cashflowFromInvestment": "-663988000", "stockBasedCompensation": "13767000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "94275000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3011000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "623471000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "income_statement": { "revenue": 2418769000, "cost_of_revenue": 1087422000, "gross_profit": 1331347000, "ebit": 511655000, "ebitda": 1132430000, "pretax_income": 394086000, "tax_provision": 78668000, "net_income": 242139000, "net_income_to_common": 242139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 281764000, "total_current_assets": 1739099000, "total_assets": 39703364000, "short_term_debt": 285000000, "long_term_debt": 8107783000, "total_debt": 8392783000, "total_liabilities": 15300095000, "total_equity": 20717880000, "shares_outstanding": 602838000, "goodwill_and_intangibles": 2278090000 }, "cash_flow": { "operating_cash_flow": 1741167000, "capital_expenditure": 499649000, "free_cash_flow": 2240816000, "dividends_paid": 94097000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258287, "ticker_id": 1321, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "511655000", "ebitda": "1132430000", "netIncome": "242139000", "grossProfit": "1331347000", "depreciation": "None", "totalRevenue": "2418769000", "costOfRevenue": "1087422000", "interestIncome": "90484000", "incomeBeforeTax": "394086000", "interestExpense": "117569000", "operatingIncome": "496250000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "78668000", "reportedCurrency": "USD", "netInterestIncome": "-117569000", "nonInterestIncome": "None", "operatingExpenses": "835097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1087422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "620775000", "sellingGeneralAndAdministrative": "82578000", "netIncomeFromContinuingOperations": "315418000" }, "balance": { "goodwill": "2066526000", "inventory": "None", "commonStock": "17984118000", "currentDebt": "None", "investments": "None", "totalAssets": "39703364000", "longTermDebt": "8107783000", "shortTermDebt": "285000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "211564000", "reportedCurrency": "USD", "retainedEarnings": "2736046000", "totalLiabilities": "15300095000", "otherCurrentAssets": "158823000", "totalCurrentAssets": "1739099000", "currentLongTermDebt": "None", "longTermInvestments": "3580038000", "shortTermInvestments": "None", "currentNetReceivables": "1298512000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37964265000", "currentAccountsPayable": "1336689000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31660705000", "shortLongTermDebtTotal": "8392783000", "totalShareholderEquity": "20717880000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1440584000", "totalCurrentLiabilities": "3062273000", "otherNonCurrentLiabilities": "1243676000", "totalNonCurrentLiabilities": "12237822000", "cashAndShortTermInvestments": "281764000", "commonStockSharesOutstanding": "602838000", "intangibleAssetsExcludingGoodwill": "211564000", "cashAndCashEquivalentsAtCarryingValue": "281764000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "315418000", "profitLoss": "None", "dividendPayout": "94097000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1741167000", "capitalExpenditures": "499649000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1127452000", "cashflowFromInvestment": "-534044000", "stockBasedCompensation": "14768000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "94097000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "620775000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2418769000, "cost_of_revenue": 1087422000, "gross_profit": 1331347000, "research_and_development": null, "selling_general_admin": 82578000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 511655000, "depreciation_amortisation": 620775000, "ebitda": 1132430000, "interest_expense": 117569000, "interest_income": null, "other_non_operating": null, "pretax_income": 394086000, "tax_provision": 78668000, "effective_tax_rate": null, "net_income": 242139000, "net_income_continuing_ops": 315418000, "net_income_to_common": 242139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 281764000, "short_term_investments": null, "net_receivables": 1298512000, "inventory": null, "other_current_assets": null, "total_current_assets": 1739099000, "net_ppe": null, "goodwill": 2066526000, "intangible_assets": 211564000, "goodwill_and_intangibles": 2278090000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 37964265000, "total_assets": 39703364000, "short_term_debt": 285000000, "accounts_payable": 1336689000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3062273000, "long_term_debt": 8107783000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12237822000, "total_liabilities": 15300095000, "total_debt": 8392783000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2736046000, "total_equity": 20717880000, "shares_outstanding": 602838000, "operating_cash_flow": 1741167000, "stock_based_compensation": 14768000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 499649000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -534044000, "dividends_paid": 94097000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1127452000, "free_cash_flow": 2240816000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "511655000", "ebitda": "1132430000", "netIncome": "242139000", "grossProfit": "1331347000", "depreciation": "None", "totalRevenue": "2418769000", "costOfRevenue": "1087422000", "interestIncome": "90484000", "incomeBeforeTax": "394086000", "interestExpense": "117569000", "operatingIncome": "496250000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "78668000", "reportedCurrency": "USD", "netInterestIncome": "-117569000", "nonInterestIncome": "None", "operatingExpenses": "835097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1087422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "620775000", "sellingGeneralAndAdministrative": "82578000", "netIncomeFromContinuingOperations": "315418000" }, "balance": { "goodwill": "2066526000", "inventory": "None", "commonStock": "17984118000", "currentDebt": "None", "investments": "None", "totalAssets": "39703364000", "longTermDebt": "8107783000", "shortTermDebt": "285000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "211564000", "reportedCurrency": "USD", "retainedEarnings": "2736046000", "totalLiabilities": "15300095000", "otherCurrentAssets": "158823000", "totalCurrentAssets": "1739099000", "currentLongTermDebt": "None", "longTermInvestments": "3580038000", "shortTermInvestments": "None", "currentNetReceivables": "1298512000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37964265000", "currentAccountsPayable": "1336689000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31660705000", "shortLongTermDebtTotal": "8392783000", "totalShareholderEquity": "20717880000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1440584000", "totalCurrentLiabilities": "3062273000", "otherNonCurrentLiabilities": "1243676000", "totalNonCurrentLiabilities": "12237822000", "cashAndShortTermInvestments": "281764000", "commonStockSharesOutstanding": "602838000", "intangibleAssetsExcludingGoodwill": "211564000", "cashAndCashEquivalentsAtCarryingValue": "281764000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "315418000", "profitLoss": "None", "dividendPayout": "94097000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1741167000", "capitalExpenditures": "499649000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1127452000", "cashflowFromInvestment": "-534044000", "stockBasedCompensation": "14768000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "94097000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "620775000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "income_statement": { "revenue": 1808270000, "cost_of_revenue": 1110807000, "gross_profit": 697463000, "ebit": 760549000, "ebitda": 1380868000, "pretax_income": 574114000, "tax_provision": 146869000, "net_income": 418395000, "net_income_to_common": 418395000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 202093000, "total_current_assets": 1714679000, "total_assets": 39830255000, "short_term_debt": 362678000, "long_term_debt": 9003377000, "total_debt": 9366055000, "total_liabilities": 15552119000, "total_equity": 20597628000, "shares_outstanding": 602521000, "goodwill_and_intangibles": 2294738000 }, "cash_flow": { "operating_cash_flow": 756276000, "capital_expenditure": 591597000, "free_cash_flow": 1347873000, "dividends_paid": 93978000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258288, "ticker_id": 1321, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "760549000", "ebitda": "1380868000", "netIncome": "418395000", "grossProfit": "697463000", "depreciation": "None", "totalRevenue": "1808270000", "costOfRevenue": "1110807000", "interestIncome": "144683000", "incomeBeforeTax": "574114000", "interestExpense": "186435000", "operatingIncome": "781445000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "146869000", "reportedCurrency": "USD", "netInterestIncome": "-186435000", "nonInterestIncome": "None", "operatingExpenses": "-83982000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1110807000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "620319000", "sellingGeneralAndAdministrative": "107994000", "netIncomeFromContinuingOperations": "427245000" }, "balance": { "goodwill": "2079481000", "inventory": "None", "commonStock": "18014711000", "currentDebt": "None", "investments": "None", "totalAssets": "39830255000", "longTermDebt": "9003377000", "shortTermDebt": "362678000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "215257000", "reportedCurrency": "USD", "retainedEarnings": "2585238000", "totalLiabilities": "15552119000", "otherCurrentAssets": "282600000", "totalCurrentAssets": "1714679000", "currentLongTermDebt": "320800000", "longTermInvestments": "3617397000", "shortTermInvestments": "None", "currentNetReceivables": "1229986000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38115576000", "currentAccountsPayable": "1177656000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31747818000", "shortLongTermDebtTotal": "9366055000", "totalShareholderEquity": "20597628000", "capitalLeaseObligations": "41878000", "otherCurrentLiabilities": "782328000", "totalCurrentLiabilities": "2461549000", "otherNonCurrentLiabilities": "1236090000", "totalNonCurrentLiabilities": "13090570000", "cashAndShortTermInvestments": "202093000", "commonStockSharesOutstanding": "602521000", "intangibleAssetsExcludingGoodwill": "215257000", "cashAndCashEquivalentsAtCarryingValue": "202093000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "427245000", "profitLoss": "None", "dividendPayout": "93978000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "756276000", "capitalExpenditures": "591597000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1225513000", "cashflowFromInvestment": "582350000", "stockBasedCompensation": "16766000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93978000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "620319000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1808270000, "cost_of_revenue": 1110807000, "gross_profit": 697463000, "research_and_development": null, "selling_general_admin": 107994000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 760549000, "depreciation_amortisation": 620319000, "ebitda": 1380868000, "interest_expense": 186435000, "interest_income": null, "other_non_operating": null, "pretax_income": 574114000, "tax_provision": 146869000, "effective_tax_rate": null, "net_income": 418395000, "net_income_continuing_ops": 427245000, "net_income_to_common": 418395000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 202093000, "short_term_investments": null, "net_receivables": 1229986000, "inventory": null, "other_current_assets": null, "total_current_assets": 1714679000, "net_ppe": null, "goodwill": 2079481000, "intangible_assets": 215257000, "goodwill_and_intangibles": 2294738000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38115576000, "total_assets": 39830255000, "short_term_debt": 362678000, "accounts_payable": 1177656000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2461549000, "long_term_debt": 9003377000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13090570000, "total_liabilities": 15552119000, "total_debt": 9366055000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2585238000, "total_equity": 20597628000, "shares_outstanding": 602521000, "operating_cash_flow": 756276000, "stock_based_compensation": 16766000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 591597000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 582350000, "dividends_paid": 93978000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1225513000, "free_cash_flow": 1347873000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "760549000", "ebitda": "1380868000", "netIncome": "418395000", "grossProfit": "697463000", "depreciation": "None", "totalRevenue": "1808270000", "costOfRevenue": "1110807000", "interestIncome": "144683000", "incomeBeforeTax": "574114000", "interestExpense": "186435000", "operatingIncome": "781445000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "146869000", "reportedCurrency": "USD", "netInterestIncome": "-186435000", "nonInterestIncome": "None", "operatingExpenses": "-83982000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1110807000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "620319000", "sellingGeneralAndAdministrative": "107994000", "netIncomeFromContinuingOperations": "427245000" }, "balance": { "goodwill": "2079481000", "inventory": "None", "commonStock": "18014711000", "currentDebt": "None", "investments": "None", "totalAssets": "39830255000", "longTermDebt": "9003377000", "shortTermDebt": "362678000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "215257000", "reportedCurrency": "USD", "retainedEarnings": "2585238000", "totalLiabilities": "15552119000", "otherCurrentAssets": "282600000", "totalCurrentAssets": "1714679000", "currentLongTermDebt": "320800000", "longTermInvestments": "3617397000", "shortTermInvestments": "None", "currentNetReceivables": "1229986000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38115576000", "currentAccountsPayable": "1177656000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31747818000", "shortLongTermDebtTotal": "9366055000", "totalShareholderEquity": "20597628000", "capitalLeaseObligations": "41878000", "otherCurrentLiabilities": "782328000", "totalCurrentLiabilities": "2461549000", "otherNonCurrentLiabilities": "1236090000", "totalNonCurrentLiabilities": "13090570000", "cashAndShortTermInvestments": "202093000", "commonStockSharesOutstanding": "602521000", "intangibleAssetsExcludingGoodwill": "215257000", "cashAndCashEquivalentsAtCarryingValue": "202093000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "427245000", "profitLoss": "None", "dividendPayout": "93978000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "756276000", "capitalExpenditures": "591597000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1225513000", "cashflowFromInvestment": "582350000", "stockBasedCompensation": "16766000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93978000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "620319000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "income_statement": { "revenue": 1216986000, "cost_of_revenue": 1123986000, "gross_profit": 93000000, "ebit": -244003000, "ebitda": 345296000, "pretax_income": -402302000, "tax_provision": -104870000, "net_income": -300823000, "net_income_to_common": -300823000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88980000, "total_current_assets": 1082292000, "total_assets": 39945589000, "short_term_debt": 400150000, "long_term_debt": 13393398000, "total_debt": 13793548000, "total_liabilities": 19457271000, "total_equity": 20334759000, "shares_outstanding": 559603000, "goodwill_and_intangibles": 2446544000 }, "cash_flow": { "operating_cash_flow": 592989000, "capital_expenditure": 569479000, "free_cash_flow": 1162468000, "dividends_paid": 93640000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258290, "ticker_id": 1321, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-244003000", "ebitda": "345296000", "netIncome": "-300823000", "grossProfit": "93000000", "depreciation": "None", "totalRevenue": "1216986000", "costOfRevenue": "1123986000", "interestIncome": "120097000", "incomeBeforeTax": "-402302000", "interestExpense": "158299000", "operatingIncome": "-281840000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-104870000", "reportedCurrency": "USD", "netInterestIncome": "-158299000", "nonInterestIncome": "None", "operatingExpenses": "374840000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1123986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "589299000", "sellingGeneralAndAdministrative": "28764000", "netIncomeFromContinuingOperations": "-297432000" }, "balance": { "goodwill": "2178236000", "inventory": "None", "commonStock": "18076243000", "currentDebt": "None", "investments": "None", "totalAssets": "39945589000", "longTermDebt": "13393398000", "shortTermDebt": "400150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "268308000", "reportedCurrency": "USD", "retainedEarnings": "2261086000", "totalLiabilities": "19457271000", "otherCurrentAssets": "322922000", "totalCurrentAssets": "1082292000", "currentLongTermDebt": "400150000", "longTermInvestments": "3358346000", "shortTermInvestments": "None", "currentNetReceivables": "670390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38863297000", "currentAccountsPayable": "1042393000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32546542000", "shortLongTermDebtTotal": "13793548000", "totalShareholderEquity": "20334759000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "671407000", "totalCurrentLiabilities": "2113950000", "otherNonCurrentLiabilities": "1203631000", "totalNonCurrentLiabilities": "17343321000", "cashAndShortTermInvestments": "88980000", "commonStockSharesOutstanding": "559603000", "intangibleAssetsExcludingGoodwill": "268308000", "cashAndCashEquivalentsAtCarryingValue": "88980000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-297432000", "profitLoss": "None", "dividendPayout": "93640000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "592989000", "capitalExpenditures": "569479000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "749137000", "cashflowFromInvestment": "-1283120000", "stockBasedCompensation": "118928000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93640000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "589299000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1216986000, "cost_of_revenue": 1123986000, "gross_profit": 93000000, "research_and_development": null, "selling_general_admin": 28764000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -244003000, "depreciation_amortisation": 589299000, "ebitda": 345296000, "interest_expense": 158299000, "interest_income": null, "other_non_operating": null, "pretax_income": -402302000, "tax_provision": -104870000, "effective_tax_rate": null, "net_income": -300823000, "net_income_continuing_ops": -297432000, "net_income_to_common": -300823000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88980000, "short_term_investments": null, "net_receivables": 670390000, "inventory": null, "other_current_assets": null, "total_current_assets": 1082292000, "net_ppe": null, "goodwill": 2178236000, "intangible_assets": 268308000, "goodwill_and_intangibles": 2446544000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38863297000, "total_assets": 39945589000, "short_term_debt": 400150000, "accounts_payable": 1042393000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2113950000, "long_term_debt": 13393398000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17343321000, "total_liabilities": 19457271000, "total_debt": 13793548000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2261086000, "total_equity": 20334759000, "shares_outstanding": 559603000, "operating_cash_flow": 592989000, "stock_based_compensation": 118928000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 569479000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1283120000, "dividends_paid": 93640000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 749137000, "free_cash_flow": 1162468000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-244003000", "ebitda": "345296000", "netIncome": "-300823000", "grossProfit": "93000000", "depreciation": "None", "totalRevenue": "1216986000", "costOfRevenue": "1123986000", "interestIncome": "120097000", "incomeBeforeTax": "-402302000", "interestExpense": "158299000", "operatingIncome": "-281840000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-104870000", "reportedCurrency": "USD", "netInterestIncome": "-158299000", "nonInterestIncome": "None", "operatingExpenses": "374840000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1123986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "589299000", "sellingGeneralAndAdministrative": "28764000", "netIncomeFromContinuingOperations": "-297432000" }, "balance": { "goodwill": "2178236000", "inventory": "None", "commonStock": "18076243000", "currentDebt": "None", "investments": "None", "totalAssets": "39945589000", "longTermDebt": "13393398000", "shortTermDebt": "400150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "268308000", "reportedCurrency": "USD", "retainedEarnings": "2261086000", "totalLiabilities": "19457271000", "otherCurrentAssets": "322922000", "totalCurrentAssets": "1082292000", "currentLongTermDebt": "400150000", "longTermInvestments": "3358346000", "shortTermInvestments": "None", "currentNetReceivables": "670390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38863297000", "currentAccountsPayable": "1042393000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32546542000", "shortLongTermDebtTotal": "13793548000", "totalShareholderEquity": "20334759000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "671407000", "totalCurrentLiabilities": "2113950000", "otherNonCurrentLiabilities": "1203631000", "totalNonCurrentLiabilities": "17343321000", "cashAndShortTermInvestments": "88980000", "commonStockSharesOutstanding": "559603000", "intangibleAssetsExcludingGoodwill": "268308000", "cashAndCashEquivalentsAtCarryingValue": "88980000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-297432000", "profitLoss": "None", "dividendPayout": "93640000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "592989000", "capitalExpenditures": "569479000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "749137000", "cashflowFromInvestment": "-1283120000", "stockBasedCompensation": "118928000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93640000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "589299000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "income_statement": { "revenue": 891179000, "cost_of_revenue": 1097600000, "gross_profit": -206421000, "ebit": 20737000, "ebitda": 486719000, "pretax_income": -34983000, "tax_provision": -44222000, "net_income": 9517000, "net_income_to_common": 9517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29974000, "total_current_assets": 1229827000, "total_assets": 24706469000, "short_term_debt": 6388000, "long_term_debt": 4945398000, "total_debt": 4951786000, "total_liabilities": 9581721000, "total_equity": 15117834000, "shares_outstanding": 444921000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 322045000, "capital_expenditure": 558165000, "free_cash_flow": 880210000, "dividends_paid": 69551000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258291, "ticker_id": 1321, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20737000", "ebitda": "486719000", "netIncome": "9517000", "grossProfit": "-206421000", "depreciation": "None", "totalRevenue": "891179000", "costOfRevenue": "1097600000", "interestIncome": "None", "incomeBeforeTax": "-34983000", "interestExpense": "55720000", "operatingIncome": "2971000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-44222000", "reportedCurrency": "USD", "netInterestIncome": "-55720000", "nonInterestIncome": "None", "operatingExpenses": "-209392000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1097600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "465982000", "sellingGeneralAndAdministrative": "65545000", "netIncomeFromContinuingOperations": "9239000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "12464492000", "currentDebt": "None", "investments": "None", "totalAssets": "24706469000", "longTermDebt": "4945398000", "shortTermDebt": "6388000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2655940000", "totalLiabilities": "9581721000", "otherCurrentAssets": "523168000", "totalCurrentAssets": "1229827000", "currentLongTermDebt": "6388000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "676685000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23476642000", "currentAccountsPayable": "1198215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4951786000", "totalShareholderEquity": "15117834000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "480965000", "totalCurrentLiabilities": "1685568000", "otherNonCurrentLiabilities": "1068491000", "totalNonCurrentLiabilities": "7896153000", "cashAndShortTermInvestments": "29974000", "commonStockSharesOutstanding": "444921000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "29974000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9239000", "profitLoss": "None", "dividendPayout": "69551000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "322045000", "capitalExpenditures": "558165000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-628059000", "cashflowFromInvestment": "-312060000", "stockBasedCompensation": "12099000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69551000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "465982000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 891179000, "cost_of_revenue": 1097600000, "gross_profit": -206421000, "research_and_development": null, "selling_general_admin": 65545000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20737000, "depreciation_amortisation": 465982000, "ebitda": 486719000, "interest_expense": 55720000, "interest_income": null, "other_non_operating": null, "pretax_income": -34983000, "tax_provision": -44222000, "effective_tax_rate": null, "net_income": 9517000, "net_income_continuing_ops": 9239000, "net_income_to_common": 9517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29974000, "short_term_investments": null, "net_receivables": 676685000, "inventory": null, "other_current_assets": null, "total_current_assets": 1229827000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23476642000, "total_assets": 24706469000, "short_term_debt": 6388000, "accounts_payable": 1198215000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1685568000, "long_term_debt": 4945398000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7896153000, "total_liabilities": 9581721000, "total_debt": 4951786000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2655940000, "total_equity": 15117834000, "shares_outstanding": 444921000, "operating_cash_flow": 322045000, "stock_based_compensation": 12099000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 558165000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -312060000, "dividends_paid": 69551000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -628059000, "free_cash_flow": 880210000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20737000", "ebitda": "486719000", "netIncome": "9517000", "grossProfit": "-206421000", "depreciation": "None", "totalRevenue": "891179000", "costOfRevenue": "1097600000", "interestIncome": "None", "incomeBeforeTax": "-34983000", "interestExpense": "55720000", "operatingIncome": "2971000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-44222000", "reportedCurrency": "USD", "netInterestIncome": "-55720000", "nonInterestIncome": "None", "operatingExpenses": "-209392000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1097600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "465982000", "sellingGeneralAndAdministrative": "65545000", "netIncomeFromContinuingOperations": "9239000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "12464492000", "currentDebt": "None", "investments": "None", "totalAssets": "24706469000", "longTermDebt": "4945398000", "shortTermDebt": "6388000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2655940000", "totalLiabilities": "9581721000", "otherCurrentAssets": "523168000", "totalCurrentAssets": "1229827000", "currentLongTermDebt": "6388000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "676685000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23476642000", "currentAccountsPayable": "1198215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4951786000", "totalShareholderEquity": "15117834000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "480965000", "totalCurrentLiabilities": "1685568000", "otherNonCurrentLiabilities": "1068491000", "totalNonCurrentLiabilities": "7896153000", "cashAndShortTermInvestments": "29974000", "commonStockSharesOutstanding": "444921000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "29974000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9239000", "profitLoss": "None", "dividendPayout": "69551000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "322045000", "capitalExpenditures": "558165000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-628059000", "cashflowFromInvestment": "-312060000", "stockBasedCompensation": "12099000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69551000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "465982000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "income_statement": { "revenue": 1305757000, "cost_of_revenue": 577399000, "gross_profit": 728358000, "ebit": 181736000, "ebitda": 668486000, "pretax_income": 127365000, "tax_provision": 24302000, "net_income": 103488000, "net_income_to_common": 103488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 648048000, "total_current_assets": 2095779000, "total_assets": 25438320000, "short_term_debt": 606967000, "long_term_debt": 4897774000, "total_debt": 5504741000, "total_liabilities": 10266919000, "total_equity": 15164209000, "shares_outstanding": 444967000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1155663000, "capital_expenditure": 534468000, "free_cash_flow": 1690131000, "dividends_paid": 69412000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258292, "ticker_id": 1321, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "181736000", "ebitda": "668486000", "netIncome": "103488000", "grossProfit": "728358000", "depreciation": "None", "totalRevenue": "1305757000", "costOfRevenue": "577399000", "interestIncome": "None", "incomeBeforeTax": "127365000", "interestExpense": "54371000", "operatingIncome": "182720000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "24302000", "reportedCurrency": "USD", "netInterestIncome": "-54371000", "nonInterestIncome": "None", "operatingExpenses": "545638000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "577399000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "486750000", "sellingGeneralAndAdministrative": "72117000", "netIncomeFromContinuingOperations": "103063000" }, "balance": { "goodwill": "None", "inventory": "817996000", "commonStock": "12450876000", "currentDebt": "None", "investments": "None", "totalAssets": "25438320000", "longTermDebt": "4897774000", "shortTermDebt": "606967000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2715974000", "totalLiabilities": "10266919000", "otherCurrentAssets": "93914000", "totalCurrentAssets": "2095779000", "currentLongTermDebt": "606967000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "535821000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23342541000", "currentAccountsPayable": "1124918000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5504741000", "totalShareholderEquity": "15164209000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "641748000", "totalCurrentLiabilities": "2373633000", "otherNonCurrentLiabilities": "1067284000", "totalNonCurrentLiabilities": "7893286000", "cashAndShortTermInvestments": "648048000", "commonStockSharesOutstanding": "444967000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "648048000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103063000", "profitLoss": "None", "dividendPayout": "69412000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1155663000", "capitalExpenditures": "534468000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21440000", "cashflowFromInvestment": "-567152000", "stockBasedCompensation": "10551000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69412000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "486750000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1305757000, "cost_of_revenue": 577399000, "gross_profit": 728358000, "research_and_development": null, "selling_general_admin": 72117000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 181736000, "depreciation_amortisation": 486750000, "ebitda": 668486000, "interest_expense": 54371000, "interest_income": null, "other_non_operating": null, "pretax_income": 127365000, "tax_provision": 24302000, "effective_tax_rate": null, "net_income": 103488000, "net_income_continuing_ops": 103063000, "net_income_to_common": 103488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 648048000, "short_term_investments": null, "net_receivables": 535821000, "inventory": 817996000, "other_current_assets": null, "total_current_assets": 2095779000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23342541000, "total_assets": 25438320000, "short_term_debt": 606967000, "accounts_payable": 1124918000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2373633000, "long_term_debt": 4897774000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7893286000, "total_liabilities": 10266919000, "total_debt": 5504741000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2715974000, "total_equity": 15164209000, "shares_outstanding": 444967000, "operating_cash_flow": 1155663000, "stock_based_compensation": 10551000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 534468000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -567152000, "dividends_paid": 69412000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21440000, "free_cash_flow": 1690131000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "181736000", "ebitda": "668486000", "netIncome": "103488000", "grossProfit": "728358000", "depreciation": "None", "totalRevenue": "1305757000", "costOfRevenue": "577399000", "interestIncome": "None", "incomeBeforeTax": "127365000", "interestExpense": "54371000", "operatingIncome": "182720000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "24302000", "reportedCurrency": "USD", "netInterestIncome": "-54371000", "nonInterestIncome": "None", "operatingExpenses": "545638000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "577399000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "486750000", "sellingGeneralAndAdministrative": "72117000", "netIncomeFromContinuingOperations": "103063000" }, "balance": { "goodwill": "None", "inventory": "817996000", "commonStock": "12450876000", "currentDebt": "None", "investments": "None", "totalAssets": "25438320000", "longTermDebt": "4897774000", "shortTermDebt": "606967000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2715974000", "totalLiabilities": "10266919000", "otherCurrentAssets": "93914000", "totalCurrentAssets": "2095779000", "currentLongTermDebt": "606967000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "535821000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23342541000", "currentAccountsPayable": "1124918000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5504741000", "totalShareholderEquity": "15164209000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "641748000", "totalCurrentLiabilities": "2373633000", "otherNonCurrentLiabilities": "1067284000", "totalNonCurrentLiabilities": "7893286000", "cashAndShortTermInvestments": "648048000", "commonStockSharesOutstanding": "444967000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "648048000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103063000", "profitLoss": "None", "dividendPayout": "69412000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1155663000", "capitalExpenditures": "534468000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21440000", "cashflowFromInvestment": "-567152000", "stockBasedCompensation": "10551000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69412000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "486750000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "income_statement": { "revenue": 1371202000, "cost_of_revenue": 586516000, "gross_profit": 784686000, "ebit": 725230000, "ebitda": 1232038000, "pretax_income": 652426000, "tax_provision": 150979000, "net_income": 502055000, "net_income_to_common": 502055000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80977000, "total_current_assets": 2012975000, "total_assets": 25285098000, "short_term_debt": 338812000, "long_term_debt": 5502681000, "total_debt": 5841493000, "total_liabilities": 10504281000, "total_equity": 14773200000, "shares_outstanding": 445400000, "goodwill_and_intangibles": 22595000 }, "cash_flow": { "operating_cash_flow": 624386000, "capital_expenditure": 533139000, "free_cash_flow": 1157525000, "dividends_paid": 65772000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258293, "ticker_id": 1321, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "725230000", "ebitda": "1232038000", "netIncome": "502055000", "grossProfit": "784686000", "depreciation": "None", "totalRevenue": "1371202000", "costOfRevenue": "586516000", "interestIncome": "None", "incomeBeforeTax": "652426000", "interestExpense": "72804000", "operatingIncome": "722717000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "150979000", "reportedCurrency": "USD", "netInterestIncome": "-72804000", "nonInterestIncome": "None", "operatingExpenses": "61969000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "586516000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "506808000", "sellingGeneralAndAdministrative": "150785000", "netIncomeFromContinuingOperations": "501447000" }, "balance": { "goodwill": "0", "inventory": "978634000", "commonStock": "12093986000", "currentDebt": "None", "investments": "None", "totalAssets": "25285098000", "longTermDebt": "5502681000", "shortTermDebt": "338812000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "22595000", "reportedCurrency": "USD", "retainedEarnings": "2681898000", "totalLiabilities": "10504281000", "otherCurrentAssets": "1108303000", "totalCurrentAssets": "2012975000", "currentLongTermDebt": "292432000", "longTermInvestments": "92666000", "shortTermInvestments": "None", "currentNetReceivables": "823695000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23272123000", "currentAccountsPayable": "1272522000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5841493000", "totalShareholderEquity": "14773200000", "capitalLeaseObligations": "46380000", "otherCurrentLiabilities": "363115000", "totalCurrentLiabilities": "2036840000", "otherNonCurrentLiabilities": "1059939000", "totalNonCurrentLiabilities": "8467441000", "cashAndShortTermInvestments": "80977000", "commonStockSharesOutstanding": "445400000", "intangibleAssetsExcludingGoodwill": "22595000", "cashAndCashEquivalentsAtCarryingValue": "80977000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "501447000", "profitLoss": "None", "dividendPayout": "65772000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1841000", "operatingCashflow": "624386000", "capitalExpenditures": "533139000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68613000", "cashflowFromInvestment": "-539546000", "stockBasedCompensation": "11655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65772000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "201029000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "506808000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1371202000, "cost_of_revenue": 586516000, "gross_profit": 784686000, "research_and_development": null, "selling_general_admin": 150785000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 725230000, "depreciation_amortisation": 506808000, "ebitda": 1232038000, "interest_expense": 72804000, "interest_income": null, "other_non_operating": null, "pretax_income": 652426000, "tax_provision": 150979000, "effective_tax_rate": null, "net_income": 502055000, "net_income_continuing_ops": 501447000, "net_income_to_common": 502055000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80977000, "short_term_investments": null, "net_receivables": 823695000, "inventory": 978634000, "other_current_assets": null, "total_current_assets": 2012975000, "net_ppe": null, "goodwill": 0, "intangible_assets": 22595000, "goodwill_and_intangibles": 22595000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23272123000, "total_assets": 25285098000, "short_term_debt": 338812000, "accounts_payable": 1272522000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2036840000, "long_term_debt": 5502681000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8467441000, "total_liabilities": 10504281000, "total_debt": 5841493000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2681898000, "total_equity": 14773200000, "shares_outstanding": 445400000, "operating_cash_flow": 624386000, "stock_based_compensation": 11655000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 533139000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -539546000, "dividends_paid": 65772000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68613000, "free_cash_flow": 1157525000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "725230000", "ebitda": "1232038000", "netIncome": "502055000", "grossProfit": "784686000", "depreciation": "None", "totalRevenue": "1371202000", "costOfRevenue": "586516000", "interestIncome": "None", "incomeBeforeTax": "652426000", "interestExpense": "72804000", "operatingIncome": "722717000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "150979000", "reportedCurrency": "USD", "netInterestIncome": "-72804000", "nonInterestIncome": "None", "operatingExpenses": "61969000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "586516000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "506808000", "sellingGeneralAndAdministrative": "150785000", "netIncomeFromContinuingOperations": "501447000" }, "balance": { "goodwill": "0", "inventory": "978634000", "commonStock": "12093986000", "currentDebt": "None", "investments": "None", "totalAssets": "25285098000", "longTermDebt": "5502681000", "shortTermDebt": "338812000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "22595000", "reportedCurrency": "USD", "retainedEarnings": "2681898000", "totalLiabilities": "10504281000", "otherCurrentAssets": "1108303000", "totalCurrentAssets": "2012975000", "currentLongTermDebt": "292432000", "longTermInvestments": "92666000", "shortTermInvestments": "None", "currentNetReceivables": "823695000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23272123000", "currentAccountsPayable": "1272522000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5841493000", "totalShareholderEquity": "14773200000", "capitalLeaseObligations": "46380000", "otherCurrentLiabilities": "363115000", "totalCurrentLiabilities": "2036840000", "otherNonCurrentLiabilities": "1059939000", "totalNonCurrentLiabilities": "8467441000", "cashAndShortTermInvestments": "80977000", "commonStockSharesOutstanding": "445400000", "intangibleAssetsExcludingGoodwill": "22595000", "cashAndCashEquivalentsAtCarryingValue": "80977000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "501447000", "profitLoss": "None", "dividendPayout": "65772000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1841000", "operatingCashflow": "624386000", "capitalExpenditures": "533139000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68613000", "cashflowFromInvestment": "-539546000", "stockBasedCompensation": "11655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65772000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "201029000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "506808000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "income_statement": { "revenue": 1008196000, "cost_of_revenue": 509744000, "gross_profit": 498452000, "ebit": 14304000, "ebitda": 453249000, "pretax_income": -46123000, "tax_provision": -126853000, "net_income": 81255000, "net_income_to_common": 81255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64750000, "total_current_assets": 1247238000, "total_assets": 24554988000, "short_term_debt": 414592000, "long_term_debt": 5501274000, "total_debt": 5915866000, "total_liabilities": 10345431000, "total_equity": 14201332000, "shares_outstanding": 416190000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 454583000, "capital_expenditure": 504103000, "free_cash_flow": 958686000, "dividends_paid": 54249000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258295, "ticker_id": 1321, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14304000", "ebitda": "453249000", "netIncome": "81255000", "grossProfit": "498452000", "depreciation": "None", "totalRevenue": "1008196000", "costOfRevenue": "509744000", "interestIncome": "60841000", "incomeBeforeTax": "-46123000", "interestExpense": "60427000", "operatingIncome": "15807000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-126853000", "reportedCurrency": "USD", "netInterestIncome": "-60427000", "nonInterestIncome": "None", "operatingExpenses": "482645000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "509744000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "438945000", "sellingGeneralAndAdministrative": "50629000", "netIncomeFromContinuingOperations": "80730000" }, "balance": { "goodwill": "None", "inventory": "577926000", "commonStock": "11958441000", "currentDebt": "None", "investments": "None", "totalAssets": "24554988000", "longTermDebt": "5501274000", "shortTermDebt": "414592000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2245615000", "totalLiabilities": "10345431000", "otherCurrentAssets": "623140000", "totalCurrentAssets": "1247238000", "currentLongTermDebt": "414592000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "559348000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23307750000", "currentAccountsPayable": "1159743000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22922080000", "shortLongTermDebtTotal": "5915866000", "totalShareholderEquity": "14201332000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "544609000", "totalCurrentLiabilities": "2118944000", "otherNonCurrentLiabilities": "973825000", "totalNonCurrentLiabilities": "8226487000", "cashAndShortTermInvestments": "64750000", "commonStockSharesOutstanding": "416190000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "64750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80730000", "profitLoss": "None", "dividendPayout": "54249000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "7864000", "operatingCashflow": "454583000", "capitalExpenditures": "504103000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1184953000", "cashflowFromInvestment": "-3774109000", "stockBasedCompensation": "14846000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54249000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-201029000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "450967000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1008196000, "cost_of_revenue": 509744000, "gross_profit": 498452000, "research_and_development": null, "selling_general_admin": 50629000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14304000, "depreciation_amortisation": 438945000, "ebitda": 453249000, "interest_expense": 60427000, "interest_income": null, "other_non_operating": null, "pretax_income": -46123000, "tax_provision": -126853000, "effective_tax_rate": null, "net_income": 81255000, "net_income_continuing_ops": 80730000, "net_income_to_common": 81255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64750000, "short_term_investments": null, "net_receivables": 559348000, "inventory": 577926000, "other_current_assets": null, "total_current_assets": 1247238000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23307750000, "total_assets": 24554988000, "short_term_debt": 414592000, "accounts_payable": 1159743000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2118944000, "long_term_debt": 5501274000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8226487000, "total_liabilities": 10345431000, "total_debt": 5915866000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2245615000, "total_equity": 14201332000, "shares_outstanding": 416190000, "operating_cash_flow": 454583000, "stock_based_compensation": 14846000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 504103000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3774109000, "dividends_paid": 54249000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1184953000, "free_cash_flow": 958686000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14304000", "ebitda": "453249000", "netIncome": "81255000", "grossProfit": "498452000", "depreciation": "None", "totalRevenue": "1008196000", "costOfRevenue": "509744000", "interestIncome": "60841000", "incomeBeforeTax": "-46123000", "interestExpense": "60427000", "operatingIncome": "15807000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-126853000", "reportedCurrency": "USD", "netInterestIncome": "-60427000", "nonInterestIncome": "None", "operatingExpenses": "482645000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "509744000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "438945000", "sellingGeneralAndAdministrative": "50629000", "netIncomeFromContinuingOperations": "80730000" }, "balance": { "goodwill": "None", "inventory": "577926000", "commonStock": "11958441000", "currentDebt": "None", "investments": "None", "totalAssets": "24554988000", "longTermDebt": "5501274000", "shortTermDebt": "414592000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2245615000", "totalLiabilities": "10345431000", "otherCurrentAssets": "623140000", "totalCurrentAssets": "1247238000", "currentLongTermDebt": "414592000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "559348000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23307750000", "currentAccountsPayable": "1159743000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22922080000", "shortLongTermDebtTotal": "5915866000", "totalShareholderEquity": "14201332000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "544609000", "totalCurrentLiabilities": "2118944000", "otherNonCurrentLiabilities": "973825000", "totalNonCurrentLiabilities": "8226487000", "cashAndShortTermInvestments": "64750000", "commonStockSharesOutstanding": "416190000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "64750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80730000", "profitLoss": "None", "dividendPayout": "54249000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "7864000", "operatingCashflow": "454583000", "capitalExpenditures": "504103000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1184953000", "cashflowFromInvestment": "-3774109000", "stockBasedCompensation": "14846000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54249000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-201029000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "450967000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "income_statement": { "revenue": 854365000, "cost_of_revenue": 450722000, "gross_profit": 403643000, "ebit": -38801000, "ebitda": 360936000, "pretax_income": -78684000, "tax_provision": -11818000, "net_income": -66626000, "net_income_to_common": -66626000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1215492000, "total_current_assets": 2425569000, "total_assets": 21273477000, "short_term_debt": 413917000, "long_term_debt": 4257636000, "total_debt": 4671553000, "total_liabilities": 9228449000, "total_equity": 12005772000, "shares_outstanding": 361982000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 437113000, "capital_expenditure": 473246000, "free_cash_flow": 910359000, "dividends_paid": 54248000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258296, "ticker_id": 1321, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:58.241806+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-38801000", "ebitda": "360936000", "netIncome": "-66626000", "grossProfit": "403643000", "depreciation": "None", "totalRevenue": "854365000", "costOfRevenue": "450722000", "interestIncome": "38229000", "incomeBeforeTax": "-78684000", "interestExpense": "39883000", "operatingIncome": "-34993000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-11818000", "reportedCurrency": "USD", "netInterestIncome": "-39883000", "nonInterestIncome": "None", "operatingExpenses": "438636000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3808000", "costofGoodsAndServicesSold": "450722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "399737000", "sellingGeneralAndAdministrative": "54123000", "netIncomeFromContinuingOperations": "-66866000" }, "balance": { "goodwill": "None", "inventory": "683612000", "commonStock": "9790855000", "currentDebt": "None", "investments": "None", "totalAssets": "21273477000", "longTermDebt": "4257636000", "shortTermDebt": "413917000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2217698000", "totalLiabilities": "9228449000", "otherCurrentAssets": "734866000", "totalCurrentAssets": "2425569000", "currentLongTermDebt": "413917000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "475211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18847908000", "currentAccountsPayable": "1049895000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18323499000", "shortLongTermDebtTotal": "4671553000", "totalShareholderEquity": "12005772000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "719014000", "totalCurrentLiabilities": "2182826000", "otherNonCurrentLiabilities": "910403000", "totalNonCurrentLiabilities": "7045623000", "cashAndShortTermInvestments": "1215492000", "commonStockSharesOutstanding": "361982000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1215492000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66866000", "profitLoss": "None", "dividendPayout": "54248000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-37421000", "operatingCashflow": "437113000", "capitalExpenditures": "473246000", "changeInReceivables": "147125000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-863378000", "cashflowFromInvestment": "-485505000", "stockBasedCompensation": "12057000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54248000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-911770000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1958000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "399737000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 854365000, "cost_of_revenue": 450722000, "gross_profit": 403643000, "research_and_development": null, "selling_general_admin": 54123000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -38801000, "depreciation_amortisation": 399737000, "ebitda": 360936000, "interest_expense": 39883000, "interest_income": null, "other_non_operating": null, "pretax_income": -78684000, "tax_provision": -11818000, "effective_tax_rate": null, "net_income": -66626000, "net_income_continuing_ops": -66866000, "net_income_to_common": -66626000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1215492000, "short_term_investments": null, "net_receivables": 475211000, "inventory": 683612000, "other_current_assets": null, "total_current_assets": 2425569000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18847908000, "total_assets": 21273477000, "short_term_debt": 413917000, "accounts_payable": 1049895000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2182826000, "long_term_debt": 4257636000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7045623000, "total_liabilities": 9228449000, "total_debt": 4671553000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2217698000, "total_equity": 12005772000, "shares_outstanding": 361982000, "operating_cash_flow": 437113000, "stock_based_compensation": 12057000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 473246000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -485505000, "dividends_paid": 54248000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -863378000, "free_cash_flow": 910359000, "net_change_in_cash": -911770000 }, "raw_data": { "income": { "ebit": "-38801000", "ebitda": "360936000", "netIncome": "-66626000", "grossProfit": "403643000", "depreciation": "None", "totalRevenue": "854365000", "costOfRevenue": "450722000", "interestIncome": "38229000", "incomeBeforeTax": "-78684000", "interestExpense": "39883000", "operatingIncome": "-34993000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-11818000", "reportedCurrency": "USD", "netInterestIncome": "-39883000", "nonInterestIncome": "None", "operatingExpenses": "438636000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3808000", "costofGoodsAndServicesSold": "450722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "399737000", "sellingGeneralAndAdministrative": "54123000", "netIncomeFromContinuingOperations": "-66866000" }, "balance": { "goodwill": "None", "inventory": "683612000", "commonStock": "9790855000", "currentDebt": "None", "investments": "None", "totalAssets": "21273477000", "longTermDebt": "4257636000", "shortTermDebt": "413917000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2217698000", "totalLiabilities": "9228449000", "otherCurrentAssets": "734866000", "totalCurrentAssets": "2425569000", "currentLongTermDebt": "413917000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "475211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18847908000", "currentAccountsPayable": "1049895000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18323499000", "shortLongTermDebtTotal": "4671553000", "totalShareholderEquity": "12005772000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "719014000", "totalCurrentLiabilities": "2182826000", "otherNonCurrentLiabilities": "910403000", "totalNonCurrentLiabilities": "7045623000", "cashAndShortTermInvestments": "1215492000", "commonStockSharesOutstanding": "361982000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1215492000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66866000", "profitLoss": "None", "dividendPayout": "54248000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-37421000", "operatingCashflow": "437113000", "capitalExpenditures": "473246000", "changeInReceivables": "147125000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-863378000", "cashflowFromInvestment": "-485505000", "stockBasedCompensation": "12057000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54248000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-911770000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1958000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "399737000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }