{ "ticker": { "uuid": "aea882e6-fbff-48fc-8321-099368918492", "symbol": "AER", "name": "AerCap Holdings NV", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/aea882e6-fbff-48fc-8321-099368918492/", "api_url": "https://sharemaestro.com/factors/api/tickers/aea882e6-fbff-48fc-8321-099368918492/" }, "ticker_metadata": { "id": 98, "uuid": "aea882e6-fbff-48fc-8321-099368918492", "symbol": "AER", "name": "AerCap Holdings NV", "asset_type": "equity", "market_cap": 21979726000, "stock_exchange_id": 3, "industry": "Rental & Leasing Services", "sector": "Industrials", "description": "AerCap Holdings NV is engaged in the leasing, financing, sale and management of commercial aircraft and engines in mainland China, Hong Kong, Macau, the United States, Ireland and internationally. The company is headquartered in Dublin, Ireland.", "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": "aea882e6-fbff-48fc-8321-099368918492", "symbol": "AER", "name": "AerCap Holdings NV", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/aea882e6-fbff-48fc-8321-099368918492/", "api_url": "https://sharemaestro.com/factors/api/tickers/aea882e6-fbff-48fc-8321-099368918492/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.96, "value": 0.9, "quality": 0.92, "momentum": 0.71, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 136.94, "market_cap": 22580736774.22, "pe_ratio": 5.7518, "earnings_yield": 0.1739, "ebitda_to_ev": 0.1048, "shareholder_yield": 0.0113, "roe": 0.2134, "piotroski_f_score": 8, "momentum_12_1": 0.2927, "volatility_252d": 0.2365 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:51.327923+00:00", "batch_id": "" }, "size": { "price_close": 136.94, "market_cap": 22580736774.22, "market_cap_usd": 22580736774.22, "enterprise_value": 64040098774.22, "shares_outstanding": 164895113, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 5.7518, "pb_ratio": 1.2274, "ptbv_ratio": 1.5047, "ps_ratio": 2.7845, "pcf_ratio": 4.0645, "pfcf_ratio": 2.1092, "ev_ebitda": 9.5463, "ev_ebit": 13.5695, "ev_sales": 7.8969, "ev_fcf": 5.9817, "earnings_yield": 0.1739, "fcf_yield": 0.1672, "price_to_sales": 2.7845, "price_to_book": 1.2274, "price_to_cashflow": 4.0645, "ebitda_to_ev": 0.1048, "sales_yield": 0.1266 }, "yield": { "dividend_yield": 0.0113, "buyback_yield": 0, "shareholder_yield": 0.0113, "debt_paydown_yield": null, "total_yield": 0.0113 }, "quality": { "gross_margin": 0.5287, "operating_margin": 0.582, "net_margin": 0.4841, "ebitda_margin": 0.8272, "fcf_margin": 1.3202, "roe": 0.2134, "roa": 0.055, "roic": 0.0687, "roc_greenblatt": null, "asset_turnover": 0.1135, "cash_conversion": 2.727, "accruals_ratio": -0.0228, "sbc_to_revenue": 0.021, "piotroski_f_score": 8, "altman_z_score": 0.8878, "earnings_stability_5y": 0.43, "revenue_stability_5y": 0.2597, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.06, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.8821, "net_debt_to_ebitda": 6.1802, "debt_to_assets": 0.6026, "interest_coverage": 2.4225, "current_ratio": 0.6286, "quick_ratio": 0.6098, "net_debt": 41459362000, "local_beta": -0.0004, "volatility_252d": 0.2365, "volatility_60d": 0.5619, "max_drawdown_12m": -0.1283, "risk_adjusted_momentum": 1.2377 }, "growth": { "revenue_growth_1y": 0.0067, "revenue_growth_3y_cagr": 0.053, "revenue_growth_5y_cagr": 0.1275, "eps_growth_1y": 0.8369, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1689, "book_value_growth_1y": 0.1775, "revenue_growth": 0.0067, "earnings_growth": 0.8369 }, "momentum": { "price_return_1m": -0.0845, "price_return_3m": 0.009, "price_return_6m": -0.0164, "price_return_9m": 0.1168, "price_return_12m": 0.1835, "price_return_12m_ex1m": 0.2927, "momentum_6m": -0.0164, "momentum_12m": 0.1835, "momentum_12_1": 0.2927, "distance_from_52w_high": -0.0904, "distance_from_52w_low": 0.2761, "relative_strength": 0.0835 }, "raw_ttm": { "revenue_ttm": 8109490999, "gross_profit_ttm": 4287117999, "ebit_ttm": 4719400000, "ebitda_ttm": 6708380999, "net_income_ttm": 3925886998, "eps_diluted_ttm": 23.8084, "operating_cash_flow_ttm": 5555581775, "capital_expenditure_ttm": 5150467405, "fcf_ttm": 10706049180, "dividends_paid_ttm": 254084772, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1948137998, "cash_and_equivalents": 1582319000, "total_current_assets": 3423444000, "total_current_liabilities": 5446356000, "net_ppe": null, "total_assets": 71421413000, "total_debt": 43041681000, "total_equity": 18397524000, "net_working_capital": -3605231000, "book_value_per_share": 111.5711, "retained_earnings": 17071552000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 15006820000, "tangible_book_per_share": 91.0083 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 9, "rank_pb": 29, "rank_ptbv": 32, "rank_ps": 60, "rank_pcf": 13, "rank_ev_ebitda": 36, "rank_ev_ebit": 53, "rank_earnings_yield": 9, "rank_fcf_yield": 21, "rank_dividend_yield": 44, "rank_shareholder_yield": 44, "rank_total_yield": 44, "rank_roe": 18, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 41, "rank_fcf_margin": 3, "rank_piotroski": 5, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 16, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 47, "rank_momentum_12m_ex1m": 37, "rank_relative_strength": 45 }, "composites": { "value_composite": 10, "quality_composite": 8, "momentum_composite": 29, "growth_composite": 28, "yield_composite": 30, "svqf_composite": 5, "vc1_composite": 11, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 4, "quality_value_composite": 0.9099, "os_score": 0.96, "value_percentile": 0.9, "quality_percentile": 0.92, "momentum_percentile": 0.71, "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": 2, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3443, "ticker_id": 98, "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": "2026-06-07T06:51:51.327923+00:00", "batch_id": "", "os_score_delta": null, "price_close": 136.94, "market_cap": 22580736774.22, "market_cap_usd": 22580736774.22, "enterprise_value": 64040098774.22, "shares_outstanding": 164895113, "fx_rate_to_usd": null, "pe_ratio": 5.75175413, "pb_ratio": 1.22737912, "ptbv_ratio": 1.50469832, "ps_ratio": 2.78448262, "pcf_ratio": 4.06451344, "pfcf_ratio": 2.10915683, "ev_ebitda": 9.5462823, "ev_ebit": 13.56954248, "ev_sales": 7.89693198, "ev_fcf": 5.98167426, "earnings_yield": 0.17386, "fcf_yield": 0.16717727, "dividend_yield": 0.01125228, "buyback_yield": 0, "shareholder_yield": 0.01125228, "debt_paydown_yield": null, "total_yield": 0.01125228, "gross_margin": 0.52865439, "operating_margin": 0.58196008, "net_margin": 0.48411016, "ebitda_margin": 0.8272259, "fcf_margin": 1.32018757, "roe": 0.21339214, "roa": 0.05496793, "roic": 0.06865173, "roc_greenblatt": null, "asset_turnover": 0.11354425, "cash_conversion": 2.72703957, "accruals_ratio": -0.02281801, "sbc_to_revenue": 0.02103893, "debt_to_equity": 2.88210957, "net_debt_to_ebitda": 6.18023365, "debt_to_assets": 0.60264393, "interest_coverage": 2.42251833, "current_ratio": 0.62857514, "quick_ratio": 0.60979947, "net_debt": 41459362000, "revenue_growth_1y": 0.00669138, "revenue_growth_3y_cagr": 0.0530043, "revenue_growth_5y_cagr": 0.12752511, "eps_growth_1y": 0.83686306, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.16889631, "book_value_growth_1y": 0.1774984, "piotroski_f_score": 8, "altman_z_score": 0.88776683, "earnings_stability_5y": 0.430008, "revenue_stability_5y": 0.259687, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08451062, "price_return_3m": 0.0089891, "price_return_6m": -0.01643842, "price_return_9m": 0.11680451, "price_return_12m": 0.18345138, "price_return_12m_ex1m": 0.2926981, "distance_from_52w_high": -0.09038253, "distance_from_52w_low": 0.27605647, "relative_strength": 0.0834878, "local_beta": -0.0004, "volatility_252d": 0.236478, "volatility_60d": 0.561941, "max_drawdown_12m": -0.12829366, "revenue_ttm": 8109490999, "gross_profit_ttm": 4287117999, "ebit_ttm": 4719400000, "ebitda_ttm": 6708380999, "net_income_ttm": 3925886998, "eps_diluted_ttm": 23.80838902, "operating_cash_flow_ttm": 5555581775, "capital_expenditure_ttm": 5150467405, "fcf_ttm": 10706049180, "dividends_paid_ttm": 254084772, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1948137998, "cash_and_equivalents": 1582319000, "total_current_assets": 3423444000, "total_current_liabilities": 5446356000, "net_ppe": null, "total_assets": 71421413000, "total_debt": 43041681000, "total_equity": 18397524000, "net_working_capital": -3605231000, "book_value_per_share": 111.57106882, "retained_earnings": 17071552000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 15006820000, "tangible_book_per_share": 91.00827627, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 9, "rank_pb": 29, "rank_ptbv": 32, "rank_ps": 60, "rank_pcf": 13, "rank_ev_ebitda": 36, "rank_ev_ebit": 53, "rank_earnings_yield": 9, "rank_fcf_yield": 21, "rank_dividend_yield": 44, "rank_shareholder_yield": 44, "rank_total_yield": 44, "rank_roe": 18, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 41, "rank_fcf_margin": 3, "rank_piotroski": 5, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 16, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 47, "rank_momentum_12m_ex1m": 37, "rank_relative_strength": 45, "value_composite": 10, "quality_composite": 8, "momentum_composite": 29, "growth_composite": 28, "yield_composite": 30, "svqf_composite": 5, "vc1_composite": 11, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 4, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 136.94, "os": 0.96, "value": 0.9, "quality": 0.92, "momentum": 0.71, "confidence": 1, "coverage": 1, "pe_ratio": 5.7518, "earnings_yield": 0.1739, "shareholder_yield": 0.0113, "roe": 0.2134, "momentum_12_1": 0.2927, "complete_fields": { "id": 3443, "ticker_id": 98, "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": "2026-06-07T06:51:51.327923+00:00", "batch_id": "", "os_score_delta": null, "price_close": 136.94, "market_cap": 22580736774.22, "market_cap_usd": 22580736774.22, "enterprise_value": 64040098774.22, "shares_outstanding": 164895113, "fx_rate_to_usd": null, "pe_ratio": 5.75175413, "pb_ratio": 1.22737912, "ptbv_ratio": 1.50469832, "ps_ratio": 2.78448262, "pcf_ratio": 4.06451344, "pfcf_ratio": 2.10915683, "ev_ebitda": 9.5462823, "ev_ebit": 13.56954248, "ev_sales": 7.89693198, "ev_fcf": 5.98167426, "earnings_yield": 0.17386, "fcf_yield": 0.16717727, "dividend_yield": 0.01125228, "buyback_yield": 0, "shareholder_yield": 0.01125228, "debt_paydown_yield": null, "total_yield": 0.01125228, "gross_margin": 0.52865439, "operating_margin": 0.58196008, "net_margin": 0.48411016, "ebitda_margin": 0.8272259, "fcf_margin": 1.32018757, "roe": 0.21339214, "roa": 0.05496793, "roic": 0.06865173, "roc_greenblatt": null, "asset_turnover": 0.11354425, "cash_conversion": 2.72703957, "accruals_ratio": -0.02281801, "sbc_to_revenue": 0.02103893, "debt_to_equity": 2.88210957, "net_debt_to_ebitda": 6.18023365, "debt_to_assets": 0.60264393, "interest_coverage": 2.42251833, "current_ratio": 0.62857514, "quick_ratio": 0.60979947, "net_debt": 41459362000, "revenue_growth_1y": 0.00669138, "revenue_growth_3y_cagr": 0.0530043, "revenue_growth_5y_cagr": 0.12752511, "eps_growth_1y": 0.83686306, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.16889631, "book_value_growth_1y": 0.1774984, "piotroski_f_score": 8, "altman_z_score": 0.88776683, "earnings_stability_5y": 0.430008, "revenue_stability_5y": 0.259687, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08451062, "price_return_3m": 0.0089891, "price_return_6m": -0.01643842, "price_return_9m": 0.11680451, "price_return_12m": 0.18345138, "price_return_12m_ex1m": 0.2926981, "distance_from_52w_high": -0.09038253, "distance_from_52w_low": 0.27605647, "relative_strength": 0.0834878, "local_beta": -0.0004, "volatility_252d": 0.236478, "volatility_60d": 0.561941, "max_drawdown_12m": -0.12829366, "revenue_ttm": 8109490999, "gross_profit_ttm": 4287117999, "ebit_ttm": 4719400000, "ebitda_ttm": 6708380999, "net_income_ttm": 3925886998, "eps_diluted_ttm": 23.80838902, "operating_cash_flow_ttm": 5555581775, "capital_expenditure_ttm": 5150467405, "fcf_ttm": 10706049180, "dividends_paid_ttm": 254084772, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1948137998, "cash_and_equivalents": 1582319000, "total_current_assets": 3423444000, "total_current_liabilities": 5446356000, "net_ppe": null, "total_assets": 71421413000, "total_debt": 43041681000, "total_equity": 18397524000, "net_working_capital": -3605231000, "book_value_per_share": 111.57106882, "retained_earnings": 17071552000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 15006820000, "tangible_book_per_share": 91.00827627, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 9, "rank_pb": 29, "rank_ptbv": 32, "rank_ps": 60, "rank_pcf": 13, "rank_ev_ebitda": 36, "rank_ev_ebit": 53, "rank_earnings_yield": 9, "rank_fcf_yield": 21, "rank_dividend_yield": 44, "rank_shareholder_yield": 44, "rank_total_yield": 44, "rank_roe": 18, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 41, "rank_fcf_margin": 3, "rank_piotroski": 5, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 16, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 47, "rank_momentum_12m_ex1m": 37, "rank_relative_strength": 45, "value_composite": 10, "quality_composite": 8, "momentum_composite": 29, "growth_composite": 28, "yield_composite": 30, "svqf_composite": 5, "vc1_composite": 11, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 4, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "income_statement": { "revenue": 8188951999, "cost_of_revenue": 3294739000, "gross_profit": 4894212999, "ebit": 6073939999, "ebitda": 8721107999, "pretax_income": 4305860000, "tax_provision": 555245999, "net_income": 3750616000, "net_income_to_common": 3750616000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1479744000, "total_current_assets": 3335737000, "total_assets": 71671790000, "short_term_debt": 0, "long_term_debt": 43565321000, "total_debt": 43565321000, "total_liabilities": 53348299000, "total_equity": 18323280000, "shares_outstanding": 176115641, "goodwill_and_intangibles": 3590392000 }, "cash_flow": { "operating_cash_flow": 5393123999, "capital_expenditure": 6074297999, "free_cash_flow": 11467421998, "dividends_paid": 192437000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210515, "ticker_id": 98, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6073939999", "ebitda": "8721107999", "netIncome": "3750616000", "grossProfit": "4894212999", "depreciation": "None", "totalRevenue": "8188951999", "costOfRevenue": "3294739000", "interestIncome": "1968645000", "incomeBeforeTax": "4305860000", "interestExpense": "1981928000", "operatingIncome": "4247441999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "555245999", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "646770999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3294739000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2647168000", "sellingGeneralAndAdministrative": "469060000", "netIncomeFromContinuingOperations": "3750614000" }, "balance": { "goodwill": "1795196000", "inventory": "112438000", "commonStock": "2267000", "currentDebt": "None", "investments": "None", "totalAssets": "71671790000", "longTermDebt": "43565321000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1795196000", "reportedCurrency": "USD", "retainedEarnings": "16320581000", "totalLiabilities": "53348299000", "otherCurrentAssets": "None", "totalCurrentAssets": "3335737000", "currentLongTermDebt": "None", "longTermInvestments": "1364896000", "shortTermInvestments": "None", "currentNetReceivables": "1855993000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68336053000", "currentAccountsPayable": "1897392000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57796320000", "shortLongTermDebtTotal": "43565321000", "totalShareholderEquity": "18323280000", "capitalLeaseObligations": "48961000", "otherCurrentLiabilities": "3534388000", "totalCurrentLiabilities": "5431780000", "otherNonCurrentLiabilities": "1185033000", "totalNonCurrentLiabilities": "47916519000", "cashAndShortTermInvestments": "1479744000", "commonStockSharesOutstanding": "176115641", "intangibleAssetsExcludingGoodwill": "1795196000", "cashAndCashEquivalentsAtCarryingValue": "1479744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3750616000", "profitLoss": "None", "dividendPayout": "192437000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5393123999", "capitalExpenditures": "6074297999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3653061000", "cashflowFromInvestment": "-1664530000", "stockBasedCompensation": "166239000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "192437000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2538200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2647168000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8188951999, "cost_of_revenue": 3294739000, "gross_profit": 4894212999, "research_and_development": null, "selling_general_admin": 469060000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6073939999, "depreciation_amortisation": 2647168000, "ebitda": 8721107999, "interest_expense": 1981928000, "interest_income": null, "other_non_operating": null, "pretax_income": 4305860000, "tax_provision": 555245999, "effective_tax_rate": null, "net_income": 3750616000, "net_income_continuing_ops": 3750614000, "net_income_to_common": 3750616000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1479744000, "short_term_investments": null, "net_receivables": 1855993000, "inventory": 112438000, "other_current_assets": null, "total_current_assets": 3335737000, "net_ppe": null, "goodwill": 1795196000, "intangible_assets": 1795196000, "goodwill_and_intangibles": 3590392000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 68336053000, "total_assets": 71671790000, "short_term_debt": 0, "accounts_payable": 1897392000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5431780000, "long_term_debt": 43565321000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 47916519000, "total_liabilities": 53348299000, "total_debt": 43565321000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 16320581000, "total_equity": 18323280000, "shares_outstanding": 176115641, "operating_cash_flow": 5393123999, "stock_based_compensation": 166239000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6074297999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1664530000, "dividends_paid": 192437000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3653061000, "free_cash_flow": 11467421998, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6073939999", "ebitda": "8721107999", "netIncome": "3750616000", "grossProfit": "4894212999", "depreciation": "None", "totalRevenue": "8188951999", "costOfRevenue": "3294739000", "interestIncome": "1968645000", "incomeBeforeTax": "4305860000", "interestExpense": "1981928000", "operatingIncome": "4247441999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "555245999", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "646770999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3294739000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2647168000", "sellingGeneralAndAdministrative": "469060000", "netIncomeFromContinuingOperations": "3750614000" }, "balance": { "goodwill": "1795196000", "inventory": "112438000", "commonStock": "2267000", "currentDebt": "None", "investments": "None", "totalAssets": "71671790000", "longTermDebt": "43565321000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1795196000", "reportedCurrency": "USD", "retainedEarnings": "16320581000", "totalLiabilities": "53348299000", "otherCurrentAssets": "None", "totalCurrentAssets": "3335737000", "currentLongTermDebt": "None", "longTermInvestments": "1364896000", "shortTermInvestments": "None", "currentNetReceivables": "1855993000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68336053000", "currentAccountsPayable": "1897392000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57796320000", "shortLongTermDebtTotal": "43565321000", "totalShareholderEquity": "18323280000", "capitalLeaseObligations": "48961000", "otherCurrentLiabilities": "3534388000", "totalCurrentLiabilities": "5431780000", "otherNonCurrentLiabilities": "1185033000", "totalNonCurrentLiabilities": "47916519000", "cashAndShortTermInvestments": "1479744000", "commonStockSharesOutstanding": "176115641", "intangibleAssetsExcludingGoodwill": "1795196000", "cashAndCashEquivalentsAtCarryingValue": "1479744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3750616000", "profitLoss": "None", "dividendPayout": "192437000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5393123999", "capitalExpenditures": "6074297999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3653061000", "cashflowFromInvestment": "-1664530000", "stockBasedCompensation": "166239000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "192437000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2538200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2647168000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "income_statement": { "revenue": 7996644000, "cost_of_revenue": 3390395000, "gross_profit": 4606249000, "ebit": 4117333000, "ebitda": 4149151000, "pretax_income": 2422329000, "tax_provision": 323704000, "net_income": 2098632000, "net_income_to_common": 2098632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1209226000, "total_current_assets": 5408295000, "total_assets": 71441976000, "short_term_debt": 15440000, "long_term_debt": 45294511000, "total_debt": 45309951000, "total_liabilities": 54257144000, "total_equity": 17184623000, "shares_outstanding": 194489000, "goodwill_and_intangibles": 2269659000 }, "cash_flow": { "operating_cash_flow": 5436643000, "capital_expenditure": 6616358000, "free_cash_flow": 12053001000, "dividends_paid": 139991000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210520, "ticker_id": 98, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4117333000", "ebitda": "4149151000", "netIncome": "2098632000", "grossProfit": "4606249000", "depreciation": "None", "totalRevenue": "7996644000", "costOfRevenue": "3390395000", "interestIncome": "1985494000", "incomeBeforeTax": "2422329000", "interestExpense": "2065786000", "operatingIncome": "4117333000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "323704000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "488916000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3390395000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31818000", "sellingGeneralAndAdministrative": "390934000", "netIncomeFromContinuingOperations": "2098625000" }, "balance": { "goodwill": "None", "inventory": "90915000", "commonStock": "2558000", "currentDebt": "None", "investments": "None", "totalAssets": "71441976000", "longTermDebt": "45294511000", "shortTermDebt": "15440000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2269659000", "reportedCurrency": "USD", "retainedEarnings": "12755758000", "totalLiabilities": "54257144000", "otherCurrentAssets": "658529000", "totalCurrentAssets": "5408295000", "currentLongTermDebt": "None", "longTermInvestments": "1205650000", "shortTermInvestments": "None", "currentNetReceivables": "3449625000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "66033681000", "currentAccountsPayable": "873771000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58621642000", "shortLongTermDebtTotal": "45350288000", "totalShareholderEquity": "17184623000", "capitalLeaseObligations": "55777000", "otherCurrentLiabilities": "-15440000", "totalCurrentLiabilities": "1703610000", "otherNonCurrentLiabilities": "1092585000", "totalNonCurrentLiabilities": "52553534000", "cashAndShortTermInvestments": "1209226000", "commonStockSharesOutstanding": "194489000", "intangibleAssetsExcludingGoodwill": "2269659000", "cashAndCashEquivalentsAtCarryingValue": "1209226000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2098618000", "profitLoss": "None", "dividendPayout": "139991000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5436643000", "capitalExpenditures": "6616358000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2132509000", "cashflowFromInvestment": "-3724207000", "stockBasedCompensation": "111140000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139991000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1520320000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2580037000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7996644000, "cost_of_revenue": 3390395000, "gross_profit": 4606249000, "research_and_development": null, "selling_general_admin": 390934000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4117333000, "depreciation_amortisation": 31818000, "ebitda": 4149151000, "interest_expense": 2065786000, "interest_income": null, "other_non_operating": null, "pretax_income": 2422329000, "tax_provision": 323704000, "effective_tax_rate": null, "net_income": 2098632000, "net_income_continuing_ops": 2098625000, "net_income_to_common": 2098632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1209226000, "short_term_investments": null, "net_receivables": 3449625000, "inventory": 90915000, "other_current_assets": null, "total_current_assets": 5408295000, "net_ppe": null, "goodwill": null, "intangible_assets": 2269659000, "goodwill_and_intangibles": 2269659000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 66033681000, "total_assets": 71441976000, "short_term_debt": 15440000, "accounts_payable": 873771000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1703610000, "long_term_debt": 45294511000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 52553534000, "total_liabilities": 54257144000, "total_debt": 45309951000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12755758000, "total_equity": 17184623000, "shares_outstanding": 194489000, "operating_cash_flow": 5436643000, "stock_based_compensation": 111140000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6616358000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3724207000, "dividends_paid": 139991000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2132509000, "free_cash_flow": 12053001000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4117333000", "ebitda": "4149151000", "netIncome": "2098632000", "grossProfit": "4606249000", "depreciation": "None", "totalRevenue": "7996644000", "costOfRevenue": "3390395000", "interestIncome": "1985494000", "incomeBeforeTax": "2422329000", "interestExpense": "2065786000", "operatingIncome": "4117333000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "323704000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "488916000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3390395000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31818000", "sellingGeneralAndAdministrative": "390934000", "netIncomeFromContinuingOperations": "2098625000" }, "balance": { "goodwill": "None", "inventory": "90915000", "commonStock": "2558000", "currentDebt": "None", "investments": "None", "totalAssets": "71441976000", "longTermDebt": "45294511000", "shortTermDebt": "15440000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2269659000", "reportedCurrency": "USD", "retainedEarnings": "12755758000", "totalLiabilities": "54257144000", "otherCurrentAssets": "658529000", "totalCurrentAssets": "5408295000", "currentLongTermDebt": "None", "longTermInvestments": "1205650000", "shortTermInvestments": "None", "currentNetReceivables": "3449625000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "66033681000", "currentAccountsPayable": "873771000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58621642000", "shortLongTermDebtTotal": "45350288000", "totalShareholderEquity": "17184623000", "capitalLeaseObligations": "55777000", "otherCurrentLiabilities": "-15440000", "totalCurrentLiabilities": "1703610000", "otherNonCurrentLiabilities": "1092585000", "totalNonCurrentLiabilities": "52553534000", "cashAndShortTermInvestments": "1209226000", "commonStockSharesOutstanding": "194489000", "intangibleAssetsExcludingGoodwill": "2269659000", "cashAndCashEquivalentsAtCarryingValue": "1209226000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2098618000", "profitLoss": "None", "dividendPayout": "139991000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5436643000", "capitalExpenditures": "6616358000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2132509000", "cashflowFromInvestment": "-3724207000", "stockBasedCompensation": "111140000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139991000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1520320000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2580037000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "income_statement": { "revenue": 7580418000, "cost_of_revenue": 3237016000, "gross_profit": 4343402000, "ebit": 3879274000, "ebitda": 3913101000, "pretax_income": 3438901000, "tax_provision": 291056000, "net_income": 3136091000, "net_income_to_common": 3136091000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1825466000, "total_current_assets": 3796402000, "total_assets": 71274559000, "short_term_debt": 827525000, "long_term_debt": 46483903000, "total_debt": 47311428000, "total_liabilities": 54685513000, "total_equity": 16589046000, "shares_outstanding": 227656343, "goodwill_and_intangibles": 2893129000 }, "cash_flow": { "operating_cash_flow": 5261435000, "capital_expenditure": 6232386000, "free_cash_flow": 11493821000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210525, "ticker_id": 98, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3879274000", "ebitda": "3913101000", "netIncome": "3136091000", "grossProfit": "4343402000", "depreciation": "None", "totalRevenue": "7580418000", "costOfRevenue": "3237016000", "interestIncome": "1804108000", "incomeBeforeTax": "3438901000", "interestExpense": "1867509000", "operatingIncome": "3879274000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "291056000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "464128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3237016000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33827000", "sellingGeneralAndAdministrative": "371331000", "netIncomeFromContinuingOperations": "3147845000" }, "balance": { "goodwill": "None", "inventory": "85668000", "commonStock": "2676000", "currentDebt": "None", "investments": "None", "totalAssets": "71274559000", "longTermDebt": "46483903000", "shortTermDebt": "827525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2893129000", "reportedCurrency": "USD", "retainedEarnings": "10802599000", "totalLiabilities": "54685513000", "otherCurrentAssets": "2437196000", "totalCurrentAssets": "3796402000", "currentLongTermDebt": "None", "longTermInvestments": "1058572000", "shortTermInvestments": "130614000", "currentNetReceivables": "1885268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "67478157000", "currentAccountsPayable": "444042000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57148175000", "shortLongTermDebtTotal": "46575986000", "totalShareholderEquity": "16589046000", "capitalLeaseObligations": "92083000", "otherCurrentLiabilities": "4231000000", "totalCurrentLiabilities": "4675042000", "otherNonCurrentLiabilities": "1018702000", "totalNonCurrentLiabilities": "50010471000", "cashAndShortTermInvestments": "1825466000", "commonStockSharesOutstanding": "227656343", "intangibleAssetsExcludingGoodwill": "2893129000", "cashAndCashEquivalentsAtCarryingValue": "1825466000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3136091000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5261435000", "capitalExpenditures": "6232386000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2011719000", "cashflowFromInvestment": "-3182968000", "stockBasedCompensation": "97058000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2637589000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2480578000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7580418000, "cost_of_revenue": 3237016000, "gross_profit": 4343402000, "research_and_development": null, "selling_general_admin": 371331000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3879274000, "depreciation_amortisation": 33827000, "ebitda": 3913101000, "interest_expense": 1867509000, "interest_income": null, "other_non_operating": null, "pretax_income": 3438901000, "tax_provision": 291056000, "effective_tax_rate": null, "net_income": 3136091000, "net_income_continuing_ops": 3147845000, "net_income_to_common": 3136091000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1825466000, "short_term_investments": 130614000, "net_receivables": 1885268000, "inventory": 85668000, "other_current_assets": null, "total_current_assets": 3796402000, "net_ppe": null, "goodwill": null, "intangible_assets": 2893129000, "goodwill_and_intangibles": 2893129000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 67478157000, "total_assets": 71274559000, "short_term_debt": 827525000, "accounts_payable": 444042000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4675042000, "long_term_debt": 46483903000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 50010471000, "total_liabilities": 54685513000, "total_debt": 47311428000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10802599000, "total_equity": 16589046000, "shares_outstanding": 227656343, "operating_cash_flow": 5261435000, "stock_based_compensation": 97058000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6232386000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3182968000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2011719000, "free_cash_flow": 11493821000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3879274000", "ebitda": "3913101000", "netIncome": "3136091000", "grossProfit": "4343402000", "depreciation": "None", "totalRevenue": "7580418000", "costOfRevenue": "3237016000", "interestIncome": "1804108000", "incomeBeforeTax": "3438901000", "interestExpense": "1867509000", "operatingIncome": "3879274000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "291056000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "464128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3237016000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33827000", "sellingGeneralAndAdministrative": "371331000", "netIncomeFromContinuingOperations": "3147845000" }, "balance": { "goodwill": "None", "inventory": "85668000", "commonStock": "2676000", "currentDebt": "None", "investments": "None", "totalAssets": "71274559000", "longTermDebt": "46483903000", "shortTermDebt": "827525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2893129000", "reportedCurrency": "USD", "retainedEarnings": "10802599000", "totalLiabilities": "54685513000", "otherCurrentAssets": "2437196000", "totalCurrentAssets": "3796402000", "currentLongTermDebt": "None", "longTermInvestments": "1058572000", "shortTermInvestments": "130614000", "currentNetReceivables": "1885268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "67478157000", "currentAccountsPayable": "444042000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57148175000", "shortLongTermDebtTotal": "46575986000", "totalShareholderEquity": "16589046000", "capitalLeaseObligations": "92083000", "otherCurrentLiabilities": "4231000000", "totalCurrentLiabilities": "4675042000", "otherNonCurrentLiabilities": "1018702000", "totalNonCurrentLiabilities": "50010471000", "cashAndShortTermInvestments": "1825466000", "commonStockSharesOutstanding": "227656343", "intangibleAssetsExcludingGoodwill": "2893129000", "cashAndCashEquivalentsAtCarryingValue": "1825466000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3136091000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5261435000", "capitalExpenditures": "6232386000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2011719000", "cashflowFromInvestment": "-3182968000", "stockBasedCompensation": "97058000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2637589000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2480578000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "income_statement": { "revenue": 7013550000, "cost_of_revenue": 3213407000, "gross_profit": 3800143000, "ebit": 3400613000, "ebitda": 5790420000, "pretax_income": -885255000, "tax_provision": -164097000, "net_income": -726041000, "net_income_to_common": -726041000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1597147000, "total_current_assets": 5608144000, "total_assets": 69726918000, "short_term_debt": 0, "long_term_debt": 46395800000, "total_debt": 46395800000, "total_liabilities": 53531868000, "total_equity": 16117507000, "shares_outstanding": 240486849, "goodwill_and_intangibles": 3549663000 }, "cash_flow": { "operating_cash_flow": 5170962000, "capital_expenditure": 3871572000, "free_cash_flow": 9042534000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210530, "ticker_id": 98, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3400613000", "ebitda": "5790420000", "netIncome": "-726041000", "grossProfit": "3800143000", "depreciation": "None", "totalRevenue": "7013550000", "costOfRevenue": "3213407000", "interestIncome": "1609546000", "incomeBeforeTax": "-885255000", "interestExpense": "1679115000", "operatingIncome": "3400613000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-164097000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "399530000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3213407000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2389807000", "sellingGeneralAndAdministrative": "338587000", "netIncomeFromContinuingOperations": "-721158000" }, "balance": { "goodwill": "None", "inventory": "55868000", "commonStock": "3024000", "currentDebt": "None", "investments": "None", "totalAssets": "69726918000", "longTermDebt": "46395800000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3549663000", "reportedCurrency": "USD", "retainedEarnings": "7674922000", "totalLiabilities": "53531868000", "otherCurrentAssets": "452431000", "totalCurrentAssets": "5608144000", "currentLongTermDebt": "None", "longTermInvestments": "873738000", "shortTermInvestments": "211993000", "currentNetReceivables": "3502698000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64118774000", "currentAccountsPayable": "812076000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "55302761000", "shortLongTermDebtTotal": "46668175000", "totalShareholderEquity": "16117507000", "capitalLeaseObligations": "135215000", "otherCurrentLiabilities": "3387774000", "totalCurrentLiabilities": "1359738000", "otherNonCurrentLiabilities": "806655000", "totalNonCurrentLiabilities": "52172130000", "cashAndShortTermInvestments": "1597147000", "commonStockSharesOutstanding": "240486849", "intangibleAssetsExcludingGoodwill": "3549663000", "cashAndCashEquivalentsAtCarryingValue": "1597147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-721158000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5170962000", "capitalExpenditures": "3871572000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3160815000", "cashflowFromInvestment": "-2160499000", "stockBasedCompensation": "102848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17419000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2389807000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7013550000, "cost_of_revenue": 3213407000, "gross_profit": 3800143000, "research_and_development": null, "selling_general_admin": 338587000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3400613000, "depreciation_amortisation": 2389807000, "ebitda": 5790420000, "interest_expense": 1679115000, "interest_income": null, "other_non_operating": null, "pretax_income": -885255000, "tax_provision": -164097000, "effective_tax_rate": null, "net_income": -726041000, "net_income_continuing_ops": -721158000, "net_income_to_common": -726041000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1597147000, "short_term_investments": 211993000, "net_receivables": 3502698000, "inventory": 55868000, "other_current_assets": null, "total_current_assets": 5608144000, "net_ppe": null, "goodwill": null, "intangible_assets": 3549663000, "goodwill_and_intangibles": 3549663000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 64118774000, "total_assets": 69726918000, "short_term_debt": 0, "accounts_payable": 812076000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1359738000, "long_term_debt": 46395800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 52172130000, "total_liabilities": 53531868000, "total_debt": 46395800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7674922000, "total_equity": 16117507000, "shares_outstanding": 240486849, "operating_cash_flow": 5170962000, "stock_based_compensation": 102848000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3871572000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2160499000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3160815000, "free_cash_flow": 9042534000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3400613000", "ebitda": "5790420000", "netIncome": "-726041000", "grossProfit": "3800143000", "depreciation": "None", "totalRevenue": "7013550000", "costOfRevenue": "3213407000", "interestIncome": "1609546000", "incomeBeforeTax": "-885255000", "interestExpense": "1679115000", "operatingIncome": "3400613000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-164097000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "399530000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3213407000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2389807000", "sellingGeneralAndAdministrative": "338587000", "netIncomeFromContinuingOperations": "-721158000" }, "balance": { "goodwill": "None", "inventory": "55868000", "commonStock": "3024000", "currentDebt": "None", "investments": "None", "totalAssets": "69726918000", "longTermDebt": "46395800000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3549663000", "reportedCurrency": "USD", "retainedEarnings": "7674922000", "totalLiabilities": "53531868000", "otherCurrentAssets": "452431000", "totalCurrentAssets": "5608144000", "currentLongTermDebt": "None", "longTermInvestments": "873738000", "shortTermInvestments": "211993000", "currentNetReceivables": "3502698000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64118774000", "currentAccountsPayable": "812076000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "55302761000", "shortLongTermDebtTotal": "46668175000", "totalShareholderEquity": "16117507000", "capitalLeaseObligations": "135215000", "otherCurrentLiabilities": "3387774000", "totalCurrentLiabilities": "1359738000", "otherNonCurrentLiabilities": "806655000", "totalNonCurrentLiabilities": "52172130000", "cashAndShortTermInvestments": "1597147000", "commonStockSharesOutstanding": "240486849", "intangibleAssetsExcludingGoodwill": "3549663000", "cashAndCashEquivalentsAtCarryingValue": "1597147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-721158000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5170962000", "capitalExpenditures": "3871572000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3160815000", "cashflowFromInvestment": "-2160499000", "stockBasedCompensation": "102848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17419000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2389807000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "income_statement": { "revenue": 4588930000, "cost_of_revenue": 2056947000, "gross_profit": 2531983000, "ebit": 2214095000, "ebitda": 3952020000, "pretax_income": 1171968000, "tax_provision": 162537000, "net_income": 1000507000, "net_income_to_common": 1000507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1728794000, "total_current_assets": 6361413000, "total_assets": 74569768000, "short_term_debt": 244792000, "long_term_debt": 50064215000, "total_debt": 50309007000, "total_liabilities": 57922408000, "total_equity": 16570743000, "shares_outstanding": 149005981, "goodwill_and_intangibles": 4653399000 }, "cash_flow": { "operating_cash_flow": 3693822000, "capital_expenditure": 1789781000, "free_cash_flow": 5483603000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210535, "ticker_id": 98, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2214095000", "ebitda": "3952020000", "netIncome": "1000507000", "grossProfit": "2531983000", "depreciation": "None", "totalRevenue": "4588930000", "costOfRevenue": "2056947000", "interestIncome": "1228165000", "incomeBeforeTax": "1171968000", "interestExpense": "1230466000", "operatingIncome": "2214095000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "162537000", "reportedCurrency": "USD", "netInterestIncome": "-1230466000", "nonInterestIncome": "None", "operatingExpenses": "317888000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2056947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1737925000", "sellingGeneralAndAdministrative": "290789000", "netIncomeFromContinuingOperations": "1009431000" }, "balance": { "goodwill": "None", "inventory": "48584000", "commonStock": "3024000", "currentDebt": "None", "investments": "None", "totalAssets": "74569768000", "longTermDebt": "50064215000", "shortTermDebt": "244792000", "treasuryStock": "-285901000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "4653399000", "reportedCurrency": "USD", "retainedEarnings": "8410261000", "totalLiabilities": "57922408000", "otherCurrentAssets": "490321000", "totalCurrentAssets": "6361413000", "currentLongTermDebt": "None", "longTermInvestments": "750341000", "shortTermInvestments": "16909000", "currentNetReceivables": "4093714000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68208355000", "currentAccountsPayable": "1202589000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57946288000", "shortLongTermDebtTotal": "50551868000", "totalShareholderEquity": "16570743000", "capitalLeaseObligations": "173595000", "otherCurrentLiabilities": "-244792000", "totalCurrentLiabilities": "1713304000", "otherNonCurrentLiabilities": "773753000", "totalNonCurrentLiabilities": "56209104000", "cashAndShortTermInvestments": "1728794000", "commonStockSharesOutstanding": "149005981", "intangibleAssetsExcludingGoodwill": "4653399000", "cashAndCashEquivalentsAtCarryingValue": "1728794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1009431000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-130333000", "operatingCashflow": "3693822000", "capitalExpenditures": "1789781000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20183801000", "cashflowFromInvestment": "-23458936000", "stockBasedCompensation": "96087000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76220000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1737925000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4588930000, "cost_of_revenue": 2056947000, "gross_profit": 2531983000, "research_and_development": null, "selling_general_admin": 290789000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2214095000, "depreciation_amortisation": 1737925000, "ebitda": 3952020000, "interest_expense": 1230466000, "interest_income": null, "other_non_operating": null, "pretax_income": 1171968000, "tax_provision": 162537000, "effective_tax_rate": null, "net_income": 1000507000, "net_income_continuing_ops": 1009431000, "net_income_to_common": 1000507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1728794000, "short_term_investments": 16909000, "net_receivables": 4093714000, "inventory": 48584000, "other_current_assets": null, "total_current_assets": 6361413000, "net_ppe": null, "goodwill": null, "intangible_assets": 4653399000, "goodwill_and_intangibles": 4653399000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 68208355000, "total_assets": 74569768000, "short_term_debt": 244792000, "accounts_payable": 1202589000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1713304000, "long_term_debt": 50064215000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 56209104000, "total_liabilities": 57922408000, "total_debt": 50309007000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8410261000, "total_equity": 16570743000, "shares_outstanding": 149005981, "operating_cash_flow": 3693822000, "stock_based_compensation": 96087000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1789781000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23458936000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20183801000, "free_cash_flow": 5483603000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2214095000", "ebitda": "3952020000", "netIncome": "1000507000", "grossProfit": "2531983000", "depreciation": "None", "totalRevenue": "4588930000", "costOfRevenue": "2056947000", "interestIncome": "1228165000", "incomeBeforeTax": "1171968000", "interestExpense": "1230466000", "operatingIncome": "2214095000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "162537000", "reportedCurrency": "USD", "netInterestIncome": "-1230466000", "nonInterestIncome": "None", "operatingExpenses": "317888000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2056947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1737925000", "sellingGeneralAndAdministrative": "290789000", "netIncomeFromContinuingOperations": "1009431000" }, "balance": { "goodwill": "None", "inventory": "48584000", "commonStock": "3024000", "currentDebt": "None", "investments": "None", "totalAssets": "74569768000", "longTermDebt": "50064215000", "shortTermDebt": "244792000", "treasuryStock": "-285901000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "4653399000", "reportedCurrency": "USD", "retainedEarnings": "8410261000", "totalLiabilities": "57922408000", "otherCurrentAssets": "490321000", "totalCurrentAssets": "6361413000", "currentLongTermDebt": "None", "longTermInvestments": "750341000", "shortTermInvestments": "16909000", "currentNetReceivables": "4093714000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68208355000", "currentAccountsPayable": "1202589000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57946288000", "shortLongTermDebtTotal": "50551868000", "totalShareholderEquity": "16570743000", "capitalLeaseObligations": "173595000", "otherCurrentLiabilities": "-244792000", "totalCurrentLiabilities": "1713304000", "otherNonCurrentLiabilities": "773753000", "totalNonCurrentLiabilities": "56209104000", "cashAndShortTermInvestments": "1728794000", "commonStockSharesOutstanding": "149005981", "intangibleAssetsExcludingGoodwill": "4653399000", "cashAndCashEquivalentsAtCarryingValue": "1728794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1009431000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-130333000", "operatingCashflow": "3693822000", "capitalExpenditures": "1789781000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20183801000", "cashflowFromInvestment": "-23458936000", "stockBasedCompensation": "96087000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76220000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1737925000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "income_statement": { "revenue": 4493629000, "cost_of_revenue": 1968908000, "gross_profit": 2524721000, "ebit": 2282560000, "ebitda": 3927933000, "pretax_income": -312154000, "tax_provision": -17231000, "net_income": -298566000, "net_income_to_common": -298566000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1248772000, "total_current_assets": 3371617000, "total_assets": 42048039000, "short_term_debt": 49423000, "long_term_debt": 28631380000, "total_debt": 28680803000, "total_liabilities": 33115553000, "total_equity": 8864470000, "shares_outstanding": 127743828, "goodwill_and_intangibles": 1749096000 }, "cash_flow": { "operating_cash_flow": 2130383000, "capital_expenditure": 1183725000, "free_cash_flow": 3314108000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210540, "ticker_id": 98, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2282560000", "ebitda": "3927933000", "netIncome": "-298566000", "grossProfit": "2524721000", "depreciation": "None", "totalRevenue": "4493629000", "costOfRevenue": "1968908000", "interestIncome": "1391735000", "incomeBeforeTax": "-312154000", "interestExpense": "1248225000", "operatingIncome": "2282560000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-17231000", "reportedCurrency": "USD", "netInterestIncome": "-1174921000", "nonInterestIncome": "None", "operatingExpenses": "242161000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1968908000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1645373000", "sellingGeneralAndAdministrative": "211406000", "netIncomeFromContinuingOperations": "-294923000" }, "balance": { "goodwill": "874548000", "inventory": "-3303000", "commonStock": "1721000", "currentDebt": "None", "investments": "None", "totalAssets": "42048039000", "longTermDebt": "28631380000", "shortTermDebt": "49423000", "treasuryStock": "-459994000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "874548000", "reportedCurrency": "USD", "retainedEarnings": "7399703000", "totalLiabilities": "33115553000", "otherCurrentAssets": "246518000", "totalCurrentAssets": "3371617000", "currentLongTermDebt": "None", "longTermInvestments": "138065000", "shortTermInvestments": "3303000", "currentNetReceivables": "1876327000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38676422000", "currentAccountsPayable": "492779000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "63115000", "shortLongTermDebtTotal": "28840927000", "totalShareholderEquity": "8864470000", "capitalLeaseObligations": "49423000", "otherCurrentLiabilities": "-49423000", "totalCurrentLiabilities": "892599000", "otherNonCurrentLiabilities": "600321000", "totalNonCurrentLiabilities": "32222954000", "cashAndShortTermInvestments": "1248772000", "commonStockSharesOutstanding": "127743828", "intangibleAssetsExcludingGoodwill": "874548000", "cashAndCashEquivalentsAtCarryingValue": "1248772000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-294923000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "126177000", "operatingCashflow": "2130383000", "capitalExpenditures": "1183725000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1225332000", "cashflowFromInvestment": "-712288000", "stockBasedCompensation": "69187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-127777000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1645373000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4493629000, "cost_of_revenue": 1968908000, "gross_profit": 2524721000, "research_and_development": null, "selling_general_admin": 211406000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2282560000, "depreciation_amortisation": 1645373000, "ebitda": 3927933000, "interest_expense": 1248225000, "interest_income": null, "other_non_operating": null, "pretax_income": -312154000, "tax_provision": -17231000, "effective_tax_rate": null, "net_income": -298566000, "net_income_continuing_ops": -294923000, "net_income_to_common": -298566000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1248772000, "short_term_investments": 3303000, "net_receivables": 1876327000, "inventory": -3303000, "other_current_assets": null, "total_current_assets": 3371617000, "net_ppe": null, "goodwill": 874548000, "intangible_assets": 874548000, "goodwill_and_intangibles": 1749096000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38676422000, "total_assets": 42048039000, "short_term_debt": 49423000, "accounts_payable": 492779000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 892599000, "long_term_debt": 28631380000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 32222954000, "total_liabilities": 33115553000, "total_debt": 28680803000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7399703000, "total_equity": 8864470000, "shares_outstanding": 127743828, "operating_cash_flow": 2130383000, "stock_based_compensation": 69187000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1183725000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -712288000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1225332000, "free_cash_flow": 3314108000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2282560000", "ebitda": "3927933000", "netIncome": "-298566000", "grossProfit": "2524721000", "depreciation": "None", "totalRevenue": "4493629000", "costOfRevenue": "1968908000", "interestIncome": "1391735000", "incomeBeforeTax": "-312154000", "interestExpense": "1248225000", "operatingIncome": "2282560000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-17231000", "reportedCurrency": "USD", "netInterestIncome": "-1174921000", "nonInterestIncome": "None", "operatingExpenses": "242161000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1968908000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1645373000", "sellingGeneralAndAdministrative": "211406000", "netIncomeFromContinuingOperations": "-294923000" }, "balance": { "goodwill": "874548000", "inventory": "-3303000", "commonStock": "1721000", "currentDebt": "None", "investments": "None", "totalAssets": "42048039000", "longTermDebt": "28631380000", "shortTermDebt": "49423000", "treasuryStock": "-459994000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "874548000", "reportedCurrency": "USD", "retainedEarnings": "7399703000", "totalLiabilities": "33115553000", "otherCurrentAssets": "246518000", "totalCurrentAssets": "3371617000", "currentLongTermDebt": "None", "longTermInvestments": "138065000", "shortTermInvestments": "3303000", "currentNetReceivables": "1876327000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38676422000", "currentAccountsPayable": "492779000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "63115000", "shortLongTermDebtTotal": "28840927000", "totalShareholderEquity": "8864470000", "capitalLeaseObligations": "49423000", "otherCurrentLiabilities": "-49423000", "totalCurrentLiabilities": "892599000", "otherNonCurrentLiabilities": "600321000", "totalNonCurrentLiabilities": "32222954000", "cashAndShortTermInvestments": "1248772000", "commonStockSharesOutstanding": "127743828", "intangibleAssetsExcludingGoodwill": "874548000", "cashAndCashEquivalentsAtCarryingValue": "1248772000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-294923000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "126177000", "operatingCashflow": "2130383000", "capitalExpenditures": "1183725000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1225332000", "cashflowFromInvestment": "-712288000", "stockBasedCompensation": "69187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-127777000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1645373000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "income_statement": { "revenue": 4937340000, "cost_of_revenue": 1964071000, "gross_profit": 2973269000, "ebit": 2705811000, "ebitda": 2727011000, "pretax_income": 1334491000, "tax_provision": 167714000, "net_income": 1145694000, "net_income_to_common": 1145694000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1121396000, "total_current_assets": 3241270000, "total_assets": 43749244000, "short_term_debt": 1000000000, "long_term_debt": 29349903000, "total_debt": 30349903000, "total_liabilities": 34367039000, "total_equity": 9382205000, "shares_outstanding": 135898139, "goodwill_and_intangibles": 1117009000 }, "cash_flow": { "operating_cash_flow": 3105682000, "capital_expenditure": 4728492000, "free_cash_flow": 7834174000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210545, "ticker_id": 98, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2705811000", "ebitda": "2727011000", "netIncome": "1145694000", "grossProfit": "2973269000", "depreciation": "None", "totalRevenue": "4937340000", "costOfRevenue": "1964071000", "interestIncome": "1295020000", "incomeBeforeTax": "1334491000", "interestExpense": "1295020000", "operatingIncome": "2705811000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "167714000", "reportedCurrency": "USD", "netInterestIncome": "-1241226000", "nonInterestIncome": "None", "operatingExpenses": "267458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1964071000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21200000", "sellingGeneralAndAdministrative": "230245000", "netIncomeFromContinuingOperations": "1166777000" }, "balance": { "goodwill": "58094000", "inventory": "3157000", "commonStock": "1754000", "currentDebt": "None", "investments": "None", "totalAssets": "43749244000", "longTermDebt": "29349903000", "shortTermDebt": "1000000000", "treasuryStock": "-537341000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1058915000", "reportedCurrency": "USD", "retainedEarnings": "7734609000", "totalLiabilities": "34367039000", "otherCurrentAssets": "515543000", "totalCurrentAssets": "3241270000", "currentLongTermDebt": "97066000", "longTermInvestments": "1134828000", "shortTermInvestments": "11664000", "currentNetReceivables": "1601174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40507974000", "currentAccountsPayable": "494455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "69686000", "shortLongTermDebtTotal": "30474454000", "totalShareholderEquity": "9382205000", "capitalLeaseObligations": "51144000", "otherCurrentLiabilities": "1190159000", "totalCurrentLiabilities": "3074572000", "otherNonCurrentLiabilities": "747790000", "totalNonCurrentLiabilities": "31292467000", "cashAndShortTermInvestments": "1121396000", "commonStockSharesOutstanding": "135898139", "intangibleAssetsExcludingGoodwill": "1058915000", "cashAndCashEquivalentsAtCarryingValue": "1121396000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1145694000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-31000", "operatingCashflow": "3105682000", "capitalExpenditures": "4728492000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-265006000", "cashflowFromInvestment": "-2954743000", "stockBasedCompensation": "69410000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-639941000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1676121000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4937340000, "cost_of_revenue": 1964071000, "gross_profit": 2973269000, "research_and_development": null, "selling_general_admin": 230245000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2705811000, "depreciation_amortisation": 21200000, "ebitda": 2727011000, "interest_expense": 1295020000, "interest_income": null, "other_non_operating": null, "pretax_income": 1334491000, "tax_provision": 167714000, "effective_tax_rate": null, "net_income": 1145694000, "net_income_continuing_ops": 1166777000, "net_income_to_common": 1145694000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1121396000, "short_term_investments": 11664000, "net_receivables": 1601174000, "inventory": 3157000, "other_current_assets": null, "total_current_assets": 3241270000, "net_ppe": null, "goodwill": 58094000, "intangible_assets": 1058915000, "goodwill_and_intangibles": 1117009000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40507974000, "total_assets": 43749244000, "short_term_debt": 1000000000, "accounts_payable": 494455000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3074572000, "long_term_debt": 29349903000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31292467000, "total_liabilities": 34367039000, "total_debt": 30349903000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7734609000, "total_equity": 9382205000, "shares_outstanding": 135898139, "operating_cash_flow": 3105682000, "stock_based_compensation": 69410000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4728492000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2954743000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -265006000, "free_cash_flow": 7834174000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2705811000", "ebitda": "2727011000", "netIncome": "1145694000", "grossProfit": "2973269000", "depreciation": "None", "totalRevenue": "4937340000", "costOfRevenue": "1964071000", "interestIncome": "1295020000", "incomeBeforeTax": "1334491000", "interestExpense": "1295020000", "operatingIncome": "2705811000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "167714000", "reportedCurrency": "USD", "netInterestIncome": "-1241226000", "nonInterestIncome": "None", "operatingExpenses": "267458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1964071000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21200000", "sellingGeneralAndAdministrative": "230245000", "netIncomeFromContinuingOperations": "1166777000" }, "balance": { "goodwill": "58094000", "inventory": "3157000", "commonStock": "1754000", "currentDebt": "None", "investments": "None", "totalAssets": "43749244000", "longTermDebt": "29349903000", "shortTermDebt": "1000000000", "treasuryStock": "-537341000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1058915000", "reportedCurrency": "USD", "retainedEarnings": "7734609000", "totalLiabilities": "34367039000", "otherCurrentAssets": "515543000", "totalCurrentAssets": "3241270000", "currentLongTermDebt": "97066000", "longTermInvestments": "1134828000", "shortTermInvestments": "11664000", "currentNetReceivables": "1601174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40507974000", "currentAccountsPayable": "494455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "69686000", "shortLongTermDebtTotal": "30474454000", "totalShareholderEquity": "9382205000", "capitalLeaseObligations": "51144000", "otherCurrentLiabilities": "1190159000", "totalCurrentLiabilities": "3074572000", "otherNonCurrentLiabilities": "747790000", "totalNonCurrentLiabilities": "31292467000", "cashAndShortTermInvestments": "1121396000", "commonStockSharesOutstanding": "135898139", "intangibleAssetsExcludingGoodwill": "1058915000", "cashAndCashEquivalentsAtCarryingValue": "1121396000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1145694000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-31000", "operatingCashflow": "3105682000", "capitalExpenditures": "4728492000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-265006000", "cashflowFromInvestment": "-2954743000", "stockBasedCompensation": "69410000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-639941000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1676121000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "income_statement": { "revenue": 4799980000, "cost_of_revenue": 2125561000, "gross_profit": 2674419000, "ebit": 2369193000, "ebitda": 2390393000, "pretax_income": 1161576000, "tax_provision": 144079000, "net_income": 1015632000, "net_income_to_common": 1015632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1204018000, "total_current_assets": 3032875000, "total_assets": 43208915000, "short_term_debt": 29321000, "long_term_debt": 29507587000, "total_debt": 29536908000, "total_liabilities": 34328301000, "total_equity": 8880614000, "shares_outstanding": 148706266, "goodwill_and_intangibles": 1441760000 }, "cash_flow": { "operating_cash_flow": 2840372000, "capital_expenditure": 5948409000, "free_cash_flow": 8788781000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210550, "ticker_id": 98, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2369193000", "ebitda": "2390393000", "netIncome": "1015632000", "grossProfit": "2674419000", "depreciation": "None", "totalRevenue": "4799980000", "costOfRevenue": "2125561000", "interestIncome": "1174074000", "incomeBeforeTax": "1161576000", "interestExpense": "1174074000", "operatingIncome": "2369193000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "144079000", "reportedCurrency": "USD", "netInterestIncome": "-1127049000", "nonInterestIncome": "None", "operatingExpenses": "305226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2125561000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21200000", "sellingGeneralAndAdministrative": "266918000", "netIncomeFromContinuingOperations": "1017497000" }, "balance": { "goodwill": "58094000", "inventory": "30971000", "commonStock": "1866000", "currentDebt": "None", "investments": "None", "totalAssets": "43208915000", "longTermDebt": "29507587000", "shortTermDebt": "29321000", "treasuryStock": "-476085000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1383666000", "reportedCurrency": "USD", "retainedEarnings": "6591674000", "totalLiabilities": "34328301000", "otherCurrentAssets": "395146000", "totalCurrentAssets": "3032875000", "currentLongTermDebt": "29321000", "longTermInvestments": "1135398000", "shortTermInvestments": "69105000", "currentNetReceivables": "1402740000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40176039000", "currentAccountsPayable": "556810000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29151000", "shortLongTermDebtTotal": "29536908000", "totalShareholderEquity": "8880614000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2208173000", "totalCurrentLiabilities": "3215846000", "otherNonCurrentLiabilities": "770949000", "totalNonCurrentLiabilities": "31112455000", "cashAndShortTermInvestments": "1204018000", "commonStockSharesOutstanding": "148706266", "intangibleAssetsExcludingGoodwill": "1383666000", "cashAndCashEquivalentsAtCarryingValue": "1204018000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1017497000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "24858000", "operatingCashflow": "2840372000", "capitalExpenditures": "5948409000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "600410000", "cashflowFromInvestment": "-4052610000", "stockBasedCompensation": "95176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-834398000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1679074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4799980000, "cost_of_revenue": 2125561000, "gross_profit": 2674419000, "research_and_development": null, "selling_general_admin": 266918000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2369193000, "depreciation_amortisation": 21200000, "ebitda": 2390393000, "interest_expense": 1174074000, "interest_income": null, "other_non_operating": null, "pretax_income": 1161576000, "tax_provision": 144079000, "effective_tax_rate": null, "net_income": 1015632000, "net_income_continuing_ops": 1017497000, "net_income_to_common": 1015632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1204018000, "short_term_investments": 69105000, "net_receivables": 1402740000, "inventory": 30971000, "other_current_assets": null, "total_current_assets": 3032875000, "net_ppe": null, "goodwill": 58094000, "intangible_assets": 1383666000, "goodwill_and_intangibles": 1441760000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40176039000, "total_assets": 43208915000, "short_term_debt": 29321000, "accounts_payable": 556810000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3215846000, "long_term_debt": 29507587000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31112455000, "total_liabilities": 34328301000, "total_debt": 29536908000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6591674000, "total_equity": 8880614000, "shares_outstanding": 148706266, "operating_cash_flow": 2840372000, "stock_based_compensation": 95176000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5948409000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4052610000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 600410000, "free_cash_flow": 8788781000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2369193000", "ebitda": "2390393000", "netIncome": "1015632000", "grossProfit": "2674419000", "depreciation": "None", "totalRevenue": "4799980000", "costOfRevenue": "2125561000", "interestIncome": "1174074000", "incomeBeforeTax": "1161576000", "interestExpense": "1174074000", "operatingIncome": "2369193000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "144079000", "reportedCurrency": "USD", "netInterestIncome": "-1127049000", "nonInterestIncome": "None", "operatingExpenses": "305226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2125561000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21200000", "sellingGeneralAndAdministrative": "266918000", "netIncomeFromContinuingOperations": "1017497000" }, "balance": { "goodwill": "58094000", "inventory": "30971000", "commonStock": "1866000", "currentDebt": "None", "investments": "None", "totalAssets": "43208915000", "longTermDebt": "29507587000", "shortTermDebt": "29321000", "treasuryStock": "-476085000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1383666000", "reportedCurrency": "USD", "retainedEarnings": "6591674000", "totalLiabilities": "34328301000", "otherCurrentAssets": "395146000", "totalCurrentAssets": "3032875000", "currentLongTermDebt": "29321000", "longTermInvestments": "1135398000", "shortTermInvestments": "69105000", "currentNetReceivables": "1402740000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40176039000", "currentAccountsPayable": "556810000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29151000", "shortLongTermDebtTotal": "29536908000", "totalShareholderEquity": "8880614000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2208173000", "totalCurrentLiabilities": "3215846000", "otherNonCurrentLiabilities": "770949000", "totalNonCurrentLiabilities": "31112455000", "cashAndShortTermInvestments": "1204018000", "commonStockSharesOutstanding": "148706266", "intangibleAssetsExcludingGoodwill": "1383666000", "cashAndCashEquivalentsAtCarryingValue": "1204018000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1017497000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "24858000", "operatingCashflow": "2840372000", "capitalExpenditures": "5948409000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "600410000", "cashflowFromInvestment": "-4052610000", "stockBasedCompensation": "95176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-834398000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1679074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "income_statement": { "revenue": 2163011999, "cost_of_revenue": 749247999, "gross_profit": 1413763999, "ebit": 1281600000, "ebitda": 1920618999, "pretax_income": 956744998, "tax_provision": 138617999, "net_income": 818124999, "net_income_to_common": 818124999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1582319000, "total_current_assets": 3423444000, "total_assets": 71421413000, "short_term_debt": null, "long_term_debt": 43041681000, "total_debt": 43041681000, "total_liabilities": 53023680000, "total_equity": 18397524000, "shares_outstanding": 164895113, "goodwill_and_intangibles": 3390704000 }, "cash_flow": { "operating_cash_flow": 1431727000, "capital_expenditure": 1501632000, "free_cash_flow": 2933359000, "dividends_paid": 64904000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210513, "ticker_id": 98, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1281600000", "ebitda": "1920618999", "netIncome": "818124999", "grossProfit": "1413763999", "depreciation": "None", "totalRevenue": "2163011999", "costOfRevenue": "749247999", "interestIncome": "None", "incomeBeforeTax": "956744998", "interestExpense": "467087999", "operatingIncome": "1281600000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "138617999", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "132163999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "749247999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "639018999", "sellingGeneralAndAdministrative": "103741000", "netIncomeFromContinuingOperations": "818127000" }, "balance": { "goodwill": "1695352000", "inventory": "102259000", "commonStock": "2209000", "currentDebt": "None", "investments": "None", "totalAssets": "71421413000", "longTermDebt": "43041681000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1695352000", "reportedCurrency": "USD", "retainedEarnings": "17071552000", "totalLiabilities": "53023680000", "otherCurrentAssets": "None", "totalCurrentAssets": "3423444000", "currentLongTermDebt": "None", "longTermInvestments": "1373262000", "shortTermInvestments": "None", "currentNetReceivables": "1841125000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "67997969000", "currentAccountsPayable": "1816452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "43041681000", "totalShareholderEquity": "18397524000", "capitalLeaseObligations": "45910000", "otherCurrentLiabilities": "3629904000", "totalCurrentLiabilities": "5446356000", "otherNonCurrentLiabilities": "1244869000", "totalNonCurrentLiabilities": "47577324000", "cashAndShortTermInvestments": "1582319000", "commonStockSharesOutstanding": "164895113", "intangibleAssetsExcludingGoodwill": "1695352000", "cashAndCashEquivalentsAtCarryingValue": "1582319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "818124999", "profitLoss": "None", "dividendPayout": "64904000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1431727000", "capitalExpenditures": "1501632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1146604000", "cashflowFromInvestment": "-183241000", "stockBasedCompensation": "31632000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64904000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-744211000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "639018999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2163011999, "cost_of_revenue": 749247999, "gross_profit": 1413763999, "research_and_development": null, "selling_general_admin": 103741000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1281600000, "depreciation_amortisation": 639018999, "ebitda": 1920618999, "interest_expense": 467087999, "interest_income": null, "other_non_operating": null, "pretax_income": 956744998, "tax_provision": 138617999, "effective_tax_rate": null, "net_income": 818124999, "net_income_continuing_ops": 818127000, "net_income_to_common": 818124999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1582319000, "short_term_investments": null, "net_receivables": 1841125000, "inventory": 102259000, "other_current_assets": null, "total_current_assets": 3423444000, "net_ppe": null, "goodwill": 1695352000, "intangible_assets": 1695352000, "goodwill_and_intangibles": 3390704000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 67997969000, "total_assets": 71421413000, "short_term_debt": null, "accounts_payable": 1816452000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5446356000, "long_term_debt": 43041681000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 47577324000, "total_liabilities": 53023680000, "total_debt": 43041681000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 17071552000, "total_equity": 18397524000, "shares_outstanding": 164895113, "operating_cash_flow": 1431727000, "stock_based_compensation": 31632000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1501632000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -183241000, "dividends_paid": 64904000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1146604000, "free_cash_flow": 2933359000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1281600000", "ebitda": "1920618999", "netIncome": "818124999", "grossProfit": "1413763999", "depreciation": "None", "totalRevenue": "2163011999", "costOfRevenue": "749247999", "interestIncome": "None", "incomeBeforeTax": "956744998", "interestExpense": "467087999", "operatingIncome": "1281600000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "138617999", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "132163999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "749247999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "639018999", "sellingGeneralAndAdministrative": "103741000", "netIncomeFromContinuingOperations": "818127000" }, "balance": { "goodwill": "1695352000", "inventory": "102259000", "commonStock": "2209000", "currentDebt": "None", "investments": "None", "totalAssets": "71421413000", "longTermDebt": "43041681000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1695352000", "reportedCurrency": "USD", "retainedEarnings": "17071552000", "totalLiabilities": "53023680000", "otherCurrentAssets": "None", "totalCurrentAssets": "3423444000", "currentLongTermDebt": "None", "longTermInvestments": "1373262000", "shortTermInvestments": "None", "currentNetReceivables": "1841125000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "67997969000", "currentAccountsPayable": "1816452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "43041681000", "totalShareholderEquity": "18397524000", "capitalLeaseObligations": "45910000", "otherCurrentLiabilities": "3629904000", "totalCurrentLiabilities": "5446356000", "otherNonCurrentLiabilities": "1244869000", "totalNonCurrentLiabilities": "47577324000", "cashAndShortTermInvestments": "1582319000", "commonStockSharesOutstanding": "164895113", "intangibleAssetsExcludingGoodwill": "1695352000", "cashAndCashEquivalentsAtCarryingValue": "1582319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "818124999", "profitLoss": "None", "dividendPayout": "64904000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1431727000", "capitalExpenditures": "1501632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1146604000", "cashflowFromInvestment": "-183241000", "stockBasedCompensation": "31632000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64904000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-744211000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "639018999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "income_statement": { "revenue": 2166208000, "cost_of_revenue": 1032762000, "gross_profit": 1133446000, "ebit": 1104316000, "ebitda": 1757338000, "pretax_income": 710467000, "tax_provision": 77660999, "net_income": 632805999, "net_income_to_common": 632805999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1479744000, "total_current_assets": 3335737000, "total_assets": 71671790000, "short_term_debt": 0, "long_term_debt": 43565321000, "total_debt": 43565321000, "total_liabilities": 53348299000, "total_equity": 18323280000, "shares_outstanding": 166851436, "goodwill_and_intangibles": 3590392000 }, "cash_flow": { "operating_cash_flow": 1197186397, "capital_expenditure": 2088275707, "free_cash_flow": 3285462104, "dividends_paid": 50151236, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210514, "ticker_id": 98, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1104316000", "ebitda": "1757338000", "netIncome": "632805999", "grossProfit": "1133446000", "depreciation": "None", "totalRevenue": "2166208000", "costOfRevenue": "1032762000", "interestIncome": "435342000", "incomeBeforeTax": "710467000", "interestExpense": "474286999", "operatingIncome": "946828000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "77660999", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "186618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1032762000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "653022000", "sellingGeneralAndAdministrative": "116136000", "netIncomeFromContinuingOperations": "632806000" }, "balance": { "goodwill": "1795196000", "inventory": "112438000", "commonStock": "2267000", "currentDebt": "None", "investments": "None", "totalAssets": "71671790000", "longTermDebt": "43565321000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1795196000", "reportedCurrency": "USD", "retainedEarnings": "16320581000", "totalLiabilities": "53348299000", "otherCurrentAssets": "None", "totalCurrentAssets": "3335737000", "currentLongTermDebt": "None", "longTermInvestments": "1364896000", "shortTermInvestments": "None", "currentNetReceivables": "1855993000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68336053000", "currentAccountsPayable": "1897392000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57796320000", "shortLongTermDebtTotal": "43565321000", "totalShareholderEquity": "18323280000", "capitalLeaseObligations": "48961000", "otherCurrentLiabilities": "3534388000", "totalCurrentLiabilities": "5431780000", "otherNonCurrentLiabilities": "1185033000", "totalNonCurrentLiabilities": "47916519000", "cashAndShortTermInvestments": "1479744000", "commonStockSharesOutstanding": "166851436", "intangibleAssetsExcludingGoodwill": "1795196000", "cashAndCashEquivalentsAtCarryingValue": "1479744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "632805999", "profitLoss": "None", "dividendPayout": "50151236", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1197186397", "capitalExpenditures": "2088275707", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-716790988", "cashflowFromInvestment": "-933996355", "stockBasedCompensation": "35751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50151236", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2538200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "653021999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2166208000, "cost_of_revenue": 1032762000, "gross_profit": 1133446000, "research_and_development": null, "selling_general_admin": 116136000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1104316000, "depreciation_amortisation": 653022000, "ebitda": 1757338000, "interest_expense": 474286999, "interest_income": null, "other_non_operating": null, "pretax_income": 710467000, "tax_provision": 77660999, "effective_tax_rate": null, "net_income": 632805999, "net_income_continuing_ops": 632806000, "net_income_to_common": 632805999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1479744000, "short_term_investments": null, "net_receivables": 1855993000, "inventory": 112438000, "other_current_assets": null, "total_current_assets": 3335737000, "net_ppe": null, "goodwill": 1795196000, "intangible_assets": 1795196000, "goodwill_and_intangibles": 3590392000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 68336053000, "total_assets": 71671790000, "short_term_debt": 0, "accounts_payable": 1897392000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5431780000, "long_term_debt": 43565321000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 47916519000, "total_liabilities": 53348299000, "total_debt": 43565321000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 16320581000, "total_equity": 18323280000, "shares_outstanding": 166851436, "operating_cash_flow": 1197186397, "stock_based_compensation": 35751000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2088275707, "acquisitions": null, "other_investing": null, "investing_cash_flow": -933996355, "dividends_paid": 50151236, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -716790988, "free_cash_flow": 3285462104, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1104316000", "ebitda": "1757338000", "netIncome": "632805999", "grossProfit": "1133446000", "depreciation": "None", "totalRevenue": "2166208000", "costOfRevenue": "1032762000", "interestIncome": "435342000", "incomeBeforeTax": "710467000", "interestExpense": "474286999", "operatingIncome": "946828000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "77660999", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "186618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1032762000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "653022000", "sellingGeneralAndAdministrative": "116136000", "netIncomeFromContinuingOperations": "632806000" }, "balance": { "goodwill": "1795196000", "inventory": "112438000", "commonStock": "2267000", "currentDebt": "None", "investments": "None", "totalAssets": "71671790000", "longTermDebt": "43565321000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1795196000", "reportedCurrency": "USD", "retainedEarnings": "16320581000", "totalLiabilities": "53348299000", "otherCurrentAssets": "None", "totalCurrentAssets": "3335737000", "currentLongTermDebt": "None", "longTermInvestments": "1364896000", "shortTermInvestments": "None", "currentNetReceivables": "1855993000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68336053000", "currentAccountsPayable": "1897392000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57796320000", "shortLongTermDebtTotal": "43565321000", "totalShareholderEquity": "18323280000", "capitalLeaseObligations": "48961000", "otherCurrentLiabilities": "3534388000", "totalCurrentLiabilities": "5431780000", "otherNonCurrentLiabilities": "1185033000", "totalNonCurrentLiabilities": "47916519000", "cashAndShortTermInvestments": "1479744000", "commonStockSharesOutstanding": "166851436", "intangibleAssetsExcludingGoodwill": "1795196000", "cashAndCashEquivalentsAtCarryingValue": "1479744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "632805999", "profitLoss": "None", "dividendPayout": "50151236", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1197186397", "capitalExpenditures": "2088275707", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-716790988", "cashflowFromInvestment": "-933996355", "stockBasedCompensation": "35751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50151236", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2538200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "653021999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "income_statement": { "revenue": 1893519000, "cost_of_revenue": 758026000, "gross_profit": 1135493000, "ebit": 1899899000, "ebitda": 1927907000, "pretax_income": 1413984000, "tax_provision": 198246000, "net_income": 1215747000, "net_income_to_common": 1215747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1814283000, "total_current_assets": 2733140000, "total_assets": 71938295000, "short_term_debt": 75051000, "long_term_debt": 44028771000, "total_debt": 44103822000, "total_liabilities": 53788851000, "total_equity": 18149243000, "shares_outstanding": 174066926, "goodwill_and_intangibles": 123258000 }, "cash_flow": { "operating_cash_flow": 1595255378, "capital_expenditure": 1090478698, "free_cash_flow": 2685734076, "dividends_paid": 49261536, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210516, "ticker_id": 98, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1899899000", "ebitda": "1927907000", "netIncome": "1215747000", "grossProfit": "1135493000", "depreciation": "None", "totalRevenue": "1893519000", "costOfRevenue": "758026000", "interestIncome": "487649000", "incomeBeforeTax": "1413984000", "interestExpense": "485915000", "operatingIncome": "1006606000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "198246000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "128887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "758026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28008000", "sellingGeneralAndAdministrative": "109903000", "netIncomeFromContinuingOperations": "1215738000" }, "balance": { "goodwill": "None", "inventory": "118634000", "commonStock": "2349000", "currentDebt": "None", "investments": "None", "totalAssets": "71938295000", "longTermDebt": "44028771000", "shortTermDebt": "75051000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "123258000", "reportedCurrency": "USD", "retainedEarnings": "15730682000", "totalLiabilities": "53788851000", "otherCurrentAssets": "216801000", "totalCurrentAssets": "2733140000", "currentLongTermDebt": "None", "longTermInvestments": "1247275000", "shortTermInvestments": "None", "currentNetReceivables": "702056000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69205155000", "currentAccountsPayable": "526981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58232694000", "shortLongTermDebtTotal": "44028771000", "totalShareholderEquity": "18149243000", "capitalLeaseObligations": "51449000", "otherCurrentLiabilities": "3798449000", "totalCurrentLiabilities": "4400481000", "otherNonCurrentLiabilities": "1154384000", "totalNonCurrentLiabilities": "49388370000", "cashAndShortTermInvestments": "1814283000", "commonStockSharesOutstanding": "174066926", "intangibleAssetsExcludingGoodwill": "123258000", "cashAndCashEquivalentsAtCarryingValue": "1814283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1215747000", "profitLoss": "None", "dividendPayout": "49261536", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1595255378", "capitalExpenditures": "1090478698", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3127269363", "cashflowFromInvestment": "566500418", "stockBasedCompensation": "30274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49261536", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-967613000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "665479000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1893519000, "cost_of_revenue": 758026000, "gross_profit": 1135493000, "research_and_development": null, "selling_general_admin": 109903000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1899899000, "depreciation_amortisation": 28008000, "ebitda": 1927907000, "interest_expense": 485915000, "interest_income": null, "other_non_operating": null, "pretax_income": 1413984000, "tax_provision": 198246000, "effective_tax_rate": null, "net_income": 1215747000, "net_income_continuing_ops": 1215738000, "net_income_to_common": 1215747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1814283000, "short_term_investments": null, "net_receivables": 702056000, "inventory": 118634000, "other_current_assets": null, "total_current_assets": 2733140000, "net_ppe": null, "goodwill": null, "intangible_assets": 123258000, "goodwill_and_intangibles": 123258000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 69205155000, "total_assets": 71938295000, "short_term_debt": 75051000, "accounts_payable": 526981000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4400481000, "long_term_debt": 44028771000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 49388370000, "total_liabilities": 53788851000, "total_debt": 44103822000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 15730682000, "total_equity": 18149243000, "shares_outstanding": 174066926, "operating_cash_flow": 1595255378, "stock_based_compensation": 30274000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1090478698, "acquisitions": null, "other_investing": null, "investing_cash_flow": 566500418, "dividends_paid": 49261536, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3127269363, "free_cash_flow": 2685734076, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1899899000", "ebitda": "1927907000", "netIncome": "1215747000", "grossProfit": "1135493000", "depreciation": "None", "totalRevenue": "1893519000", "costOfRevenue": "758026000", "interestIncome": "487649000", "incomeBeforeTax": "1413984000", "interestExpense": "485915000", "operatingIncome": "1006606000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "198246000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "128887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "758026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28008000", "sellingGeneralAndAdministrative": "109903000", "netIncomeFromContinuingOperations": "1215738000" }, "balance": { "goodwill": "None", "inventory": "118634000", "commonStock": "2349000", "currentDebt": "None", "investments": "None", "totalAssets": "71938295000", "longTermDebt": "44028771000", "shortTermDebt": "75051000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "123258000", "reportedCurrency": "USD", "retainedEarnings": "15730682000", "totalLiabilities": "53788851000", "otherCurrentAssets": "216801000", "totalCurrentAssets": "2733140000", "currentLongTermDebt": "None", "longTermInvestments": "1247275000", "shortTermInvestments": "None", "currentNetReceivables": "702056000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69205155000", "currentAccountsPayable": "526981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58232694000", "shortLongTermDebtTotal": "44028771000", "totalShareholderEquity": "18149243000", "capitalLeaseObligations": "51449000", "otherCurrentLiabilities": "3798449000", "totalCurrentLiabilities": "4400481000", "otherNonCurrentLiabilities": "1154384000", "totalNonCurrentLiabilities": "49388370000", "cashAndShortTermInvestments": "1814283000", "commonStockSharesOutstanding": "174066926", "intangibleAssetsExcludingGoodwill": "123258000", "cashAndCashEquivalentsAtCarryingValue": "1814283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1215747000", "profitLoss": "None", "dividendPayout": "49261536", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1595255378", "capitalExpenditures": "1090478698", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3127269363", "cashflowFromInvestment": "566500418", "stockBasedCompensation": "30274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49261536", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-967613000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "665479000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "income_statement": { "revenue": 1886752000, "cost_of_revenue": 1282337000, "gross_profit": 604415000, "ebit": 433585000, "ebitda": 1102517000, "pretax_income": 1427575000, "tax_provision": 168366000, "net_income": 1259209000, "net_income_to_common": 1259209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2696068000, "total_current_assets": 6889349000, "total_assets": 73633947000, "short_term_debt": 89457000, "long_term_debt": 46113492000, "total_debt": 46202949000, "total_liabilities": 55686662000, "total_equity": 17947075000, "shares_outstanding": 177541220, "goodwill_and_intangibles": 2030669000 }, "cash_flow": { "operating_cash_flow": 1331413000, "capital_expenditure": 470081000, "free_cash_flow": 1801494000, "dividends_paid": 89768000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210517, "ticker_id": 98, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "433585000", "ebitda": "1102517000", "netIncome": "1259209000", "grossProfit": "604415000", "depreciation": "None", "totalRevenue": "1886752000", "costOfRevenue": "1282337000", "interestIncome": "541399000", "incomeBeforeTax": "1427575000", "interestExpense": "520848000", "operatingIncome": "433585000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "168366000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "170830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1282337000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "668932000", "sellingGeneralAndAdministrative": "149631000", "netIncomeFromContinuingOperations": "1259209000" }, "balance": { "goodwill": "None", "inventory": "116153000", "commonStock": "2466000", "currentDebt": "None", "investments": "None", "totalAssets": "73633947000", "longTermDebt": "46113492000", "shortTermDebt": "89457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2030669000", "reportedCurrency": "USD", "retainedEarnings": "14563612000", "totalLiabilities": "55686662000", "otherCurrentAssets": "619695000", "totalCurrentAssets": "6889349000", "currentLongTermDebt": "None", "longTermInvestments": "1232104000", "shortTermInvestments": "None", "currentNetReceivables": "3457433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "66744598000", "currentAccountsPayable": "890101000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58747743000", "shortLongTermDebtTotal": "46162072000", "totalShareholderEquity": "17947075000", "capitalLeaseObligations": "48580000", "otherCurrentLiabilities": "-89457000", "totalCurrentLiabilities": "1735473000", "otherNonCurrentLiabilities": "1207368000", "totalNonCurrentLiabilities": "53951189000", "cashAndShortTermInvestments": "2696068000", "commonStockSharesOutstanding": "177541220", "intangibleAssetsExcludingGoodwill": "2030669000", "cashAndCashEquivalentsAtCarryingValue": "2696068000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1259209000", "profitLoss": "None", "dividendPayout": "89768000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1331413000", "capitalExpenditures": "470081000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-460612000", "cashflowFromInvestment": "706175000", "stockBasedCompensation": "72958000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89768000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-541908000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "668932000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1886752000, "cost_of_revenue": 1282337000, "gross_profit": 604415000, "research_and_development": null, "selling_general_admin": 149631000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 433585000, "depreciation_amortisation": 668932000, "ebitda": 1102517000, "interest_expense": 520848000, "interest_income": null, "other_non_operating": null, "pretax_income": 1427575000, "tax_provision": 168366000, "effective_tax_rate": null, "net_income": 1259209000, "net_income_continuing_ops": 1259209000, "net_income_to_common": 1259209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2696068000, "short_term_investments": null, "net_receivables": 3457433000, "inventory": 116153000, "other_current_assets": null, "total_current_assets": 6889349000, "net_ppe": null, "goodwill": null, "intangible_assets": 2030669000, "goodwill_and_intangibles": 2030669000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 66744598000, "total_assets": 73633947000, "short_term_debt": 89457000, "accounts_payable": 890101000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1735473000, "long_term_debt": 46113492000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 53951189000, "total_liabilities": 55686662000, "total_debt": 46202949000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14563612000, "total_equity": 17947075000, "shares_outstanding": 177541220, "operating_cash_flow": 1331413000, "stock_based_compensation": 72958000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 470081000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 706175000, "dividends_paid": 89768000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -460612000, "free_cash_flow": 1801494000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "433585000", "ebitda": "1102517000", "netIncome": "1259209000", "grossProfit": "604415000", "depreciation": "None", "totalRevenue": "1886752000", "costOfRevenue": "1282337000", "interestIncome": "541399000", "incomeBeforeTax": "1427575000", "interestExpense": "520848000", "operatingIncome": "433585000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "168366000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "170830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1282337000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "668932000", "sellingGeneralAndAdministrative": "149631000", "netIncomeFromContinuingOperations": "1259209000" }, "balance": { "goodwill": "None", "inventory": "116153000", "commonStock": "2466000", "currentDebt": "None", "investments": "None", "totalAssets": "73633947000", "longTermDebt": "46113492000", "shortTermDebt": "89457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2030669000", "reportedCurrency": "USD", "retainedEarnings": "14563612000", "totalLiabilities": "55686662000", "otherCurrentAssets": "619695000", "totalCurrentAssets": "6889349000", "currentLongTermDebt": "None", "longTermInvestments": "1232104000", "shortTermInvestments": "None", "currentNetReceivables": "3457433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "66744598000", "currentAccountsPayable": "890101000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58747743000", "shortLongTermDebtTotal": "46162072000", "totalShareholderEquity": "17947075000", "capitalLeaseObligations": "48580000", "otherCurrentLiabilities": "-89457000", "totalCurrentLiabilities": "1735473000", "otherNonCurrentLiabilities": "1207368000", "totalNonCurrentLiabilities": "53951189000", "cashAndShortTermInvestments": "2696068000", "commonStockSharesOutstanding": "177541220", "intangibleAssetsExcludingGoodwill": "2030669000", "cashAndCashEquivalentsAtCarryingValue": "2696068000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1259209000", "profitLoss": "None", "dividendPayout": "89768000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1331413000", "capitalExpenditures": "470081000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-460612000", "cashflowFromInvestment": "706175000", "stockBasedCompensation": "72958000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89768000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-541908000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "668932000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "income_statement": { "revenue": 2077032000, "cost_of_revenue": 740480000, "gross_profit": 1336552000, "ebit": 1223451000, "ebitda": 1231298000, "pretax_income": 753834000, "tax_provision": 110973000, "net_income": 642860000, "net_income_to_common": 642860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1056547000, "total_current_assets": 5330165000, "total_assets": 72555474000, "short_term_debt": 54672000, "long_term_debt": 46187370000, "total_debt": 46242042000, "total_liabilities": 55363175000, "total_equity": 17192089000, "shares_outstanding": 190728000, "goodwill_and_intangibles": 2134701000 }, "cash_flow": { "operating_cash_flow": 1335037000, "capital_expenditure": 2500834000, "free_cash_flow": 3835871000, "dividends_paid": 5595000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210518, "ticker_id": 98, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1223451000", "ebitda": "1231298000", "netIncome": "642860000", "grossProfit": "1336552000", "depreciation": "None", "totalRevenue": "2077032000", "costOfRevenue": "740480000", "interestIncome": "504255000", "incomeBeforeTax": "753834000", "interestExpense": "510944000", "operatingIncome": "1223451000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "110973000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "113101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "740480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7847000", "sellingGeneralAndAdministrative": "93390000", "netIncomeFromContinuingOperations": "642861000" }, "balance": { "goodwill": "None", "inventory": "109631000", "commonStock": "2466000", "currentDebt": "None", "investments": "None", "totalAssets": "72555474000", "longTermDebt": "46187370000", "shortTermDebt": "54672000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2134701000", "reportedCurrency": "USD", "retainedEarnings": "13351261000", "totalLiabilities": "55363175000", "otherCurrentAssets": "737340000", "totalCurrentAssets": "5330165000", "currentLongTermDebt": "None", "longTermInvestments": "1250217000", "shortTermInvestments": "None", "currentNetReceivables": "3426647000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "67225309000", "currentAccountsPayable": "876144000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58926104000", "shortLongTermDebtTotal": "46237854000", "totalShareholderEquity": "17192089000", "capitalLeaseObligations": "50484000", "otherCurrentLiabilities": "-54672000", "totalCurrentLiabilities": "1707510000", "otherNonCurrentLiabilities": "1144342000", "totalNonCurrentLiabilities": "53655665000", "cashAndShortTermInvestments": "1056547000", "commonStockSharesOutstanding": "190728000", "intangibleAssetsExcludingGoodwill": "2134701000", "cashAndCashEquivalentsAtCarryingValue": "1056547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "642861000", "profitLoss": "None", "dividendPayout": "5595000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1335037000", "capitalExpenditures": "2500834000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "534528000", "cashflowFromInvestment": "-2005178000", "stockBasedCompensation": "27256000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5595000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-562311000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "659735000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2077032000, "cost_of_revenue": 740480000, "gross_profit": 1336552000, "research_and_development": null, "selling_general_admin": 93390000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1223451000, "depreciation_amortisation": 7847000, "ebitda": 1231298000, "interest_expense": 510944000, "interest_income": null, "other_non_operating": null, "pretax_income": 753834000, "tax_provision": 110973000, "effective_tax_rate": null, "net_income": 642860000, "net_income_continuing_ops": 642861000, "net_income_to_common": 642860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1056547000, "short_term_investments": null, "net_receivables": 3426647000, "inventory": 109631000, "other_current_assets": null, "total_current_assets": 5330165000, "net_ppe": null, "goodwill": null, "intangible_assets": 2134701000, "goodwill_and_intangibles": 2134701000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 67225309000, "total_assets": 72555474000, "short_term_debt": 54672000, "accounts_payable": 876144000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1707510000, "long_term_debt": 46187370000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 53655665000, "total_liabilities": 55363175000, "total_debt": 46242042000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13351261000, "total_equity": 17192089000, "shares_outstanding": 190728000, "operating_cash_flow": 1335037000, "stock_based_compensation": 27256000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2500834000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2005178000, "dividends_paid": 5595000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 534528000, "free_cash_flow": 3835871000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1223451000", "ebitda": "1231298000", "netIncome": "642860000", "grossProfit": "1336552000", "depreciation": "None", "totalRevenue": "2077032000", "costOfRevenue": "740480000", "interestIncome": "504255000", "incomeBeforeTax": "753834000", "interestExpense": "510944000", "operatingIncome": "1223451000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "110973000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "113101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "740480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7847000", "sellingGeneralAndAdministrative": "93390000", "netIncomeFromContinuingOperations": "642861000" }, "balance": { "goodwill": "None", "inventory": "109631000", "commonStock": "2466000", "currentDebt": "None", "investments": "None", "totalAssets": "72555474000", "longTermDebt": "46187370000", "shortTermDebt": "54672000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2134701000", "reportedCurrency": "USD", "retainedEarnings": "13351261000", "totalLiabilities": "55363175000", "otherCurrentAssets": "737340000", "totalCurrentAssets": "5330165000", "currentLongTermDebt": "None", "longTermInvestments": "1250217000", "shortTermInvestments": "None", "currentNetReceivables": "3426647000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "67225309000", "currentAccountsPayable": "876144000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58926104000", "shortLongTermDebtTotal": "46237854000", "totalShareholderEquity": "17192089000", "capitalLeaseObligations": "50484000", "otherCurrentLiabilities": "-54672000", "totalCurrentLiabilities": "1707510000", "otherNonCurrentLiabilities": "1144342000", "totalNonCurrentLiabilities": "53655665000", "cashAndShortTermInvestments": "1056547000", "commonStockSharesOutstanding": "190728000", "intangibleAssetsExcludingGoodwill": "2134701000", "cashAndCashEquivalentsAtCarryingValue": "1056547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "642861000", "profitLoss": "None", "dividendPayout": "5595000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1335037000", "capitalExpenditures": "2500834000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "534528000", "cashflowFromInvestment": "-2005178000", "stockBasedCompensation": "27256000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5595000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-562311000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "659735000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "income_statement": { "revenue": 2072282000, "cost_of_revenue": 871266000, "gross_profit": 1201016000, "ebit": 1078032000, "ebitda": 1085992000, "pretax_income": 763726000, "tax_provision": 92507000, "net_income": 671218000, "net_income_to_common": 671218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1209226000, "total_current_assets": 5408295000, "total_assets": 71441976000, "short_term_debt": 15440000, "long_term_debt": 45294511000, "total_debt": 45309951000, "total_liabilities": 54257144000, "total_equity": 17184623000, "shares_outstanding": 190728000, "goodwill_and_intangibles": 2269659000 }, "cash_flow": { "operating_cash_flow": 1284336000, "capital_expenditure": 1627820000, "free_cash_flow": 2912156000, "dividends_paid": 50185000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210519, "ticker_id": 98, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1078032000", "ebitda": "1085992000", "netIncome": "671218000", "grossProfit": "1201016000", "depreciation": "None", "totalRevenue": "2072282000", "costOfRevenue": "871266000", "interestIncome": "503000000", "incomeBeforeTax": "763726000", "interestExpense": "579724000", "operatingIncome": "1078032000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "92507000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "122984000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "871266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7960000", "sellingGeneralAndAdministrative": "88090000", "netIncomeFromContinuingOperations": "671219000" }, "balance": { "goodwill": "None", "inventory": "90915000", "commonStock": "2558000", "currentDebt": "None", "investments": "None", "totalAssets": "71441976000", "longTermDebt": "45294511000", "shortTermDebt": "15440000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2269659000", "reportedCurrency": "USD", "retainedEarnings": "12755758000", "totalLiabilities": "54257144000", "otherCurrentAssets": "658529000", "totalCurrentAssets": "5408295000", "currentLongTermDebt": "None", "longTermInvestments": "1205650000", "shortTermInvestments": "None", "currentNetReceivables": "3449625000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "66033681000", "currentAccountsPayable": "873771000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58621642000", "shortLongTermDebtTotal": "45350288000", "totalShareholderEquity": "17184623000", "capitalLeaseObligations": "55777000", "otherCurrentLiabilities": "-15440000", "totalCurrentLiabilities": "1703610000", "otherNonCurrentLiabilities": "1092585000", "totalNonCurrentLiabilities": "52553534000", "cashAndShortTermInvestments": "1209226000", "commonStockSharesOutstanding": "190728000", "intangibleAssetsExcludingGoodwill": "2269659000", "cashAndCashEquivalentsAtCarryingValue": "1209226000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "671219000", "profitLoss": "None", "dividendPayout": "50185000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1284336000", "capitalExpenditures": "1627820000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3172767000", "cashflowFromInvestment": "-659198000", "stockBasedCompensation": "29417000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50185000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-299870000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "657146000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2072282000, "cost_of_revenue": 871266000, "gross_profit": 1201016000, "research_and_development": null, "selling_general_admin": 88090000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1078032000, "depreciation_amortisation": 7960000, "ebitda": 1085992000, "interest_expense": 579724000, "interest_income": null, "other_non_operating": null, "pretax_income": 763726000, "tax_provision": 92507000, "effective_tax_rate": null, "net_income": 671218000, "net_income_continuing_ops": 671219000, "net_income_to_common": 671218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1209226000, "short_term_investments": null, "net_receivables": 3449625000, "inventory": 90915000, "other_current_assets": null, "total_current_assets": 5408295000, "net_ppe": null, "goodwill": null, "intangible_assets": 2269659000, "goodwill_and_intangibles": 2269659000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 66033681000, "total_assets": 71441976000, "short_term_debt": 15440000, "accounts_payable": 873771000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1703610000, "long_term_debt": 45294511000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 52553534000, "total_liabilities": 54257144000, "total_debt": 45309951000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12755758000, "total_equity": 17184623000, "shares_outstanding": 190728000, "operating_cash_flow": 1284336000, "stock_based_compensation": 29417000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1627820000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -659198000, "dividends_paid": 50185000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3172767000, "free_cash_flow": 2912156000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1078032000", "ebitda": "1085992000", "netIncome": "671218000", "grossProfit": "1201016000", "depreciation": "None", "totalRevenue": "2072282000", "costOfRevenue": "871266000", "interestIncome": "503000000", "incomeBeforeTax": "763726000", "interestExpense": "579724000", "operatingIncome": "1078032000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "92507000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "122984000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "871266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7960000", "sellingGeneralAndAdministrative": "88090000", "netIncomeFromContinuingOperations": "671219000" }, "balance": { "goodwill": "None", "inventory": "90915000", "commonStock": "2558000", "currentDebt": "None", "investments": "None", "totalAssets": "71441976000", "longTermDebt": "45294511000", "shortTermDebt": "15440000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2269659000", "reportedCurrency": "USD", "retainedEarnings": "12755758000", "totalLiabilities": "54257144000", "otherCurrentAssets": "658529000", "totalCurrentAssets": "5408295000", "currentLongTermDebt": "None", "longTermInvestments": "1205650000", "shortTermInvestments": "None", "currentNetReceivables": "3449625000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "66033681000", "currentAccountsPayable": "873771000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58621642000", "shortLongTermDebtTotal": "45350288000", "totalShareholderEquity": "17184623000", "capitalLeaseObligations": "55777000", "otherCurrentLiabilities": "-15440000", "totalCurrentLiabilities": "1703610000", "otherNonCurrentLiabilities": "1092585000", "totalNonCurrentLiabilities": "52553534000", "cashAndShortTermInvestments": "1209226000", "commonStockSharesOutstanding": "190728000", "intangibleAssetsExcludingGoodwill": "2269659000", "cashAndCashEquivalentsAtCarryingValue": "1209226000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "671219000", "profitLoss": "None", "dividendPayout": "50185000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1284336000", "capitalExpenditures": "1627820000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3172767000", "cashflowFromInvestment": "-659198000", "stockBasedCompensation": "29417000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50185000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-299870000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "657146000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "income_statement": { "revenue": 1948129000, "cost_of_revenue": 927827000, "gross_profit": 1020302000, "ebit": 898995000, "ebitda": 906850000, "pretax_income": 435771000, "tax_provision": 60742000, "net_income": 375034000, "net_income_to_common": 375034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3754539000, "total_current_assets": 7523927000, "total_assets": 73824890000, "short_term_debt": 77028000, "long_term_debt": 48352710000, "total_debt": 48429738000, "total_liabilities": 57072414000, "total_equity": 16752268000, "shares_outstanding": 191887000, "goodwill_and_intangibles": 2427008000 }, "cash_flow": { "operating_cash_flow": 1367794000, "capital_expenditure": 1733703000, "free_cash_flow": 3101497000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210521, "ticker_id": 98, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "898995000", "ebitda": "906850000", "netIncome": "375034000", "grossProfit": "1020302000", "depreciation": "None", "totalRevenue": "1948129000", "costOfRevenue": "927827000", "interestIncome": "508013000", "incomeBeforeTax": "435771000", "interestExpense": "516265000", "operatingIncome": "898995000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "60742000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "121307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "927827000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7855000", "sellingGeneralAndAdministrative": "103290000", "netIncomeFromContinuingOperations": "375029000" }, "balance": { "goodwill": "None", "inventory": "79952000", "commonStock": "2558000", "currentDebt": "None", "investments": "None", "totalAssets": "73824890000", "longTermDebt": "48352710000", "shortTermDebt": "77028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2427008000", "reportedCurrency": "USD", "retainedEarnings": "12129365000", "totalLiabilities": "57072414000", "otherCurrentAssets": "720840000", "totalCurrentAssets": "7523927000", "currentLongTermDebt": "None", "longTermInvestments": "1162817000", "shortTermInvestments": "199974000", "currentNetReceivables": "2968596000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "66300963000", "currentAccountsPayable": "858090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57996582000", "shortLongTermDebtTotal": "48421514000", "totalShareholderEquity": "16752268000", "capitalLeaseObligations": "68804000", "otherCurrentLiabilities": "-77028000", "totalCurrentLiabilities": "1671259000", "otherNonCurrentLiabilities": "1050352000", "totalNonCurrentLiabilities": "55401155000", "cashAndShortTermInvestments": "3754539000", "commonStockSharesOutstanding": "191887000", "intangibleAssetsExcludingGoodwill": "2427008000", "cashAndCashEquivalentsAtCarryingValue": "3754539000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "375034000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1367794000", "capitalExpenditures": "1733703000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2344496000", "cashflowFromInvestment": "-1372594000", "stockBasedCompensation": "24055000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-497476000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "652994000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1948129000, "cost_of_revenue": 927827000, "gross_profit": 1020302000, "research_and_development": null, "selling_general_admin": 103290000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 898995000, "depreciation_amortisation": 7855000, "ebitda": 906850000, "interest_expense": 516265000, "interest_income": null, "other_non_operating": null, "pretax_income": 435771000, "tax_provision": 60742000, "effective_tax_rate": null, "net_income": 375034000, "net_income_continuing_ops": 375029000, "net_income_to_common": 375034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3754539000, "short_term_investments": 199974000, "net_receivables": 2968596000, "inventory": 79952000, "other_current_assets": null, "total_current_assets": 7523927000, "net_ppe": null, "goodwill": null, "intangible_assets": 2427008000, "goodwill_and_intangibles": 2427008000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 66300963000, "total_assets": 73824890000, "short_term_debt": 77028000, "accounts_payable": 858090000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1671259000, "long_term_debt": 48352710000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 55401155000, "total_liabilities": 57072414000, "total_debt": 48429738000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12129365000, "total_equity": 16752268000, "shares_outstanding": 191887000, "operating_cash_flow": 1367794000, "stock_based_compensation": 24055000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1733703000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1372594000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2344496000, "free_cash_flow": 3101497000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "898995000", "ebitda": "906850000", "netIncome": "375034000", "grossProfit": "1020302000", "depreciation": "None", "totalRevenue": "1948129000", "costOfRevenue": "927827000", "interestIncome": "508013000", "incomeBeforeTax": "435771000", "interestExpense": "516265000", "operatingIncome": "898995000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "60742000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "121307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "927827000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7855000", "sellingGeneralAndAdministrative": "103290000", "netIncomeFromContinuingOperations": "375029000" }, "balance": { "goodwill": "None", "inventory": "79952000", "commonStock": "2558000", "currentDebt": "None", "investments": "None", "totalAssets": "73824890000", "longTermDebt": "48352710000", "shortTermDebt": "77028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2427008000", "reportedCurrency": "USD", "retainedEarnings": "12129365000", "totalLiabilities": "57072414000", "otherCurrentAssets": "720840000", "totalCurrentAssets": "7523927000", "currentLongTermDebt": "None", "longTermInvestments": "1162817000", "shortTermInvestments": "199974000", "currentNetReceivables": "2968596000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "66300963000", "currentAccountsPayable": "858090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57996582000", "shortLongTermDebtTotal": "48421514000", "totalShareholderEquity": "16752268000", "capitalLeaseObligations": "68804000", "otherCurrentLiabilities": "-77028000", "totalCurrentLiabilities": "1671259000", "otherNonCurrentLiabilities": "1050352000", "totalNonCurrentLiabilities": "55401155000", "cashAndShortTermInvestments": "3754539000", "commonStockSharesOutstanding": "191887000", "intangibleAssetsExcludingGoodwill": "2427008000", "cashAndCashEquivalentsAtCarryingValue": "3754539000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "375034000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1367794000", "capitalExpenditures": "1733703000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2344496000", "cashflowFromInvestment": "-1372594000", "stockBasedCompensation": "24055000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-497476000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "652994000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "income_statement": { "revenue": 1958145000, "cost_of_revenue": 809210000, "gross_profit": 1148935000, "ebit": 1023602000, "ebitda": 1031675999, "pretax_income": 524513000, "tax_provision": 76346000, "net_income": 448166000, "net_income_to_common": 448166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1436032000, "total_current_assets": 5492500000, "total_assets": 71106661000, "short_term_debt": 9866000, "long_term_debt": 45697189000, "total_debt": 45707055000, "total_liabilities": 54090240000, "total_equity": 17016208000, "shares_outstanding": 196881272, "goodwill_and_intangibles": 2561908000 }, "cash_flow": { "operating_cash_flow": 1408847000, "capital_expenditure": 1623354000, "free_cash_flow": 3032201000, "dividends_paid": 41638904, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210522, "ticker_id": 98, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1023602000", "ebitda": "1031675999", "netIncome": "448166000", "grossProfit": "1148935000", "depreciation": "None", "totalRevenue": "1958145000", "costOfRevenue": "809210000", "interestIncome": "None", "incomeBeforeTax": "524513000", "interestExpense": "443440000", "operatingIncome": "1023602000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "76346000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "125333000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "809210000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8073999", "sellingGeneralAndAdministrative": "101090000", "netIncomeFromContinuingOperations": "448167000" }, "balance": { "goodwill": "None", "inventory": "62499000", "commonStock": "2558000", "currentDebt": "None", "investments": "None", "totalAssets": "71106661000", "longTermDebt": "45697189000", "shortTermDebt": "9866000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2561908000", "reportedCurrency": "USD", "retainedEarnings": "11802243000", "totalLiabilities": "54090240000", "otherCurrentAssets": "281094000", "totalCurrentAssets": "5492500000", "currentLongTermDebt": "None", "longTermInvestments": "1117738000", "shortTermInvestments": "143460000", "currentNetReceivables": "3712875000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "65614161000", "currentAccountsPayable": "815135000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "45804112000", "totalShareholderEquity": "17016208000", "capitalLeaseObligations": "106923000", "otherCurrentLiabilities": "-9866000", "totalCurrentLiabilities": "1605712000", "otherNonCurrentLiabilities": "1007927000", "totalNonCurrentLiabilities": "52484528000", "cashAndShortTermInvestments": "1436032000", "commonStockSharesOutstanding": "196881272", "intangibleAssetsExcludingGoodwill": "2561908000", "cashAndCashEquivalentsAtCarryingValue": "1436032000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "448166000", "profitLoss": "None", "dividendPayout": "41638904", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1408847000", "capitalExpenditures": "1623354000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-431573000", "cashflowFromInvestment": "-850665000", "stockBasedCompensation": "32290000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41638904", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-375037000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "636419000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1958145000, "cost_of_revenue": 809210000, "gross_profit": 1148935000, "research_and_development": null, "selling_general_admin": 101090000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1023602000, "depreciation_amortisation": 8073999, "ebitda": 1031675999, "interest_expense": 443440000, "interest_income": null, "other_non_operating": null, "pretax_income": 524513000, "tax_provision": 76346000, "effective_tax_rate": null, "net_income": 448166000, "net_income_continuing_ops": 448167000, "net_income_to_common": 448166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1436032000, "short_term_investments": 143460000, "net_receivables": 3712875000, "inventory": 62499000, "other_current_assets": null, "total_current_assets": 5492500000, "net_ppe": null, "goodwill": null, "intangible_assets": 2561908000, "goodwill_and_intangibles": 2561908000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 65614161000, "total_assets": 71106661000, "short_term_debt": 9866000, "accounts_payable": 815135000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1605712000, "long_term_debt": 45697189000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 52484528000, "total_liabilities": 54090240000, "total_debt": 45707055000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11802243000, "total_equity": 17016208000, "shares_outstanding": 196881272, "operating_cash_flow": 1408847000, "stock_based_compensation": 32290000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1623354000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -850665000, "dividends_paid": 41638904, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -431573000, "free_cash_flow": 3032201000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1023602000", "ebitda": "1031675999", "netIncome": "448166000", "grossProfit": "1148935000", "depreciation": "None", "totalRevenue": "1958145000", "costOfRevenue": "809210000", "interestIncome": "None", "incomeBeforeTax": "524513000", "interestExpense": "443440000", "operatingIncome": "1023602000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "76346000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "125333000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "809210000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8073999", "sellingGeneralAndAdministrative": "101090000", "netIncomeFromContinuingOperations": "448167000" }, "balance": { "goodwill": "None", "inventory": "62499000", "commonStock": "2558000", "currentDebt": "None", "investments": "None", "totalAssets": "71106661000", "longTermDebt": "45697189000", "shortTermDebt": "9866000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2561908000", "reportedCurrency": "USD", "retainedEarnings": "11802243000", "totalLiabilities": "54090240000", "otherCurrentAssets": "281094000", "totalCurrentAssets": "5492500000", "currentLongTermDebt": "None", "longTermInvestments": "1117738000", "shortTermInvestments": "143460000", "currentNetReceivables": "3712875000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "65614161000", "currentAccountsPayable": "815135000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "45804112000", "totalShareholderEquity": "17016208000", "capitalLeaseObligations": "106923000", "otherCurrentLiabilities": "-9866000", "totalCurrentLiabilities": "1605712000", "otherNonCurrentLiabilities": "1007927000", "totalNonCurrentLiabilities": "52484528000", "cashAndShortTermInvestments": "1436032000", "commonStockSharesOutstanding": "196881272", "intangibleAssetsExcludingGoodwill": "2561908000", "cashAndCashEquivalentsAtCarryingValue": "1436032000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "448166000", "profitLoss": "None", "dividendPayout": "41638904", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1408847000", "capitalExpenditures": "1623354000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-431573000", "cashflowFromInvestment": "-850665000", "stockBasedCompensation": "32290000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41638904", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-375037000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "636419000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "income_statement": { "revenue": 2018088000, "cost_of_revenue": 782092000, "gross_profit": 1235996000, "ebit": 1116704000, "ebitda": 1124633000, "pretax_income": 698319000, "tax_provision": 94109000, "net_income": 604214000, "net_income_to_common": 604214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1485495000, "total_current_assets": 2909252000, "total_assets": 71105025000, "short_term_debt": 808870000, "long_term_debt": 45723667000, "total_debt": 46532537000, "total_liabilities": 54149219000, "total_equity": 16955594000, "shares_outstanding": 200085734, "goodwill_and_intangibles": 2753560000 }, "cash_flow": { "operating_cash_flow": 1375666000, "capital_expenditure": 1631481000, "free_cash_flow": 3007147000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210523, "ticker_id": 98, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1116704000", "ebitda": "1124633000", "netIncome": "604214000", "grossProfit": "1235996000", "depreciation": "None", "totalRevenue": "2018088000", "costOfRevenue": "782092000", "interestIncome": "None", "incomeBeforeTax": "698319000", "interestExpense": "518450000", "operatingIncome": "1116704000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "94109000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "119292000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "782092000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7929000", "sellingGeneralAndAdministrative": "98463000", "netIncomeFromContinuingOperations": "604210000" }, "balance": { "goodwill": "None", "inventory": "72902000", "commonStock": "2676000", "currentDebt": "None", "investments": "None", "totalAssets": "71105025000", "longTermDebt": "45723667000", "shortTermDebt": "808870000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2753560000", "reportedCurrency": "USD", "retainedEarnings": "11407200000", "totalLiabilities": "54149219000", "otherCurrentAssets": "652660000", "totalCurrentAssets": "2909252000", "currentLongTermDebt": "None", "longTermInvestments": "1107323000", "shortTermInvestments": "153228000", "currentNetReceivables": "1350855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68195773000", "currentAccountsPayable": "429405000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "45833112000", "totalShareholderEquity": "16955594000", "capitalLeaseObligations": "109445000", "otherCurrentLiabilities": "3396191000", "totalCurrentLiabilities": "3825596000", "otherNonCurrentLiabilities": "1063056000", "totalNonCurrentLiabilities": "50323623000", "cashAndShortTermInvestments": "1485495000", "commonStockSharesOutstanding": "200085734", "intangibleAssetsExcludingGoodwill": "2753560000", "cashAndCashEquivalentsAtCarryingValue": "1485495000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "604214000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1375666000", "capitalExpenditures": "1631481000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-872665000", "cashflowFromInvestment": "-841750000", "stockBasedCompensation": "25378000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-347937000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "633478000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2018088000, "cost_of_revenue": 782092000, "gross_profit": 1235996000, "research_and_development": null, "selling_general_admin": 98463000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1116704000, "depreciation_amortisation": 7929000, "ebitda": 1124633000, "interest_expense": 518450000, "interest_income": null, "other_non_operating": null, "pretax_income": 698319000, "tax_provision": 94109000, "effective_tax_rate": null, "net_income": 604214000, "net_income_continuing_ops": 604210000, "net_income_to_common": 604214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1485495000, "short_term_investments": 153228000, "net_receivables": 1350855000, "inventory": 72902000, "other_current_assets": null, "total_current_assets": 2909252000, "net_ppe": null, "goodwill": null, "intangible_assets": 2753560000, "goodwill_and_intangibles": 2753560000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 68195773000, "total_assets": 71105025000, "short_term_debt": 808870000, "accounts_payable": 429405000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3825596000, "long_term_debt": 45723667000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 50323623000, "total_liabilities": 54149219000, "total_debt": 46532537000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11407200000, "total_equity": 16955594000, "shares_outstanding": 200085734, "operating_cash_flow": 1375666000, "stock_based_compensation": 25378000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1631481000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -841750000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -872665000, "free_cash_flow": 3007147000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1116704000", "ebitda": "1124633000", "netIncome": "604214000", "grossProfit": "1235996000", "depreciation": "None", "totalRevenue": "2018088000", "costOfRevenue": "782092000", "interestIncome": "None", "incomeBeforeTax": "698319000", "interestExpense": "518450000", "operatingIncome": "1116704000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "94109000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "119292000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "782092000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7929000", "sellingGeneralAndAdministrative": "98463000", "netIncomeFromContinuingOperations": "604210000" }, "balance": { "goodwill": "None", "inventory": "72902000", "commonStock": "2676000", "currentDebt": "None", "investments": "None", "totalAssets": "71105025000", "longTermDebt": "45723667000", "shortTermDebt": "808870000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2753560000", "reportedCurrency": "USD", "retainedEarnings": "11407200000", "totalLiabilities": "54149219000", "otherCurrentAssets": "652660000", "totalCurrentAssets": "2909252000", "currentLongTermDebt": "None", "longTermInvestments": "1107323000", "shortTermInvestments": "153228000", "currentNetReceivables": "1350855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68195773000", "currentAccountsPayable": "429405000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "45833112000", "totalShareholderEquity": "16955594000", "capitalLeaseObligations": "109445000", "otherCurrentLiabilities": "3396191000", "totalCurrentLiabilities": "3825596000", "otherNonCurrentLiabilities": "1063056000", "totalNonCurrentLiabilities": "50323623000", "cashAndShortTermInvestments": "1485495000", "commonStockSharesOutstanding": "200085734", "intangibleAssetsExcludingGoodwill": "2753560000", "cashAndCashEquivalentsAtCarryingValue": "1485495000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "604214000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1375666000", "capitalExpenditures": "1631481000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-872665000", "cashflowFromInvestment": "-841750000", "stockBasedCompensation": "25378000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-347937000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "633478000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "income_statement": { "revenue": 1898648000, "cost_of_revenue": 766650000, "gross_profit": 1131998000, "ebit": 1010119000, "ebitda": 1018238000, "pretax_income": 1145733000, "tax_provision": 39038000, "net_income": 1105838000, "net_income_to_common": 1105838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1825466000, "total_current_assets": 3796402000, "total_assets": 71274559000, "short_term_debt": 827525000, "long_term_debt": 46483903000, "total_debt": 47311428000, "total_liabilities": 54685513000, "total_equity": 16588830000, "shares_outstanding": 205969098, "goodwill_and_intangibles": 2893129000 }, "cash_flow": { "operating_cash_flow": 1399596000, "capital_expenditure": 1580157000, "free_cash_flow": 2979753000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210524, "ticker_id": 98, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1010119000", "ebitda": "1018238000", "netIncome": "1105838000", "grossProfit": "1131998000", "depreciation": "None", "totalRevenue": "1898648000", "costOfRevenue": "766650000", "interestIncome": "None", "incomeBeforeTax": "1145733000", "interestExpense": "497284000", "operatingIncome": "1010119000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "39038000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "121879000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "766650000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8119000", "sellingGeneralAndAdministrative": "99450000", "netIncomeFromContinuingOperations": "1106695000" }, "balance": { "goodwill": "None", "inventory": "85668000", "commonStock": "2676000", "currentDebt": "None", "investments": "None", "totalAssets": "71274559000", "longTermDebt": "46483903000", "shortTermDebt": "827525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2893129000", "reportedCurrency": "USD", "retainedEarnings": "10802599000", "totalLiabilities": "54685513000", "otherCurrentAssets": "2437196000", "totalCurrentAssets": "3796402000", "currentLongTermDebt": "None", "longTermInvestments": "1058572000", "shortTermInvestments": "130614000", "currentNetReceivables": "1885268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "67478157000", "currentAccountsPayable": "444042000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "46575986000", "totalShareholderEquity": "16588830000", "capitalLeaseObligations": "92083000", "otherCurrentLiabilities": "4231000000", "totalCurrentLiabilities": "4675042000", "otherNonCurrentLiabilities": "1018702000", "totalNonCurrentLiabilities": "50010471000", "cashAndShortTermInvestments": "1825466000", "commonStockSharesOutstanding": "205969098", "intangibleAssetsExcludingGoodwill": "2893129000", "cashAndCashEquivalentsAtCarryingValue": "1825466000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1105838000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1", "operatingCashflow": "1399596000", "capitalExpenditures": "1580157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1554557000", "cashflowFromInvestment": "-628592000", "stockBasedCompensation": "26979000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-671197000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "631445000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1898648000, "cost_of_revenue": 766650000, "gross_profit": 1131998000, "research_and_development": null, "selling_general_admin": 99450000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1010119000, "depreciation_amortisation": 8119000, "ebitda": 1018238000, "interest_expense": 497284000, "interest_income": null, "other_non_operating": null, "pretax_income": 1145733000, "tax_provision": 39038000, "effective_tax_rate": null, "net_income": 1105838000, "net_income_continuing_ops": 1106695000, "net_income_to_common": 1105838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1825466000, "short_term_investments": 130614000, "net_receivables": 1885268000, "inventory": 85668000, "other_current_assets": null, "total_current_assets": 3796402000, "net_ppe": null, "goodwill": null, "intangible_assets": 2893129000, "goodwill_and_intangibles": 2893129000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 67478157000, "total_assets": 71274559000, "short_term_debt": 827525000, "accounts_payable": 444042000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4675042000, "long_term_debt": 46483903000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 50010471000, "total_liabilities": 54685513000, "total_debt": 47311428000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10802599000, "total_equity": 16588830000, "shares_outstanding": 205969098, "operating_cash_flow": 1399596000, "stock_based_compensation": 26979000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1580157000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -628592000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1554557000, "free_cash_flow": 2979753000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1010119000", "ebitda": "1018238000", "netIncome": "1105838000", "grossProfit": "1131998000", "depreciation": "None", "totalRevenue": "1898648000", "costOfRevenue": "766650000", "interestIncome": "None", "incomeBeforeTax": "1145733000", "interestExpense": "497284000", "operatingIncome": "1010119000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "39038000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "121879000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "766650000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8119000", "sellingGeneralAndAdministrative": "99450000", "netIncomeFromContinuingOperations": "1106695000" }, "balance": { "goodwill": "None", "inventory": "85668000", "commonStock": "2676000", "currentDebt": "None", "investments": "None", "totalAssets": "71274559000", "longTermDebt": "46483903000", "shortTermDebt": "827525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2893129000", "reportedCurrency": "USD", "retainedEarnings": "10802599000", "totalLiabilities": "54685513000", "otherCurrentAssets": "2437196000", "totalCurrentAssets": "3796402000", "currentLongTermDebt": "None", "longTermInvestments": "1058572000", "shortTermInvestments": "130614000", "currentNetReceivables": "1885268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "67478157000", "currentAccountsPayable": "444042000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "46575986000", "totalShareholderEquity": "16588830000", "capitalLeaseObligations": "92083000", "otherCurrentLiabilities": "4231000000", "totalCurrentLiabilities": "4675042000", "otherNonCurrentLiabilities": "1018702000", "totalNonCurrentLiabilities": "50010471000", "cashAndShortTermInvestments": "1825466000", "commonStockSharesOutstanding": "205969098", "intangibleAssetsExcludingGoodwill": "2893129000", "cashAndCashEquivalentsAtCarryingValue": "1825466000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1105838000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1", "operatingCashflow": "1399596000", "capitalExpenditures": "1580157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1554557000", "cashflowFromInvestment": "-628592000", "stockBasedCompensation": "26979000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-671197000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "631445000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "income_statement": { "revenue": 1891667000, "cost_of_revenue": 788998000, "gross_profit": 1102669000, "ebit": 990761000, "ebitda": 999994000, "pretax_income": 1219680000, "tax_provision": 110677000, "net_income": 1105254000, "net_income_to_common": 1105254000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2415297000, "total_current_assets": 6778313000, "total_assets": 71593664000, "short_term_debt": 3096654000, "long_term_debt": 47492809000, "total_debt": 50589463000, "total_liabilities": 55221543000, "total_equity": 16293654000, "shares_outstanding": 227379759, "goodwill_and_intangibles": 3021028000 }, "cash_flow": { "operating_cash_flow": 1305243000, "capital_expenditure": 1572779000, "free_cash_flow": 2878022000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210526, "ticker_id": 98, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "990761000", "ebitda": "999994000", "netIncome": "1105254000", "grossProfit": "1102669000", "depreciation": "None", "totalRevenue": "1891667000", "costOfRevenue": "788998000", "interestIncome": "457554000", "incomeBeforeTax": "1219680000", "interestExpense": "470379000", "operatingIncome": "990761000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "110677000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "111908000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "788998000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9233000", "sellingGeneralAndAdministrative": "88598000", "netIncomeFromContinuingOperations": "1109003000" }, "balance": { "goodwill": "None", "inventory": "76817000", "commonStock": "2876000", "currentDebt": "None", "investments": "None", "totalAssets": "71593664000", "longTermDebt": "47492809000", "shortTermDebt": "3096654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3021028000", "reportedCurrency": "USD", "retainedEarnings": "9703259000", "totalLiabilities": "55221543000", "otherCurrentAssets": "611966000", "totalCurrentAssets": "6778313000", "currentLongTermDebt": "None", "longTermInvestments": "1011224000", "shortTermInvestments": "244463000", "currentNetReceivables": "3674233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64815351000", "currentAccountsPayable": "806031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "56297985000", "shortLongTermDebtTotal": "50589463000", "totalShareholderEquity": "16293654000", "capitalLeaseObligations": "91666000", "otherCurrentLiabilities": "3096654000", "totalCurrentLiabilities": "1526381000", "otherNonCurrentLiabilities": "945855000", "totalNonCurrentLiabilities": "53695162000", "cashAndShortTermInvestments": "2415297000", "commonStockSharesOutstanding": "227379759", "intangibleAssetsExcludingGoodwill": "3021028000", "cashAndCashEquivalentsAtCarryingValue": "2415297000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1109003000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-135140156", "operatingCashflow": "1305243000", "capitalExpenditures": "1572779000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "289030000", "cashflowFromInvestment": "-303088000", "stockBasedCompensation": "21410000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1176379000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "623012000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1891667000, "cost_of_revenue": 788998000, "gross_profit": 1102669000, "research_and_development": null, "selling_general_admin": 88598000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 990761000, "depreciation_amortisation": 9233000, "ebitda": 999994000, "interest_expense": 470379000, "interest_income": null, "other_non_operating": null, "pretax_income": 1219680000, "tax_provision": 110677000, "effective_tax_rate": null, "net_income": 1105254000, "net_income_continuing_ops": 1109003000, "net_income_to_common": 1105254000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2415297000, "short_term_investments": 244463000, "net_receivables": 3674233000, "inventory": 76817000, "other_current_assets": null, "total_current_assets": 6778313000, "net_ppe": null, "goodwill": null, "intangible_assets": 3021028000, "goodwill_and_intangibles": 3021028000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 64815351000, "total_assets": 71593664000, "short_term_debt": 3096654000, "accounts_payable": 806031000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1526381000, "long_term_debt": 47492809000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 53695162000, "total_liabilities": 55221543000, "total_debt": 50589463000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9703259000, "total_equity": 16293654000, "shares_outstanding": 227379759, "operating_cash_flow": 1305243000, "stock_based_compensation": 21410000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1572779000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -303088000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 289030000, "free_cash_flow": 2878022000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "990761000", "ebitda": "999994000", "netIncome": "1105254000", "grossProfit": "1102669000", "depreciation": "None", "totalRevenue": "1891667000", "costOfRevenue": "788998000", "interestIncome": "457554000", "incomeBeforeTax": "1219680000", "interestExpense": "470379000", "operatingIncome": "990761000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "110677000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "111908000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "788998000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9233000", "sellingGeneralAndAdministrative": "88598000", "netIncomeFromContinuingOperations": "1109003000" }, "balance": { "goodwill": "None", "inventory": "76817000", "commonStock": "2876000", "currentDebt": "None", "investments": "None", "totalAssets": "71593664000", "longTermDebt": "47492809000", "shortTermDebt": "3096654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3021028000", "reportedCurrency": "USD", "retainedEarnings": "9703259000", "totalLiabilities": "55221543000", "otherCurrentAssets": "611966000", "totalCurrentAssets": "6778313000", "currentLongTermDebt": "None", "longTermInvestments": "1011224000", "shortTermInvestments": "244463000", "currentNetReceivables": "3674233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64815351000", "currentAccountsPayable": "806031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "56297985000", "shortLongTermDebtTotal": "50589463000", "totalShareholderEquity": "16293654000", "capitalLeaseObligations": "91666000", "otherCurrentLiabilities": "3096654000", "totalCurrentLiabilities": "1526381000", "otherNonCurrentLiabilities": "945855000", "totalNonCurrentLiabilities": "53695162000", "cashAndShortTermInvestments": "2415297000", "commonStockSharesOutstanding": "227379759", "intangibleAssetsExcludingGoodwill": "3021028000", "cashAndCashEquivalentsAtCarryingValue": "2415297000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1109003000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-135140156", "operatingCashflow": "1305243000", "capitalExpenditures": "1572779000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "289030000", "cashflowFromInvestment": "-303088000", "stockBasedCompensation": "21410000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1176379000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "623012000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "income_statement": { "revenue": 1924381000, "cost_of_revenue": 844842000, "gross_profit": 1079539000, "ebit": 959802000, "ebitda": 968054000, "pretax_income": 572617000, "tax_provision": 75747000, "net_income": 492894000, "net_income_to_common": 492894000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1153922000, "total_current_assets": 5849020000, "total_assets": 69928407000, "short_term_debt": 2881042000, "long_term_debt": 46255843000, "total_debt": 49136885000, "total_liabilities": 53537899000, "total_equity": 16311872000, "shares_outstanding": 232866512, "goodwill_and_intangibles": 3151893000 }, "cash_flow": { "operating_cash_flow": 1193195000, "capital_expenditure": 1338715000, "free_cash_flow": 2531910000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210527, "ticker_id": 98, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:18.509389+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "959802000", "ebitda": "968054000", "netIncome": "492894000", "grossProfit": "1079539000", "depreciation": "None", "totalRevenue": "1924381000", "costOfRevenue": "844842000", "interestIncome": "432635000", "incomeBeforeTax": "572617000", "interestExpense": "459598000", "operatingIncome": "959802000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "75747000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "119737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "844842000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8252000", "sellingGeneralAndAdministrative": "92637000", "netIncomeFromContinuingOperations": "496870000" }, "balance": { "goodwill": "None", "inventory": "72584000", "commonStock": "3024000", "currentDebt": "None", "investments": "None", "totalAssets": "69928407000", "longTermDebt": "46255843000", "shortTermDebt": "2881042000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3151893000", "reportedCurrency": "USD", "retainedEarnings": "8598005000", "totalLiabilities": "53537899000", "otherCurrentAssets": "971590000", "totalCurrentAssets": "5849020000", "currentLongTermDebt": "None", "longTermInvestments": "968471000", "shortTermInvestments": "220597000", "currentNetReceivables": "3650924000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64079387000", "currentAccountsPayable": "789223000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "55675460000", "shortLongTermDebtTotal": "49136885000", "totalShareholderEquity": "16311872000", "capitalLeaseObligations": "132064000", "otherCurrentLiabilities": "2881042000", "totalCurrentLiabilities": "1372037000", "otherNonCurrentLiabilities": "876556000", "totalNonCurrentLiabilities": "52165862000", "cashAndShortTermInvestments": "1153922000", "commonStockSharesOutstanding": "232866512", "intangibleAssetsExcludingGoodwill": "3151893000", "cashAndCashEquivalentsAtCarryingValue": "1153922000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "496870000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "78504839", "operatingCashflow": "1193195000", "capitalExpenditures": "1338715000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-166463000", "cashflowFromInvestment": "-973213000", "stockBasedCompensation": "21806000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-288982000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "615604000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1924381000, "cost_of_revenue": 844842000, "gross_profit": 1079539000, "research_and_development": null, "selling_general_admin": 92637000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 959802000, "depreciation_amortisation": 8252000, "ebitda": 968054000, "interest_expense": 459598000, "interest_income": null, "other_non_operating": null, "pretax_income": 572617000, "tax_provision": 75747000, "effective_tax_rate": null, "net_income": 492894000, "net_income_continuing_ops": 496870000, "net_income_to_common": 492894000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1153922000, "short_term_investments": 220597000, "net_receivables": 3650924000, "inventory": 72584000, "other_current_assets": null, "total_current_assets": 5849020000, "net_ppe": null, "goodwill": null, "intangible_assets": 3151893000, "goodwill_and_intangibles": 3151893000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 64079387000, "total_assets": 69928407000, "short_term_debt": 2881042000, "accounts_payable": 789223000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1372037000, "long_term_debt": 46255843000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 52165862000, "total_liabilities": 53537899000, "total_debt": 49136885000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8598005000, "total_equity": 16311872000, "shares_outstanding": 232866512, "operating_cash_flow": 1193195000, "stock_based_compensation": 21806000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1338715000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -973213000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -166463000, "free_cash_flow": 2531910000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "959802000", "ebitda": "968054000", "netIncome": "492894000", "grossProfit": "1079539000", "depreciation": "None", "totalRevenue": "1924381000", "costOfRevenue": "844842000", "interestIncome": "432635000", "incomeBeforeTax": "572617000", "interestExpense": "459598000", "operatingIncome": "959802000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "75747000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "119737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "844842000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8252000", "sellingGeneralAndAdministrative": "92637000", "netIncomeFromContinuingOperations": "496870000" }, "balance": { "goodwill": "None", "inventory": "72584000", "commonStock": "3024000", "currentDebt": "None", "investments": "None", "totalAssets": "69928407000", "longTermDebt": "46255843000", "shortTermDebt": "2881042000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3151893000", "reportedCurrency": "USD", "retainedEarnings": "8598005000", "totalLiabilities": "53537899000", "otherCurrentAssets": "971590000", "totalCurrentAssets": "5849020000", "currentLongTermDebt": "None", "longTermInvestments": "968471000", "shortTermInvestments": "220597000", "currentNetReceivables": "3650924000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64079387000", "currentAccountsPayable": "789223000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "55675460000", "shortLongTermDebtTotal": "49136885000", "totalShareholderEquity": "16311872000", "capitalLeaseObligations": "132064000", "otherCurrentLiabilities": "2881042000", "totalCurrentLiabilities": "1372037000", "otherNonCurrentLiabilities": "876556000", "totalNonCurrentLiabilities": "52165862000", "cashAndShortTermInvestments": "1153922000", "commonStockSharesOutstanding": "232866512", "intangibleAssetsExcludingGoodwill": "3151893000", "cashAndCashEquivalentsAtCarryingValue": "1153922000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "496870000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "78504839", "operatingCashflow": "1193195000", "capitalExpenditures": "1338715000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-166463000", "cashflowFromInvestment": "-973213000", "stockBasedCompensation": "21806000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-288982000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "615604000", "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }