{ "ticker": { "uuid": "b494366a-55b2-44a2-87a9-86cb71b34700", "symbol": "SUI", "name": "Sun Communities Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Residential", "page_url": "https://sharemaestro.com/factors/ticker/b494366a-55b2-44a2-87a9-86cb71b34700/", "api_url": "https://sharemaestro.com/factors/api/tickers/b494366a-55b2-44a2-87a9-86cb71b34700/" }, "ticker_metadata": { "id": 3828, "uuid": "b494366a-55b2-44a2-87a9-86cb71b34700", "symbol": "SUI", "name": "Sun Communities Inc", "asset_type": "equity", "market_cap": 15811268000, "stock_exchange_id": 3, "industry": "Reit - Residential", "sector": "Real Estate", "description": "Sun Communities Inc. (SUI) is a leading real estate investment trust (REIT) focused on the acquisition, development, and management of manufactured housing and recreational vehicle (RV) communities across the United States and Canada. With a diversified portfolio of over 600 properties, the company emphasizes long-term value creation through consistent rental income and tenant-centric improvements. Sun Communities\u2019 commitment to sustainability and responsible land stewardship positions it as a compelling option for institutional investors seeking stability and growth in the evolving housing sector, capitalizing on the increasing demand for affordable and flexible living solutions.", "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": "b494366a-55b2-44a2-87a9-86cb71b34700", "symbol": "SUI", "name": "Sun Communities Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Residential", "page_url": "https://sharemaestro.com/factors/ticker/b494366a-55b2-44a2-87a9-86cb71b34700/", "api_url": "https://sharemaestro.com/factors/api/tickers/b494366a-55b2-44a2-87a9-86cb71b34700/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.17, "value": 0.2, "quality": 0.69, "momentum": 0.26, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 123.69, "market_cap": 15523095000, "pe_ratio": 11.0784, "earnings_yield": 0.0903, "ebitda_to_ev": 0.0366, "shareholder_yield": 0.0678, "roe": 0.2049, "piotroski_f_score": 6, "momentum_12_1": 0.0465, "volatility_252d": 0.18 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:43.531818+00:00", "batch_id": "" }, "size": { "price_close": 123.69, "market_cap": 15523095000, "market_cap_usd": 15523095000, "enterprise_value": 19133195000, "shares_outstanding": 125500000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 11.0784, "pb_ratio": 2.2697, "ptbv_ratio": 2.3071, "ps_ratio": 6.6913, "pcf_ratio": 17.5581, "pfcf_ratio": 11.5122, "ev_ebitda": 27.298, "ev_ebit": 102.5909, "ev_sales": 8.2474, "ev_fcf": 14.1896, "earnings_yield": 0.0903, "fcf_yield": 0.0705, "price_to_sales": 6.6913, "price_to_book": 2.2697, "price_to_cashflow": 17.5581, "ebitda_to_ev": 0.0366, "sales_yield": 0.1213 }, "yield": { "dividend_yield": 0.0678, "buyback_yield": 0, "shareholder_yield": 0.0678, "debt_paydown_yield": null, "total_yield": 0.0678 }, "quality": { "gross_margin": 0.5121, "operating_margin": 0.0804, "net_margin": 0.604, "ebitda_margin": 0.3021, "fcf_margin": 0.5812, "roe": 0.2049, "roa": 0.1134, "roic": 0.0134, "roc_greenblatt": null, "asset_turnover": 0.1877, "cash_conversion": 0.9623, "accruals_ratio": 0.0418, "sbc_to_revenue": 0.0161, "piotroski_f_score": 6, "altman_z_score": 1.714, "earnings_stability_5y": 2.5075, "revenue_stability_5y": 0.3419, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0961, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.7906, "net_debt_to_ebitda": 5.1507, "debt_to_assets": 0.3436, "interest_coverage": 1.0682, "current_ratio": 1.8766, "quick_ratio": 1.6443, "net_debt": 3610100000, "local_beta": -0.0001, "volatility_252d": 0.18, "volatility_60d": 0.4087, "max_drawdown_12m": -0.1114, "risk_adjusted_momentum": 0.2582 }, "growth": { "revenue_growth_1y": -0.2266, "revenue_growth_3y_cagr": -0.0772, "revenue_growth_5y_cagr": 0.1077, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.7839, "eps_growth_5y_cagr": 0.5985, "fcf_growth_1y": 0.3063, "book_value_growth_1y": 0.0171, "revenue_growth": -0.2266, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0179, "price_return_3m": -0.0872, "price_return_6m": -0.0187, "price_return_9m": -0.0229, "price_return_12m": 0.0278, "price_return_12m_ex1m": 0.0465, "momentum_6m": -0.0187, "momentum_12m": 0.0278, "momentum_12_1": 0.0465, "distance_from_52w_high": -0.0872, "distance_from_52w_low": 0.0603, "relative_strength": -0.0722 }, "raw_ttm": { "revenue_ttm": 2319900000, "gross_profit_ttm": 1188000000, "ebit_ttm": 186500000, "ebitda_ttm": 700900000, "net_income_ttm": 1401200000, "eps_diluted_ttm": 11.1649, "operating_cash_flow_ttm": 884099999, "capital_expenditure_ttm": 464300000, "fcf_ttm": 1348399999, "dividends_paid_ttm": 1052900000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 174600000, "cash_and_equivalents": 636100000, "total_current_assets": 1154300000, "total_current_liabilities": 615100000, "net_ppe": null, "total_assets": 12358800000, "total_debt": 4246200000, "total_equity": 6839400000, "net_working_capital": -96900000, "book_value_per_share": 54.4972, "retained_earnings": -2634700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6728400000, "tangible_book_per_share": 53.6127 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 24, "rank_pb": 54, "rank_ptbv": 47, "rank_ps": 85, "rank_pcf": 72, "rank_ev_ebitda": 84, "rank_ev_ebit": 97, "rank_earnings_yield": 24, "rank_fcf_yield": 55, "rank_dividend_yield": 10, "rank_shareholder_yield": 11, "rank_total_yield": 11, "rank_roe": 19, "rank_roc": 50, "rank_roic": 76, "rank_gross_margin": 43, "rank_fcf_margin": 12, "rank_piotroski": 41, "rank_accruals": 93, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 7, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 62, "rank_momentum_12m_ex1m": 61, "rank_relative_strength": 59 }, "composites": { "value_composite": 80, "quality_composite": 31, "momentum_composite": 74, "growth_composite": 68, "yield_composite": 7, "svqf_composite": 12, "vc1_composite": 82, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 83, "quality_value_composite": 0.3715, "os_score": 0.17, "value_percentile": 0.2, "quality_percentile": 0.69, "momentum_percentile": 0.26, "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": 32, "small_cap_core_rank": 70, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5015, "ticker_id": 3828, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:43.531818+00:00", "batch_id": "", "os_score_delta": null, "price_close": 123.69, "market_cap": 15523095000, "market_cap_usd": 15523095000, "enterprise_value": 19133195000, "shares_outstanding": 125500000, "fx_rate_to_usd": null, "pe_ratio": 11.0784292, "pb_ratio": 2.26965743, "ptbv_ratio": 2.3071005, "ps_ratio": 6.69127764, "pcf_ratio": 17.55807603, "pfcf_ratio": 11.51223303, "ev_ebitda": 27.29803824, "ev_ebit": 102.59085791, "ev_sales": 8.2474223, "ev_fcf": 14.1895543, "earnings_yield": 0.0902655, "fcf_yield": 0.07047438, "dividend_yield": 0.06782797, "buyback_yield": 0, "shareholder_yield": 0.06782797, "debt_paydown_yield": null, "total_yield": 0.06782797, "gross_margin": 0.51209104, "operating_margin": 0.0803914, "net_margin": 0.60399155, "ebitda_margin": 0.30212509, "fcf_margin": 0.58123195, "roe": 0.20487177, "roa": 0.1133767, "roic": 0.01338581, "roc_greenblatt": null, "asset_turnover": 0.1877124, "cash_conversion": 0.96231801, "accruals_ratio": 0.04184063, "sbc_to_revenue": 0.01612138, "debt_to_equity": 0.7905518, "net_debt_to_ebitda": 5.15066343, "debt_to_assets": 0.34357705, "interest_coverage": 1.06815578, "current_ratio": 1.87660543, "quick_ratio": 1.64428548, "net_debt": 3610100000, "revenue_growth_1y": -0.2265711, "revenue_growth_3y_cagr": -0.07718494, "revenue_growth_5y_cagr": 0.10770407, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.78389539, "eps_growth_5y_cagr": 0.59854286, "fcf_growth_1y": 0.30633598, "book_value_growth_1y": 0.01713483, "piotroski_f_score": 6, "altman_z_score": 1.71399499, "earnings_stability_5y": 2.507492, "revenue_stability_5y": 0.341924, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01786565, "price_return_3m": -0.08719303, "price_return_6m": -0.01866045, "price_return_9m": -0.0228646, "price_return_12m": 0.02776178, "price_return_12m_ex1m": 0.04645743, "distance_from_52w_high": -0.08719303, "distance_from_52w_low": 0.06027876, "relative_strength": -0.0722018, "local_beta": -0.0001, "volatility_252d": 0.179953, "volatility_60d": 0.408656, "max_drawdown_12m": -0.11139876, "revenue_ttm": 2319900000, "gross_profit_ttm": 1188000000, "ebit_ttm": 186500000, "ebitda_ttm": 700900000, "net_income_ttm": 1401200000, "eps_diluted_ttm": 11.16494024, "operating_cash_flow_ttm": 884099999, "capital_expenditure_ttm": 464300000, "fcf_ttm": 1348399999, "dividends_paid_ttm": 1052900000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 174600000, "cash_and_equivalents": 636100000, "total_current_assets": 1154300000, "total_current_liabilities": 615100000, "net_ppe": null, "total_assets": 12358800000, "total_debt": 4246200000, "total_equity": 6839400000, "net_working_capital": -96900000, "book_value_per_share": 54.49721116, "retained_earnings": -2634700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6728400000, "tangible_book_per_share": 53.612749, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 24, "rank_pb": 54, "rank_ptbv": 47, "rank_ps": 85, "rank_pcf": 72, "rank_ev_ebitda": 84, "rank_ev_ebit": 97, "rank_earnings_yield": 24, "rank_fcf_yield": 55, "rank_dividend_yield": 10, "rank_shareholder_yield": 11, "rank_total_yield": 11, "rank_roe": 19, "rank_roc": 50, "rank_roic": 76, "rank_gross_margin": 43, "rank_fcf_margin": 12, "rank_piotroski": 41, "rank_accruals": 93, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 7, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 62, "rank_momentum_12m_ex1m": 61, "rank_relative_strength": 59, "value_composite": 80, "quality_composite": 31, "momentum_composite": 74, "growth_composite": 68, "yield_composite": 7, "svqf_composite": 12, "vc1_composite": 82, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 83, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 70, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 123.69, "os": 0.17, "value": 0.2, "quality": 0.69, "momentum": 0.26, "confidence": 1, "coverage": 1, "pe_ratio": 11.0784, "earnings_yield": 0.0903, "shareholder_yield": 0.0678, "roe": 0.2049, "momentum_12_1": 0.0465, "complete_fields": { "id": 5015, "ticker_id": 3828, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:43.531818+00:00", "batch_id": "", "os_score_delta": null, "price_close": 123.69, "market_cap": 15523095000, "market_cap_usd": 15523095000, "enterprise_value": 19133195000, "shares_outstanding": 125500000, "fx_rate_to_usd": null, "pe_ratio": 11.0784292, "pb_ratio": 2.26965743, "ptbv_ratio": 2.3071005, "ps_ratio": 6.69127764, "pcf_ratio": 17.55807603, "pfcf_ratio": 11.51223303, "ev_ebitda": 27.29803824, "ev_ebit": 102.59085791, "ev_sales": 8.2474223, "ev_fcf": 14.1895543, "earnings_yield": 0.0902655, "fcf_yield": 0.07047438, "dividend_yield": 0.06782797, "buyback_yield": 0, "shareholder_yield": 0.06782797, "debt_paydown_yield": null, "total_yield": 0.06782797, "gross_margin": 0.51209104, "operating_margin": 0.0803914, "net_margin": 0.60399155, "ebitda_margin": 0.30212509, "fcf_margin": 0.58123195, "roe": 0.20487177, "roa": 0.1133767, "roic": 0.01338581, "roc_greenblatt": null, "asset_turnover": 0.1877124, "cash_conversion": 0.96231801, "accruals_ratio": 0.04184063, "sbc_to_revenue": 0.01612138, "debt_to_equity": 0.7905518, "net_debt_to_ebitda": 5.15066343, "debt_to_assets": 0.34357705, "interest_coverage": 1.06815578, "current_ratio": 1.87660543, "quick_ratio": 1.64428548, "net_debt": 3610100000, "revenue_growth_1y": -0.2265711, "revenue_growth_3y_cagr": -0.07718494, "revenue_growth_5y_cagr": 0.10770407, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.78389539, "eps_growth_5y_cagr": 0.59854286, "fcf_growth_1y": 0.30633598, "book_value_growth_1y": 0.01713483, "piotroski_f_score": 6, "altman_z_score": 1.71399499, "earnings_stability_5y": 2.507492, "revenue_stability_5y": 0.341924, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01786565, "price_return_3m": -0.08719303, "price_return_6m": -0.01866045, "price_return_9m": -0.0228646, "price_return_12m": 0.02776178, "price_return_12m_ex1m": 0.04645743, "distance_from_52w_high": -0.08719303, "distance_from_52w_low": 0.06027876, "relative_strength": -0.0722018, "local_beta": -0.0001, "volatility_252d": 0.179953, "volatility_60d": 0.408656, "max_drawdown_12m": -0.11139876, "revenue_ttm": 2319900000, "gross_profit_ttm": 1188000000, "ebit_ttm": 186500000, "ebitda_ttm": 700900000, "net_income_ttm": 1401200000, "eps_diluted_ttm": 11.16494024, "operating_cash_flow_ttm": 884099999, "capital_expenditure_ttm": 464300000, "fcf_ttm": 1348399999, "dividends_paid_ttm": 1052900000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 174600000, "cash_and_equivalents": 636100000, "total_current_assets": 1154300000, "total_current_liabilities": 615100000, "net_ppe": null, "total_assets": 12358800000, "total_debt": 4246200000, "total_equity": 6839400000, "net_working_capital": -96900000, "book_value_per_share": 54.49721116, "retained_earnings": -2634700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6728400000, "tangible_book_per_share": 53.612749, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 24, "rank_pb": 54, "rank_ptbv": 47, "rank_ps": 85, "rank_pcf": 72, "rank_ev_ebitda": 84, "rank_ev_ebit": 97, "rank_earnings_yield": 24, "rank_fcf_yield": 55, "rank_dividend_yield": 10, "rank_shareholder_yield": 11, "rank_total_yield": 11, "rank_roe": 19, "rank_roc": 50, "rank_roic": 76, "rank_gross_margin": 43, "rank_fcf_margin": 12, "rank_piotroski": 41, "rank_accruals": 93, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 7, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 62, "rank_momentum_12m_ex1m": 61, "rank_relative_strength": 59, "value_composite": 80, "quality_composite": 31, "momentum_composite": 74, "growth_composite": 68, "yield_composite": 7, "svqf_composite": 12, "vc1_composite": 82, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 83, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 70, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "income_statement": { "revenue": 2306100000, "cost_of_revenue": 2092600000, "gross_profit": 213500000, "ebit": 175900000, "ebitda": 683800000, "pretax_income": -48600000, "tax_provision": -49200000, "net_income": 1373800000, "net_income_to_common": 1373800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 636100000, "total_current_assets": 1154300000, "total_assets": 12522900000, "short_term_debt": 0, "long_term_debt": 4258700000, "total_debt": 4258700000, "total_liabilities": 5333400000, "total_equity": 7072800000, "shares_outstanding": 124900000, "goodwill_and_intangibles": 11375500000 }, "cash_flow": { "operating_cash_flow": 864200000, "capital_expenditure": 461700000, "free_cash_flow": 1325900000, "dividends_paid": 1044300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335537, "ticker_id": 3828, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "175900000", "ebitda": "683800000", "netIncome": "1373800000", "grossProfit": "213500000", "depreciation": "None", "totalRevenue": "2306100000", "costOfRevenue": "2092600000", "interestIncome": "48500000", "incomeBeforeTax": "-48600000", "interestExpense": "224500000", "operatingIncome": "482200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-49200000", "reportedCurrency": "USD", "netInterestIncome": "-172500000", "nonInterestIncome": "None", "operatingExpenses": "-268700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2092600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "507900000", "sellingGeneralAndAdministrative": "236700000", "netIncomeFromContinuingOperations": "600000" }, "balance": { "goodwill": "9500000", "inventory": "142900000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "12522900000", "longTermDebt": "4258700000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11366000000", "reportedCurrency": "USD", "retainedEarnings": "-2634700000", "totalLiabilities": "5333400000", "otherCurrentAssets": "None", "totalCurrentAssets": "1154300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "375300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11368600000", "currentAccountsPayable": "2560100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10961600000", "shortLongTermDebtTotal": "1829700000", "totalShareholderEquity": "7072800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "228100000", "totalCurrentLiabilities": "3044100000", "otherNonCurrentLiabilities": "320600000", "totalNonCurrentLiabilities": "2289300000", "cashAndShortTermInvestments": "636100000", "commonStockSharesOutstanding": "124900000", "intangibleAssetsExcludingGoodwill": "11366000000", "cashAndCashEquivalentsAtCarryingValue": "636100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1361200000", "profitLoss": "None", "dividendPayout": "1044300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "146300000", "operatingCashflow": "864200000", "capitalExpenditures": "461700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5219400000", "cashflowFromInvestment": "4925800000", "stockBasedCompensation": "37400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1044300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-539100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "507900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2306100000, "cost_of_revenue": 2092600000, "gross_profit": 213500000, "research_and_development": null, "selling_general_admin": 236700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 175900000, "depreciation_amortisation": 507900000, "ebitda": 683800000, "interest_expense": 224500000, "interest_income": null, "other_non_operating": null, "pretax_income": -48600000, "tax_provision": -49200000, "effective_tax_rate": null, "net_income": 1373800000, "net_income_continuing_ops": 600000, "net_income_to_common": 1373800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 636100000, "short_term_investments": null, "net_receivables": 375300000, "inventory": 142900000, "other_current_assets": null, "total_current_assets": 1154300000, "net_ppe": null, "goodwill": 9500000, "intangible_assets": 11366000000, "goodwill_and_intangibles": 11375500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11368600000, "total_assets": 12522900000, "short_term_debt": 0, "accounts_payable": 2560100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3044100000, "long_term_debt": 4258700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2289300000, "total_liabilities": 5333400000, "total_debt": 4258700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2634700000, "total_equity": 7072800000, "shares_outstanding": 124900000, "operating_cash_flow": 864200000, "stock_based_compensation": 37400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 461700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4925800000, "dividends_paid": 1044300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5219400000, "free_cash_flow": 1325900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "175900000", "ebitda": "683800000", "netIncome": "1373800000", "grossProfit": "213500000", "depreciation": "None", "totalRevenue": "2306100000", "costOfRevenue": "2092600000", "interestIncome": "48500000", "incomeBeforeTax": "-48600000", "interestExpense": "224500000", "operatingIncome": "482200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-49200000", "reportedCurrency": "USD", "netInterestIncome": "-172500000", "nonInterestIncome": "None", "operatingExpenses": "-268700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2092600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "507900000", "sellingGeneralAndAdministrative": "236700000", "netIncomeFromContinuingOperations": "600000" }, "balance": { "goodwill": "9500000", "inventory": "142900000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "12522900000", "longTermDebt": "4258700000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11366000000", "reportedCurrency": "USD", "retainedEarnings": "-2634700000", "totalLiabilities": "5333400000", "otherCurrentAssets": "None", "totalCurrentAssets": "1154300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "375300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11368600000", "currentAccountsPayable": "2560100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10961600000", "shortLongTermDebtTotal": "1829700000", "totalShareholderEquity": "7072800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "228100000", "totalCurrentLiabilities": "3044100000", "otherNonCurrentLiabilities": "320600000", "totalNonCurrentLiabilities": "2289300000", "cashAndShortTermInvestments": "636100000", "commonStockSharesOutstanding": "124900000", "intangibleAssetsExcludingGoodwill": "11366000000", "cashAndCashEquivalentsAtCarryingValue": "636100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1361200000", "profitLoss": "None", "dividendPayout": "1044300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "146300000", "operatingCashflow": "864200000", "capitalExpenditures": "461700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5219400000", "cashflowFromInvestment": "4925800000", "stockBasedCompensation": "37400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1044300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-539100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "507900000", "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": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "income_statement": { "revenue": 3200400000, "cost_of_revenue": 1701800000, "gross_profit": 1498600000, "ebit": 422200000, "ebitda": 1102900000, "pretax_income": 71800000, "tax_provision": -35300000, "net_income": 89000000, "net_income_to_common": 89000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47400000, "total_current_assets": 728800000, "total_assets": 16549400000, "short_term_debt": 1413100000, "long_term_debt": 5939700000, "total_debt": 7352800000, "total_liabilities": 9356600000, "total_equity": 7081700000, "shares_outstanding": 127200000, "goodwill_and_intangibles": 890100000 }, "cash_flow": { "operating_cash_flow": 888800000, "capital_expenditure": 68800000, "free_cash_flow": 957600000, "dividends_paid": 492700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335542, "ticker_id": 3828, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "422200000", "ebitda": "1102900000", "netIncome": "89000000", "grossProfit": "1498600000", "depreciation": "None", "totalRevenue": "3200400000", "costOfRevenue": "1701800000", "interestIncome": "20700000", "incomeBeforeTax": "71800000", "interestExpense": "350400000", "operatingIncome": "522600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-35300000", "reportedCurrency": "USD", "netInterestIncome": "-329700000", "nonInterestIncome": "None", "operatingExpenses": "976000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1701800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "680700000", "sellingGeneralAndAdministrative": "295300000", "netIncomeFromContinuingOperations": "107100000" }, "balance": { "goodwill": "551200000", "inventory": "129800000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "16549400000", "longTermDebt": "5939700000", "shortTermDebt": "1413100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "338900000", "reportedCurrency": "USD", "retainedEarnings": "-2775900000", "totalLiabilities": "9356600000", "otherCurrentAssets": "16400000", "totalCurrentAssets": "728800000", "currentLongTermDebt": "1413100000", "longTermInvestments": "None", "shortTermInvestments": "17914100000", "currentNetReceivables": "535200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15820500000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14441600000", "shortLongTermDebtTotal": "7352800000", "totalShareholderEquity": "7081700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "432700000", "totalCurrentLiabilities": "2176800000", "otherNonCurrentLiabilities": "980300000", "totalNonCurrentLiabilities": "7179800000", "cashAndShortTermInvestments": "47400000", "commonStockSharesOutstanding": "127200000", "intangibleAssetsExcludingGoodwill": "338900000", "cashAndCashEquivalentsAtCarryingValue": "47400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101400000", "profitLoss": "None", "dividendPayout": "492700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "31700000", "operatingCashflow": "888800000", "capitalExpenditures": "68800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-571600000", "cashflowFromInvestment": "-295200000", "stockBasedCompensation": "41600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "492700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "680700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3200400000, "cost_of_revenue": 1701800000, "gross_profit": 1498600000, "research_and_development": null, "selling_general_admin": 295300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 422200000, "depreciation_amortisation": 680700000, "ebitda": 1102900000, "interest_expense": 350400000, "interest_income": null, "other_non_operating": null, "pretax_income": 71800000, "tax_provision": -35300000, "effective_tax_rate": null, "net_income": 89000000, "net_income_continuing_ops": 107100000, "net_income_to_common": 89000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47400000, "short_term_investments": 17914100000, "net_receivables": 535200000, "inventory": 129800000, "other_current_assets": null, "total_current_assets": 728800000, "net_ppe": null, "goodwill": 551200000, "intangible_assets": 338900000, "goodwill_and_intangibles": 890100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15820500000, "total_assets": 16549400000, "short_term_debt": 1413100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2176800000, "long_term_debt": 5939700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7179800000, "total_liabilities": 9356600000, "total_debt": 7352800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2775900000, "total_equity": 7081700000, "shares_outstanding": 127200000, "operating_cash_flow": 888800000, "stock_based_compensation": 41600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -295200000, "dividends_paid": 492700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -571600000, "free_cash_flow": 957600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "422200000", "ebitda": "1102900000", "netIncome": "89000000", "grossProfit": "1498600000", "depreciation": "None", "totalRevenue": "3200400000", "costOfRevenue": "1701800000", "interestIncome": "20700000", "incomeBeforeTax": "71800000", "interestExpense": "350400000", "operatingIncome": "522600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-35300000", "reportedCurrency": "USD", "netInterestIncome": "-329700000", "nonInterestIncome": "None", "operatingExpenses": "976000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1701800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "680700000", "sellingGeneralAndAdministrative": "295300000", "netIncomeFromContinuingOperations": "107100000" }, "balance": { "goodwill": "551200000", "inventory": "129800000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "16549400000", "longTermDebt": "5939700000", "shortTermDebt": "1413100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "338900000", "reportedCurrency": "USD", "retainedEarnings": "-2775900000", "totalLiabilities": "9356600000", "otherCurrentAssets": "16400000", "totalCurrentAssets": "728800000", "currentLongTermDebt": "1413100000", "longTermInvestments": "None", "shortTermInvestments": "17914100000", "currentNetReceivables": "535200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15820500000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14441600000", "shortLongTermDebtTotal": "7352800000", "totalShareholderEquity": "7081700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "432700000", "totalCurrentLiabilities": "2176800000", "otherNonCurrentLiabilities": "980300000", "totalNonCurrentLiabilities": "7179800000", "cashAndShortTermInvestments": "47400000", "commonStockSharesOutstanding": "127200000", "intangibleAssetsExcludingGoodwill": "338900000", "cashAndCashEquivalentsAtCarryingValue": "47400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101400000", "profitLoss": "None", "dividendPayout": "492700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "31700000", "operatingCashflow": "888800000", "capitalExpenditures": "68800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-571600000", "cashflowFromInvestment": "-295200000", "stockBasedCompensation": "41600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "492700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "680700000", "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": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "income_statement": { "revenue": 3179200000, "cost_of_revenue": 1686400000, "gross_profit": 1492800000, "ebit": 111600000, "ebitda": 771600000, "pretax_income": -217500000, "tax_provision": -8400000, "net_income": -213300000, "net_income_to_common": -213300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29200000, "total_current_assets": 726100000, "total_assets": 16940700000, "short_term_debt": 2065100000, "long_term_debt": 5712200000, "total_debt": 7777300000, "total_liabilities": 9767700000, "total_equity": 7082800000, "shares_outstanding": 123800000, "goodwill_and_intangibles": 1102500000 }, "cash_flow": { "operating_cash_flow": 807900000, "capital_expenditure": 53300000, "free_cash_flow": 861200000, "dividends_paid": 476400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335547, "ticker_id": 3828, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "111600000", "ebitda": "771600000", "netIncome": "-213300000", "grossProfit": "1492800000", "depreciation": "None", "totalRevenue": "3179200000", "costOfRevenue": "1686400000", "interestIncome": "50500000", "incomeBeforeTax": "-217500000", "interestExpense": "329100000", "operatingIncome": "560700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-8400000", "reportedCurrency": "USD", "netInterestIncome": "-260800000", "nonInterestIncome": "None", "operatingExpenses": "932100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1686400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "660000000", "sellingGeneralAndAdministrative": "272100000", "netIncomeFromContinuingOperations": "249000000" }, "balance": { "goodwill": "733000000", "inventory": "205600000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "16940700000", "longTermDebt": "5712200000", "shortTermDebt": "2065100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "369500000", "reportedCurrency": "USD", "retainedEarnings": "-2397500000", "totalLiabilities": "9767700000", "otherCurrentAssets": "13500000", "totalCurrentAssets": "726100000", "currentLongTermDebt": "2065100000", "longTermInvestments": "None", "shortTermInvestments": "11700000", "currentNetReceivables": "477800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16214600000", "currentAccountsPayable": "-805000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14714600000", "shortLongTermDebtTotal": "7777300000", "totalShareholderEquity": "7082800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "431900000", "totalCurrentLiabilities": "2841500000", "otherNonCurrentLiabilities": "953100000", "totalNonCurrentLiabilities": "6926200000", "cashAndShortTermInvestments": "29200000", "commonStockSharesOutstanding": "123800000", "intangibleAssetsExcludingGoodwill": "369500000", "cashAndCashEquivalentsAtCarryingValue": "29200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-199200000", "profitLoss": "None", "dividendPayout": "476400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-110300000", "operatingCashflow": "807900000", "capitalExpenditures": "53300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78400000", "cashflowFromInvestment": "-935000000", "stockBasedCompensation": "42900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "476400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "660000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3179200000, "cost_of_revenue": 1686400000, "gross_profit": 1492800000, "research_and_development": 0.07, "selling_general_admin": 272100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111600000, "depreciation_amortisation": 660000000, "ebitda": 771600000, "interest_expense": 329100000, "interest_income": null, "other_non_operating": null, "pretax_income": -217500000, "tax_provision": -8400000, "effective_tax_rate": null, "net_income": -213300000, "net_income_continuing_ops": 249000000, "net_income_to_common": -213300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29200000, "short_term_investments": 11700000, "net_receivables": 477800000, "inventory": 205600000, "other_current_assets": null, "total_current_assets": 726100000, "net_ppe": null, "goodwill": 733000000, "intangible_assets": 369500000, "goodwill_and_intangibles": 1102500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16214600000, "total_assets": 16940700000, "short_term_debt": 2065100000, "accounts_payable": -805000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2841500000, "long_term_debt": 5712200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6926200000, "total_liabilities": 9767700000, "total_debt": 7777300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2397500000, "total_equity": 7082800000, "shares_outstanding": 123800000, "operating_cash_flow": 807900000, "stock_based_compensation": 42900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -935000000, "dividends_paid": 476400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 78400000, "free_cash_flow": 861200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "111600000", "ebitda": "771600000", "netIncome": "-213300000", "grossProfit": "1492800000", "depreciation": "None", "totalRevenue": "3179200000", "costOfRevenue": "1686400000", "interestIncome": "50500000", "incomeBeforeTax": "-217500000", "interestExpense": "329100000", "operatingIncome": "560700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-8400000", "reportedCurrency": "USD", "netInterestIncome": "-260800000", "nonInterestIncome": "None", "operatingExpenses": "932100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1686400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "660000000", "sellingGeneralAndAdministrative": "272100000", "netIncomeFromContinuingOperations": "249000000" }, "balance": { "goodwill": "733000000", "inventory": "205600000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "16940700000", "longTermDebt": "5712200000", "shortTermDebt": "2065100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "369500000", "reportedCurrency": "USD", "retainedEarnings": "-2397500000", "totalLiabilities": "9767700000", "otherCurrentAssets": "13500000", "totalCurrentAssets": "726100000", "currentLongTermDebt": "2065100000", "longTermInvestments": "None", "shortTermInvestments": "11700000", "currentNetReceivables": "477800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16214600000", "currentAccountsPayable": "-805000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14714600000", "shortLongTermDebtTotal": "7777300000", "totalShareholderEquity": "7082800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "431900000", "totalCurrentLiabilities": "2841500000", "otherNonCurrentLiabilities": "953100000", "totalNonCurrentLiabilities": "6926200000", "cashAndShortTermInvestments": "29200000", "commonStockSharesOutstanding": "123800000", "intangibleAssetsExcludingGoodwill": "369500000", "cashAndCashEquivalentsAtCarryingValue": "29200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-199200000", "profitLoss": "None", "dividendPayout": "476400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-110300000", "operatingCashflow": "807900000", "capitalExpenditures": "53300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78400000", "cashflowFromInvestment": "-935000000", "stockBasedCompensation": "42900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "476400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "660000000", "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": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "income_statement": { "revenue": 2934500000, "cost_of_revenue": 1518500000, "gross_profit": 1416000000, "ebit": 503900000, "ebitda": 1105700000, "pretax_income": 269900000, "tax_provision": 6100000, "net_income": 242000000, "net_income_to_common": 242000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72800000, "total_current_assets": 1037700000, "total_assets": 17084200000, "short_term_debt": 2130600000, "long_term_debt": 7197200000, "total_debt": 9327800000, "total_liabilities": 9195700000, "total_equity": 7809800000, "shares_outstanding": 122900000, "goodwill_and_intangibles": 1420400000 }, "cash_flow": { "operating_cash_flow": 734900000, "capital_expenditure": 921000000, "free_cash_flow": 1655900000, "dividends_paid": 434200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335552, "ticker_id": 3828, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "503900000", "ebitda": "1105700000", "netIncome": "242000000", "grossProfit": "1416000000", "depreciation": "None", "totalRevenue": "2934500000", "costOfRevenue": "1518500000", "interestIncome": "231300000", "incomeBeforeTax": "269900000", "interestExpense": "234000000", "operatingIncome": "556800000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "6100000", "reportedCurrency": "USD", "netInterestIncome": "-198800000", "nonInterestIncome": "None", "operatingExpenses": "859200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "40300000", "costofGoodsAndServicesSold": "1518500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "601800000", "sellingGeneralAndAdministrative": "257400000", "netIncomeFromContinuingOperations": "263800000" }, "balance": { "goodwill": "1018400000", "inventory": "202700000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "17084200000", "longTermDebt": "7197200000", "shortTermDebt": "2130600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "402000000", "reportedCurrency": "USD", "retainedEarnings": "-1731200000", "totalLiabilities": "9195700000", "otherCurrentAssets": "17600000", "totalCurrentAssets": "1037700000", "currentLongTermDebt": "2130600000", "longTermInvestments": "None", "shortTermInvestments": "127300000", "currentNetReceivables": "617300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16046500000", "currentAccountsPayable": "396300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13971000000", "shortLongTermDebtTotal": "7128000000", "totalShareholderEquity": "7809800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "507600000", "totalCurrentLiabilities": "2990300000", "otherNonCurrentLiabilities": "935900000", "totalNonCurrentLiabilities": "6205400000", "cashAndShortTermInvestments": "72800000", "commonStockSharesOutstanding": "122900000", "intangibleAssetsExcludingGoodwill": "402000000", "cashAndCashEquivalentsAtCarryingValue": "72800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "263800000", "profitLoss": "None", "dividendPayout": "434200000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-274000000", "operatingCashflow": "734900000", "capitalExpenditures": "921000000", "changeInReceivables": "5200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2348600000", "cashflowFromInvestment": "-3062600000", "stockBasedCompensation": "37600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "434200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "579100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2934500000, "cost_of_revenue": 1518500000, "gross_profit": 1416000000, "research_and_development": 0.09, "selling_general_admin": 257400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 503900000, "depreciation_amortisation": 601800000, "ebitda": 1105700000, "interest_expense": 234000000, "interest_income": null, "other_non_operating": null, "pretax_income": 269900000, "tax_provision": 6100000, "effective_tax_rate": null, "net_income": 242000000, "net_income_continuing_ops": 263800000, "net_income_to_common": 242000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72800000, "short_term_investments": 127300000, "net_receivables": 617300000, "inventory": 202700000, "other_current_assets": null, "total_current_assets": 1037700000, "net_ppe": null, "goodwill": 1018400000, "intangible_assets": 402000000, "goodwill_and_intangibles": 1420400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16046500000, "total_assets": 17084200000, "short_term_debt": 2130600000, "accounts_payable": 396300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2990300000, "long_term_debt": 7197200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6205400000, "total_liabilities": 9195700000, "total_debt": 9327800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1731200000, "total_equity": 7809800000, "shares_outstanding": 122900000, "operating_cash_flow": 734900000, "stock_based_compensation": 37600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 921000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3062600000, "dividends_paid": 434200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2348600000, "free_cash_flow": 1655900000, "net_change_in_cash": 20900000 }, "raw_data": { "income": { "ebit": "503900000", "ebitda": "1105700000", "netIncome": "242000000", "grossProfit": "1416000000", "depreciation": "None", "totalRevenue": "2934500000", "costOfRevenue": "1518500000", "interestIncome": "231300000", "incomeBeforeTax": "269900000", "interestExpense": "234000000", "operatingIncome": "556800000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "6100000", "reportedCurrency": "USD", "netInterestIncome": "-198800000", "nonInterestIncome": "None", "operatingExpenses": "859200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "40300000", "costofGoodsAndServicesSold": "1518500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "601800000", "sellingGeneralAndAdministrative": "257400000", "netIncomeFromContinuingOperations": "263800000" }, "balance": { "goodwill": "1018400000", "inventory": "202700000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "17084200000", "longTermDebt": "7197200000", "shortTermDebt": "2130600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "402000000", "reportedCurrency": "USD", "retainedEarnings": "-1731200000", "totalLiabilities": "9195700000", "otherCurrentAssets": "17600000", "totalCurrentAssets": "1037700000", "currentLongTermDebt": "2130600000", "longTermInvestments": "None", "shortTermInvestments": "127300000", "currentNetReceivables": "617300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16046500000", "currentAccountsPayable": "396300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13971000000", "shortLongTermDebtTotal": "7128000000", "totalShareholderEquity": "7809800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "507600000", "totalCurrentLiabilities": "2990300000", "otherNonCurrentLiabilities": "935900000", "totalNonCurrentLiabilities": "6205400000", "cashAndShortTermInvestments": "72800000", "commonStockSharesOutstanding": "122900000", "intangibleAssetsExcludingGoodwill": "402000000", "cashAndCashEquivalentsAtCarryingValue": "72800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "263800000", "profitLoss": "None", "dividendPayout": "434200000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-274000000", "operatingCashflow": "734900000", "capitalExpenditures": "921000000", "changeInReceivables": "5200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2348600000", "cashflowFromInvestment": "-3062600000", "stockBasedCompensation": "37600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "434200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "579100000", "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": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "income_statement": { "revenue": 2260400000, "cost_of_revenue": 1109300000, "gross_profit": 1151100000, "ebit": 577900000, "ebitda": 1100600000, "pretax_income": 415100000, "tax_provision": 1300000, "net_income": 380200000, "net_income_to_common": 380200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78198000, "total_current_assets": 785745000, "total_assets": 13494084000, "short_term_debt": 1034833000, "long_term_debt": 5671834000, "total_debt": 6706667000, "total_liabilities": 6763479000, "total_equity": 6730605000, "shares_outstanding": 112600000, "goodwill_and_intangibles": 802108000 }, "cash_flow": { "operating_cash_flow": 753572000, "capital_expenditure": 1648690000, "free_cash_flow": 2402262000, "dividends_paid": 390814000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335557, "ticker_id": 3828, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "577900000", "ebitda": "1100600000", "netIncome": "380200000", "grossProfit": "1151100000", "depreciation": "None", "totalRevenue": "2260400000", "costOfRevenue": "1109300000", "interestIncome": "12232000", "incomeBeforeTax": "415100000", "interestExpense": "162800000", "operatingIncome": "447100000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1300000", "reportedCurrency": "USD", "netInterestIncome": "-150568000", "nonInterestIncome": "None", "operatingExpenses": "704000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "106597000", "costofGoodsAndServicesSold": "1109300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "522700000", "sellingGeneralAndAdministrative": "181300000", "netIncomeFromContinuingOperations": "283524000" }, "balance": { "goodwill": "495353000", "inventory": "51055000", "commonStock": "1160000", "currentDebt": "None", "investments": "None", "totalAssets": "13494084000", "longTermDebt": "5671834000", "shortTermDebt": "1034833000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "306755000", "reportedCurrency": "USD", "retainedEarnings": "-1555994000", "totalLiabilities": "6763479000", "otherCurrentAssets": "-598900000", "totalCurrentAssets": "785745000", "currentLongTermDebt": "1034833000", "longTermInvestments": "None", "shortTermInvestments": "186898000", "currentNetReceivables": "469594000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12708339000", "currentAccountsPayable": "361000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11425457000", "shortLongTermDebtTotal": "6706667000", "totalShareholderEquity": "6730605000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-698932000", "totalCurrentLiabilities": "578679000", "otherNonCurrentLiabilities": "466862000", "totalNonCurrentLiabilities": "6184800000", "cashAndShortTermInvestments": "78198000", "commonStockSharesOutstanding": "112600000", "intangibleAssetsExcludingGoodwill": "306755000", "cashAndCashEquivalentsAtCarryingValue": "78198000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "413737000", "profitLoss": "None", "dividendPayout": "390814000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-75950000", "operatingCashflow": "753572000", "capitalExpenditures": "1648690000", "changeInReceivables": "-1217000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1570391000", "cashflowFromInvestment": "-2338249000", "stockBasedCompensation": "27988000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "390814000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-14286000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4964598000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "512490000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2260400000, "cost_of_revenue": 1109300000, "gross_profit": 1151100000, "research_and_development": 0.18, "selling_general_admin": 181300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 577900000, "depreciation_amortisation": 522700000, "ebitda": 1100600000, "interest_expense": 162800000, "interest_income": null, "other_non_operating": null, "pretax_income": 415100000, "tax_provision": 1300000, "effective_tax_rate": null, "net_income": 380200000, "net_income_continuing_ops": 283524000, "net_income_to_common": 380200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78198000, "short_term_investments": 186898000, "net_receivables": 469594000, "inventory": 51055000, "other_current_assets": null, "total_current_assets": 785745000, "net_ppe": null, "goodwill": 495353000, "intangible_assets": 306755000, "goodwill_and_intangibles": 802108000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12708339000, "total_assets": 13494084000, "short_term_debt": 1034833000, "accounts_payable": 361000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 578679000, "long_term_debt": 5671834000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6184800000, "total_liabilities": 6763479000, "total_debt": 6706667000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1555994000, "total_equity": 6730605000, "shares_outstanding": 112600000, "operating_cash_flow": 753572000, "stock_based_compensation": 27988000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1648690000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2338249000, "dividends_paid": 390814000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1570391000, "free_cash_flow": 2402262000, "net_change_in_cash": -14286000 }, "raw_data": { "income": { "ebit": "577900000", "ebitda": "1100600000", "netIncome": "380200000", "grossProfit": "1151100000", "depreciation": "None", "totalRevenue": "2260400000", "costOfRevenue": "1109300000", "interestIncome": "12232000", "incomeBeforeTax": "415100000", "interestExpense": "162800000", "operatingIncome": "447100000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1300000", "reportedCurrency": "USD", "netInterestIncome": "-150568000", "nonInterestIncome": "None", "operatingExpenses": "704000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "106597000", "costofGoodsAndServicesSold": "1109300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "522700000", "sellingGeneralAndAdministrative": "181300000", "netIncomeFromContinuingOperations": "283524000" }, "balance": { "goodwill": "495353000", "inventory": "51055000", "commonStock": "1160000", "currentDebt": "None", "investments": "None", "totalAssets": "13494084000", "longTermDebt": "5671834000", "shortTermDebt": "1034833000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "306755000", "reportedCurrency": "USD", "retainedEarnings": "-1555994000", "totalLiabilities": "6763479000", "otherCurrentAssets": "-598900000", "totalCurrentAssets": "785745000", "currentLongTermDebt": "1034833000", "longTermInvestments": "None", "shortTermInvestments": "186898000", "currentNetReceivables": "469594000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12708339000", "currentAccountsPayable": "361000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11425457000", "shortLongTermDebtTotal": "6706667000", "totalShareholderEquity": "6730605000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-698932000", "totalCurrentLiabilities": "578679000", "otherNonCurrentLiabilities": "466862000", "totalNonCurrentLiabilities": "6184800000", "cashAndShortTermInvestments": "78198000", "commonStockSharesOutstanding": "112600000", "intangibleAssetsExcludingGoodwill": "306755000", "cashAndCashEquivalentsAtCarryingValue": "78198000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "413737000", "profitLoss": "None", "dividendPayout": "390814000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-75950000", "operatingCashflow": "753572000", "capitalExpenditures": "1648690000", "changeInReceivables": "-1217000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1570391000", "cashflowFromInvestment": "-2338249000", "stockBasedCompensation": "27988000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "390814000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-14286000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4964598000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "512490000", "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": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "income_statement": { "revenue": 1382800000, "cost_of_revenue": 613888000, "gross_profit": 768900000, "ebit": 299700000, "ebitda": 666700000, "pretax_income": 146600000, "tax_provision": -800000, "net_income": 131614000, "net_income_to_common": 131614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98294000, "total_current_assets": 491313000, "total_assets": 11206586000, "short_term_debt": 1242197000, "long_term_debt": 3514879000, "total_debt": 4757076000, "total_liabilities": 5579258000, "total_equity": 5627328000, "shares_outstanding": 97522000, "goodwill_and_intangibles": 734444000 }, "cash_flow": { "operating_cash_flow": 548948000, "capital_expenditure": 2484538000, "free_cash_flow": 3033486000, "dividends_paid": 313137000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335562, "ticker_id": 3828, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "299700000", "ebitda": "666700000", "netIncome": "131614000", "grossProfit": "768900000", "depreciation": "None", "totalRevenue": "1382800000", "costOfRevenue": "613888000", "interestIncome": "126784000", "incomeBeforeTax": "146600000", "interestExpense": "133248000", "operatingIncome": "659400000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-800000", "reportedCurrency": "USD", "netInterestIncome": "-133248000", "nonInterestIncome": "None", "operatingExpenses": "109500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "-8122000", "costofGoodsAndServicesSold": "613888000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "367000000", "sellingGeneralAndAdministrative": "109616000", "netIncomeFromContinuingOperations": "134599000" }, "balance": { "goodwill": "428833000", "inventory": "46643000", "commonStock": "1076000", "currentDebt": "None", "investments": "None", "totalAssets": "11206586000", "longTermDebt": "3514879000", "shortTermDebt": "1242197000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "305611000", "reportedCurrency": "USD", "retainedEarnings": "-1566636000", "totalLiabilities": "5579258000", "otherCurrentAssets": "-360934000", "totalCurrentAssets": "491313000", "currentLongTermDebt": "1242197000", "longTermInvestments": "None", "shortTermInvestments": "124726000", "currentNetReceivables": "221650000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10715273000", "currentAccountsPayable": "148435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9715791000", "shortLongTermDebtTotal": "4757076000", "totalShareholderEquity": "5627328000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "86988000", "totalCurrentLiabilities": "1665350000", "otherNonCurrentLiabilities": "134650000", "totalNonCurrentLiabilities": "3913908000", "cashAndShortTermInvestments": "98294000", "commonStockSharesOutstanding": "97522000", "intangibleAssetsExcludingGoodwill": "305611000", "cashAndCashEquivalentsAtCarryingValue": "98294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147451000", "profitLoss": "None", "dividendPayout": "313137000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "10853000", "operatingCashflow": "548948000", "capitalExpenditures": "2484538000", "changeInReceivables": "-176000", "changeInExchangeRate": "189000", "cashflowFromFinancing": "2000844000", "cashflowFromInvestment": "-2486517000", "stockBasedCompensation": "23045000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "313137000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "63464000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "372630000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1382800000, "cost_of_revenue": 613888000, "gross_profit": 768900000, "research_and_development": 0.1, "selling_general_admin": 109616000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 299700000, "depreciation_amortisation": 367000000, "ebitda": 666700000, "interest_expense": 133248000, "interest_income": null, "other_non_operating": null, "pretax_income": 146600000, "tax_provision": -800000, "effective_tax_rate": null, "net_income": 131614000, "net_income_continuing_ops": 134599000, "net_income_to_common": 131614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98294000, "short_term_investments": 124726000, "net_receivables": 221650000, "inventory": 46643000, "other_current_assets": null, "total_current_assets": 491313000, "net_ppe": null, "goodwill": 428833000, "intangible_assets": 305611000, "goodwill_and_intangibles": 734444000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10715273000, "total_assets": 11206586000, "short_term_debt": 1242197000, "accounts_payable": 148435000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1665350000, "long_term_debt": 3514879000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3913908000, "total_liabilities": 5579258000, "total_debt": 4757076000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1566636000, "total_equity": 5627328000, "shares_outstanding": 97522000, "operating_cash_flow": 548948000, "stock_based_compensation": 23045000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2484538000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2486517000, "dividends_paid": 313137000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2000844000, "free_cash_flow": 3033486000, "net_change_in_cash": 63464000 }, "raw_data": { "income": { "ebit": "299700000", "ebitda": "666700000", "netIncome": "131614000", "grossProfit": "768900000", "depreciation": "None", "totalRevenue": "1382800000", "costOfRevenue": "613888000", "interestIncome": "126784000", "incomeBeforeTax": "146600000", "interestExpense": "133248000", "operatingIncome": "659400000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-800000", "reportedCurrency": "USD", "netInterestIncome": "-133248000", "nonInterestIncome": "None", "operatingExpenses": "109500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "-8122000", "costofGoodsAndServicesSold": "613888000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "367000000", "sellingGeneralAndAdministrative": "109616000", "netIncomeFromContinuingOperations": "134599000" }, "balance": { "goodwill": "428833000", "inventory": "46643000", "commonStock": "1076000", "currentDebt": "None", "investments": "None", "totalAssets": "11206586000", "longTermDebt": "3514879000", "shortTermDebt": "1242197000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "305611000", "reportedCurrency": "USD", "retainedEarnings": "-1566636000", "totalLiabilities": "5579258000", "otherCurrentAssets": "-360934000", "totalCurrentAssets": "491313000", "currentLongTermDebt": "1242197000", "longTermInvestments": "None", "shortTermInvestments": "124726000", "currentNetReceivables": "221650000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10715273000", "currentAccountsPayable": "148435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9715791000", "shortLongTermDebtTotal": "4757076000", "totalShareholderEquity": "5627328000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "86988000", "totalCurrentLiabilities": "1665350000", "otherNonCurrentLiabilities": "134650000", "totalNonCurrentLiabilities": "3913908000", "cashAndShortTermInvestments": "98294000", "commonStockSharesOutstanding": "97522000", "intangibleAssetsExcludingGoodwill": "305611000", "cashAndCashEquivalentsAtCarryingValue": "98294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147451000", "profitLoss": "None", "dividendPayout": "313137000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "10853000", "operatingCashflow": "548948000", "capitalExpenditures": "2484538000", "changeInReceivables": "-176000", "changeInExchangeRate": "189000", "cashflowFromFinancing": "2000844000", "cashflowFromInvestment": "-2486517000", "stockBasedCompensation": "23045000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "313137000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "63464000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "372630000", "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": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "income_statement": { "revenue": 1251284000, "cost_of_revenue": 547240000, "gross_profit": 704044000, "ebit": 297327000, "ebitda": 604603000, "pretax_income": 178252000, "tax_provision": 873000, "net_income": 161553000, "net_income_to_common": 161553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34830000, "total_current_assets": 349544000, "total_assets": 7802060000, "short_term_debt": 183898000, "long_term_debt": 3250504000, "total_debt": 3434402000, "total_liabilities": 3926108000, "total_equity": 3875952000, "shares_outstanding": 88460000, "goodwill_and_intangibles": 67516000 }, "cash_flow": { "operating_cash_flow": 476734000, "capital_expenditure": 1041942000, "free_cash_flow": 1518676000, "dividends_paid": 276697000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335567, "ticker_id": 3828, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "297327000", "ebitda": "604603000", "netIncome": "161553000", "grossProfit": "704044000", "depreciation": "None", "totalRevenue": "1251284000", "costOfRevenue": "547240000", "interestIncome": "137834000", "incomeBeforeTax": "178252000", "interestExpense": "137851000", "operatingIncome": "611267000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "873000", "reportedCurrency": "USD", "netInterestIncome": "-137851000", "nonInterestIncome": "None", "operatingExpenses": "92777000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.14", "otherNonOperatingIncome": "-13411000", "costofGoodsAndServicesSold": "547240000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "307276000", "sellingGeneralAndAdministrative": "92777000", "netIncomeFromContinuingOperations": "138308000" }, "balance": { "goodwill": "None", "inventory": "62061000", "commonStock": "932000", "currentDebt": "None", "investments": "None", "totalAssets": "7802060000", "longTermDebt": "3250504000", "shortTermDebt": "183898000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "67516000", "reportedCurrency": "USD", "retainedEarnings": "-1393141000", "totalLiabilities": "3926108000", "otherCurrentAssets": "-254817000", "totalCurrentAssets": "349544000", "currentLongTermDebt": "10000000", "longTermInvestments": "129527000", "shortTermInvestments": "94727000", "currentNetReceivables": "157926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7452516000", "currentAccountsPayable": "127289000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7232620000", "shortLongTermDebtTotal": "3434402000", "totalShareholderEquity": "3875952000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "71704000", "totalCurrentLiabilities": "516311000", "otherNonCurrentLiabilities": "81289000", "totalNonCurrentLiabilities": "3409797000", "cashAndShortTermInvestments": "34830000", "commonStockSharesOutstanding": "88460000", "intangibleAssetsExcludingGoodwill": "67516000", "cashAndCashEquivalentsAtCarryingValue": "34830000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "177379000", "profitLoss": "None", "dividendPayout": "276697000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-44322000", "operatingCashflow": "476734000", "capitalExpenditures": "1041942000", "changeInReceivables": "2988000", "changeInExchangeRate": "411000", "cashflowFromFinancing": "505880000", "cashflowFromInvestment": "-1010457000", "stockBasedCompensation": "17482000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "276697000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-27432000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2675000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314718000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1251284000, "cost_of_revenue": 547240000, "gross_profit": 704044000, "research_and_development": 0.14, "selling_general_admin": 92777000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 297327000, "depreciation_amortisation": 307276000, "ebitda": 604603000, "interest_expense": 137851000, "interest_income": null, "other_non_operating": null, "pretax_income": 178252000, "tax_provision": 873000, "effective_tax_rate": null, "net_income": 161553000, "net_income_continuing_ops": 138308000, "net_income_to_common": 161553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34830000, "short_term_investments": 94727000, "net_receivables": 157926000, "inventory": 62061000, "other_current_assets": null, "total_current_assets": 349544000, "net_ppe": null, "goodwill": null, "intangible_assets": 67516000, "goodwill_and_intangibles": 67516000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7452516000, "total_assets": 7802060000, "short_term_debt": 183898000, "accounts_payable": 127289000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 516311000, "long_term_debt": 3250504000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3409797000, "total_liabilities": 3926108000, "total_debt": 3434402000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1393141000, "total_equity": 3875952000, "shares_outstanding": 88460000, "operating_cash_flow": 476734000, "stock_based_compensation": 17482000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1041942000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1010457000, "dividends_paid": 276697000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 505880000, "free_cash_flow": 1518676000, "net_change_in_cash": -27432000 }, "raw_data": { "income": { "ebit": "297327000", "ebitda": "604603000", "netIncome": "161553000", "grossProfit": "704044000", "depreciation": "None", "totalRevenue": "1251284000", "costOfRevenue": "547240000", "interestIncome": "137834000", "incomeBeforeTax": "178252000", "interestExpense": "137851000", "operatingIncome": "611267000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "873000", "reportedCurrency": "USD", "netInterestIncome": "-137851000", "nonInterestIncome": "None", "operatingExpenses": "92777000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.14", "otherNonOperatingIncome": "-13411000", "costofGoodsAndServicesSold": "547240000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "307276000", "sellingGeneralAndAdministrative": "92777000", "netIncomeFromContinuingOperations": "138308000" }, "balance": { "goodwill": "None", "inventory": "62061000", "commonStock": "932000", "currentDebt": "None", "investments": "None", "totalAssets": "7802060000", "longTermDebt": "3250504000", "shortTermDebt": "183898000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "67516000", "reportedCurrency": "USD", "retainedEarnings": "-1393141000", "totalLiabilities": "3926108000", "otherCurrentAssets": "-254817000", "totalCurrentAssets": "349544000", "currentLongTermDebt": "10000000", "longTermInvestments": "129527000", "shortTermInvestments": "94727000", "currentNetReceivables": "157926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7452516000", "currentAccountsPayable": "127289000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7232620000", "shortLongTermDebtTotal": "3434402000", "totalShareholderEquity": "3875952000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "71704000", "totalCurrentLiabilities": "516311000", "otherNonCurrentLiabilities": "81289000", "totalNonCurrentLiabilities": "3409797000", "cashAndShortTermInvestments": "34830000", "commonStockSharesOutstanding": "88460000", "intangibleAssetsExcludingGoodwill": "67516000", "cashAndCashEquivalentsAtCarryingValue": "34830000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "177379000", "profitLoss": "None", "dividendPayout": "276697000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-44322000", "operatingCashflow": "476734000", "capitalExpenditures": "1041942000", "changeInReceivables": "2988000", "changeInExchangeRate": "411000", "cashflowFromFinancing": "505880000", "cashflowFromInvestment": "-1010457000", "stockBasedCompensation": "17482000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "276697000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-27432000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2675000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314718000", "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": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "income_statement": { "revenue": 1105973000, "cost_of_revenue": 493054000, "gross_profit": 612919000, "ebit": 265688000, "ebitda": 541758000, "pretax_income": 120246000, "tax_provision": 88000, "net_income": 107229000, "net_income_to_common": 107229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50311000, "total_current_assets": 366511000, "total_assets": 6710026000, "short_term_debt": 128000000, "long_term_debt": 2961026000, "total_debt": 3089026000, "total_liabilities": 3542704000, "total_equity": 3167322000, "shares_outstanding": 82040000, "goodwill_and_intangibles": 88296000 }, "cash_flow": { "operating_cash_flow": 363114000, "capital_expenditure": 709667000, "free_cash_flow": 1072781000, "dividends_paid": 242813000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335572, "ticker_id": 3828, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "265688000", "ebitda": "541758000", "netIncome": "107229000", "grossProfit": "612919000", "depreciation": "None", "totalRevenue": "1105973000", "costOfRevenue": "493054000", "interestIncome": "134234000", "incomeBeforeTax": "120246000", "interestExpense": "132783000", "operatingIncome": "244228000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "88000", "reportedCurrency": "USD", "netInterestIncome": "-132783000", "nonInterestIncome": "None", "operatingExpenses": "368691000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "-6545000", "costofGoodsAndServicesSold": "493054000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "276070000", "sellingGeneralAndAdministrative": "81429000", "netIncomeFromContinuingOperations": "129604000" }, "balance": { "goodwill": "None", "inventory": "49199000", "commonStock": "864000", "currentDebt": "None", "investments": "None", "totalAssets": "6710026000", "longTermDebt": "2961026000", "shortTermDebt": "128000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "88296000", "reportedCurrency": "USD", "retainedEarnings": "-1288486000", "totalLiabilities": "3542704000", "otherCurrentAssets": "12000000", "totalCurrentAssets": "366511000", "currentLongTermDebt": "66104000", "longTermInvestments": "106924000", "shortTermInvestments": "7560946000", "currentNetReceivables": "267001000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6343515000", "currentAccountsPayable": "128000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6118316000", "shortLongTermDebtTotal": "3089026000", "totalShareholderEquity": "3167322000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-64751000", "totalCurrentLiabilities": "324947000", "otherNonCurrentLiabilities": "157862000", "totalNonCurrentLiabilities": "3217757000", "cashAndShortTermInvestments": "50311000", "commonStockSharesOutstanding": "82040000", "intangibleAssetsExcludingGoodwill": "88296000", "cashAndCashEquivalentsAtCarryingValue": "50311000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106398000", "profitLoss": "None", "dividendPayout": "242813000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-40304000", "operatingCashflow": "363114000", "capitalExpenditures": "709667000", "changeInReceivables": "-2299000", "changeInExchangeRate": "-523000", "cashflowFromFinancing": "409905000", "cashflowFromInvestment": "-733743000", "stockBasedCompensation": "15066000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "242813000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "38753000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287262000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1105973000, "cost_of_revenue": 493054000, "gross_profit": 612919000, "research_and_development": 0.11, "selling_general_admin": 81429000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 265688000, "depreciation_amortisation": 276070000, "ebitda": 541758000, "interest_expense": 132783000, "interest_income": null, "other_non_operating": null, "pretax_income": 120246000, "tax_provision": 88000, "effective_tax_rate": null, "net_income": 107229000, "net_income_continuing_ops": 129604000, "net_income_to_common": 107229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50311000, "short_term_investments": 7560946000, "net_receivables": 267001000, "inventory": 49199000, "other_current_assets": null, "total_current_assets": 366511000, "net_ppe": null, "goodwill": null, "intangible_assets": 88296000, "goodwill_and_intangibles": 88296000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6343515000, "total_assets": 6710026000, "short_term_debt": 128000000, "accounts_payable": 128000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 324947000, "long_term_debt": 2961026000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3217757000, "total_liabilities": 3542704000, "total_debt": 3089026000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1288486000, "total_equity": 3167322000, "shares_outstanding": 82040000, "operating_cash_flow": 363114000, "stock_based_compensation": 15066000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 709667000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -733743000, "dividends_paid": 242813000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 409905000, "free_cash_flow": 1072781000, "net_change_in_cash": 38753000 }, "raw_data": { "income": { "ebit": "265688000", "ebitda": "541758000", "netIncome": "107229000", "grossProfit": "612919000", "depreciation": "None", "totalRevenue": "1105973000", "costOfRevenue": "493054000", "interestIncome": "134234000", "incomeBeforeTax": "120246000", "interestExpense": "132783000", "operatingIncome": "244228000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "88000", "reportedCurrency": "USD", "netInterestIncome": "-132783000", "nonInterestIncome": "None", "operatingExpenses": "368691000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "-6545000", "costofGoodsAndServicesSold": "493054000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "276070000", "sellingGeneralAndAdministrative": "81429000", "netIncomeFromContinuingOperations": "129604000" }, "balance": { "goodwill": "None", "inventory": "49199000", "commonStock": "864000", "currentDebt": "None", "investments": "None", "totalAssets": "6710026000", "longTermDebt": "2961026000", "shortTermDebt": "128000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "88296000", "reportedCurrency": "USD", "retainedEarnings": "-1288486000", "totalLiabilities": "3542704000", "otherCurrentAssets": "12000000", "totalCurrentAssets": "366511000", "currentLongTermDebt": "66104000", "longTermInvestments": "106924000", "shortTermInvestments": "7560946000", "currentNetReceivables": "267001000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6343515000", "currentAccountsPayable": "128000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6118316000", "shortLongTermDebtTotal": "3089026000", "totalShareholderEquity": "3167322000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-64751000", "totalCurrentLiabilities": "324947000", "otherNonCurrentLiabilities": "157862000", "totalNonCurrentLiabilities": "3217757000", "cashAndShortTermInvestments": "50311000", "commonStockSharesOutstanding": "82040000", "intangibleAssetsExcludingGoodwill": "88296000", "cashAndCashEquivalentsAtCarryingValue": "50311000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106398000", "profitLoss": "None", "dividendPayout": "242813000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-40304000", "operatingCashflow": "363114000", "capitalExpenditures": "709667000", "changeInReceivables": "-2299000", "changeInExchangeRate": "-523000", "cashflowFromFinancing": "409905000", "cashflowFromInvestment": "-733743000", "stockBasedCompensation": "15066000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "242813000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "38753000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287262000", "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": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "income_statement": { "revenue": 500500000, "cost_of_revenue": 243200000, "gross_profit": 257300000, "ebit": 40200000, "ebitda": 172700000, "pretax_income": 1800000, "tax_provision": 8100000, "net_income": -6000000, "net_income_to_common": -6000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 636100000, "total_current_assets": 1154300000, "total_assets": 12358800000, "short_term_debt": null, "long_term_debt": 4246200000, "total_debt": 4246200000, "total_liabilities": 5406900000, "total_equity": 6839400000, "shares_outstanding": 125500000, "goodwill_and_intangibles": 111000000 }, "cash_flow": { "operating_cash_flow": 269300000, "capital_expenditure": 0, "free_cash_flow": 269300000, "dividends_paid": 134000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335535, "ticker_id": 3828, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40200000", "ebitda": "172700000", "netIncome": "-6000000", "grossProfit": "257300000", "depreciation": "None", "totalRevenue": "500500000", "costOfRevenue": "243200000", "interestIncome": "7400000", "incomeBeforeTax": "1800000", "interestExpense": "38400000", "operatingIncome": "55300000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "8100000", "reportedCurrency": "USD", "netInterestIncome": "-31000000", "nonInterestIncome": "None", "operatingExpenses": "202000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "243200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132500000", "sellingGeneralAndAdministrative": "69500000", "netIncomeFromContinuingOperations": "-6300000" }, "balance": { "goodwill": "9500000", "inventory": "142900000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "12358800000", "longTermDebt": "4246200000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "101500000", "reportedCurrency": "USD", "retainedEarnings": "-2634700000", "totalLiabilities": "5406900000", "otherCurrentAssets": "None", "totalCurrentAssets": "1154300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "14564800000", "currentNetReceivables": "375300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11204500000", "currentAccountsPayable": "228100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4215500000", "totalShareholderEquity": "6839400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "131100000", "totalCurrentLiabilities": "615100000", "otherNonCurrentLiabilities": "328100000", "totalNonCurrentLiabilities": "4536100000", "cashAndShortTermInvestments": "636100000", "commonStockSharesOutstanding": "125500000", "intangibleAssetsExcludingGoodwill": "101500000", "cashAndCashEquivalentsAtCarryingValue": "636100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6000000", "profitLoss": "None", "dividendPayout": "134000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "269300000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-267300000", "cashflowFromInvestment": "-140200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-114300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 500500000, "cost_of_revenue": 243200000, "gross_profit": 257300000, "research_and_development": null, "selling_general_admin": 69500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40200000, "depreciation_amortisation": 132500000, "ebitda": 172700000, "interest_expense": 38400000, "interest_income": null, "other_non_operating": null, "pretax_income": 1800000, "tax_provision": 8100000, "effective_tax_rate": null, "net_income": -6000000, "net_income_continuing_ops": -6300000, "net_income_to_common": -6000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 636100000, "short_term_investments": 14564800000, "net_receivables": 375300000, "inventory": 142900000, "other_current_assets": null, "total_current_assets": 1154300000, "net_ppe": null, "goodwill": 9500000, "intangible_assets": 101500000, "goodwill_and_intangibles": 111000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11204500000, "total_assets": 12358800000, "short_term_debt": null, "accounts_payable": 228100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 615100000, "long_term_debt": 4246200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4536100000, "total_liabilities": 5406900000, "total_debt": 4246200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2634700000, "total_equity": 6839400000, "shares_outstanding": 125500000, "operating_cash_flow": 269300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -140200000, "dividends_paid": 134000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -267300000, "free_cash_flow": 269300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40200000", "ebitda": "172700000", "netIncome": "-6000000", "grossProfit": "257300000", "depreciation": "None", "totalRevenue": "500500000", "costOfRevenue": "243200000", "interestIncome": "7400000", "incomeBeforeTax": "1800000", "interestExpense": "38400000", "operatingIncome": "55300000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "8100000", "reportedCurrency": "USD", "netInterestIncome": "-31000000", "nonInterestIncome": "None", "operatingExpenses": "202000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "243200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132500000", "sellingGeneralAndAdministrative": "69500000", "netIncomeFromContinuingOperations": "-6300000" }, "balance": { "goodwill": "9500000", "inventory": "142900000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "12358800000", "longTermDebt": "4246200000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "101500000", "reportedCurrency": "USD", "retainedEarnings": "-2634700000", "totalLiabilities": "5406900000", "otherCurrentAssets": "None", "totalCurrentAssets": "1154300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "14564800000", "currentNetReceivables": "375300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11204500000", "currentAccountsPayable": "228100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4215500000", "totalShareholderEquity": "6839400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "131100000", "totalCurrentLiabilities": "615100000", "otherNonCurrentLiabilities": "328100000", "totalNonCurrentLiabilities": "4536100000", "cashAndShortTermInvestments": "636100000", "commonStockSharesOutstanding": "125500000", "intangibleAssetsExcludingGoodwill": "101500000", "cashAndCashEquivalentsAtCarryingValue": "636100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6000000", "profitLoss": "None", "dividendPayout": "134000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "269300000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-267300000", "cashflowFromInvestment": "-140200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-114300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132500000", "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": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "income_statement": { "revenue": 515200000, "cost_of_revenue": 158300000, "gross_profit": 356900000, "ebit": 187600000, "ebitda": 315900000, "pretax_income": 151100000, "tax_provision": 31500000, "net_income": 121900000, "net_income_to_common": 121900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 636100000, "total_current_assets": 1154300000, "total_assets": 12522900000, "short_term_debt": 0, "long_term_debt": 4258700000, "total_debt": 4258700000, "total_liabilities": 5333400000, "total_equity": 7072800000, "shares_outstanding": 123131313, "goodwill_and_intangibles": 11375500000 }, "cash_flow": { "operating_cash_flow": 157500000, "capital_expenditure": 461700000, "free_cash_flow": 619200000, "dividends_paid": 134500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335536, "ticker_id": 3828, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "187600000", "ebitda": "315900000", "netIncome": "121900000", "grossProfit": "356900000", "depreciation": "None", "totalRevenue": "515200000", "costOfRevenue": "158300000", "interestIncome": "10300000", "incomeBeforeTax": "151100000", "interestExpense": "36500000", "operatingIncome": "175000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "31500000", "reportedCurrency": "USD", "netInterestIncome": "-28900000", "nonInterestIncome": "None", "operatingExpenses": "181900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128300000", "sellingGeneralAndAdministrative": "62700000", "netIncomeFromContinuingOperations": "119600000" }, "balance": { "goodwill": "9500000", "inventory": "142900000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "12522900000", "longTermDebt": "4258700000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11366000000", "reportedCurrency": "USD", "retainedEarnings": "-2634700000", "totalLiabilities": "5333400000", "otherCurrentAssets": "None", "totalCurrentAssets": "1154300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "375300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11368600000", "currentAccountsPayable": "2560100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10961600000", "shortLongTermDebtTotal": "1829700000", "totalShareholderEquity": "7072800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "228100000", "totalCurrentLiabilities": "3044100000", "otherNonCurrentLiabilities": "320600000", "totalNonCurrentLiabilities": "2289300000", "cashAndShortTermInvestments": "636100000", "commonStockSharesOutstanding": "123131313", "intangibleAssetsExcludingGoodwill": "11366000000", "cashAndCashEquivalentsAtCarryingValue": "636100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113300000", "profitLoss": "None", "dividendPayout": "134500000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "157500000", "capitalExpenditures": "461700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-252300000", "cashflowFromInvestment": "-449200000", "stockBasedCompensation": "37400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "498100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 515200000, "cost_of_revenue": 158300000, "gross_profit": 356900000, "research_and_development": null, "selling_general_admin": 62700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 187600000, "depreciation_amortisation": 128300000, "ebitda": 315900000, "interest_expense": 36500000, "interest_income": null, "other_non_operating": null, "pretax_income": 151100000, "tax_provision": 31500000, "effective_tax_rate": null, "net_income": 121900000, "net_income_continuing_ops": 119600000, "net_income_to_common": 121900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 636100000, "short_term_investments": null, "net_receivables": 375300000, "inventory": 142900000, "other_current_assets": null, "total_current_assets": 1154300000, "net_ppe": null, "goodwill": 9500000, "intangible_assets": 11366000000, "goodwill_and_intangibles": 11375500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11368600000, "total_assets": 12522900000, "short_term_debt": 0, "accounts_payable": 2560100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3044100000, "long_term_debt": 4258700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2289300000, "total_liabilities": 5333400000, "total_debt": 4258700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2634700000, "total_equity": 7072800000, "shares_outstanding": 123131313, "operating_cash_flow": 157500000, "stock_based_compensation": 37400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 461700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -449200000, "dividends_paid": 134500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -252300000, "free_cash_flow": 619200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "187600000", "ebitda": "315900000", "netIncome": "121900000", "grossProfit": "356900000", "depreciation": "None", "totalRevenue": "515200000", "costOfRevenue": "158300000", "interestIncome": "10300000", "incomeBeforeTax": "151100000", "interestExpense": "36500000", "operatingIncome": "175000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "31500000", "reportedCurrency": "USD", "netInterestIncome": "-28900000", "nonInterestIncome": "None", "operatingExpenses": "181900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128300000", "sellingGeneralAndAdministrative": "62700000", "netIncomeFromContinuingOperations": "119600000" }, "balance": { "goodwill": "9500000", "inventory": "142900000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "12522900000", "longTermDebt": "4258700000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11366000000", "reportedCurrency": "USD", "retainedEarnings": "-2634700000", "totalLiabilities": "5333400000", "otherCurrentAssets": "None", "totalCurrentAssets": "1154300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "375300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11368600000", "currentAccountsPayable": "2560100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10961600000", "shortLongTermDebtTotal": "1829700000", "totalShareholderEquity": "7072800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "228100000", "totalCurrentLiabilities": "3044100000", "otherNonCurrentLiabilities": "320600000", "totalNonCurrentLiabilities": "2289300000", "cashAndShortTermInvestments": "636100000", "commonStockSharesOutstanding": "123131313", "intangibleAssetsExcludingGoodwill": "11366000000", "cashAndCashEquivalentsAtCarryingValue": "636100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113300000", "profitLoss": "None", "dividendPayout": "134500000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "157500000", "capitalExpenditures": "461700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-252300000", "cashflowFromInvestment": "-449200000", "stockBasedCompensation": "37400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "498100000", "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": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "income_statement": { "revenue": 697200000, "cost_of_revenue": 433500000, "gross_profit": 263700000, "ebit": 18700000, "ebitda": 144900000, "pretax_income": -22800000, "tax_provision": 1700000, "net_income": 11700000, "net_income_to_common": 11700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 542700000, "total_current_assets": 1848900000, "total_assets": 12800300000, "short_term_debt": 12300000, "long_term_debt": 4271700000, "total_debt": 4284000000, "total_liabilities": 5694200000, "total_equity": 6985100000, "shares_outstanding": 124100000, "goodwill_and_intangibles": 106500000 }, "cash_flow": { "operating_cash_flow": 197900000, "capital_expenditure": 1600000, "free_cash_flow": 199500000, "dividends_paid": 136900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335538, "ticker_id": 3828, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18700000", "ebitda": "144900000", "netIncome": "11700000", "grossProfit": "263700000", "depreciation": "None", "totalRevenue": "697200000", "costOfRevenue": "433500000", "interestIncome": "63700000", "incomeBeforeTax": "-22800000", "interestExpense": "41500000", "operatingIncome": "208300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1700000", "reportedCurrency": "USD", "netInterestIncome": "-24200000", "nonInterestIncome": "None", "operatingExpenses": "55400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126200000", "sellingGeneralAndAdministrative": "55800000", "netIncomeFromContinuingOperations": "-3700000" }, "balance": { "goodwill": "9500000", "inventory": "155100000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "12800300000", "longTermDebt": "4271700000", "shortTermDebt": "12300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "97000000", "reportedCurrency": "USD", "retainedEarnings": "-2615000000", "totalLiabilities": "5694200000", "otherCurrentAssets": "637300000", "totalCurrentAssets": "1848900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "513800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10951400000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10570800000", "shortLongTermDebtTotal": "4271700000", "totalShareholderEquity": "6985100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "413400000", "totalCurrentLiabilities": "721700000", "otherNonCurrentLiabilities": "444600000", "totalNonCurrentLiabilities": "4972500000", "cashAndShortTermInvestments": "542700000", "commonStockSharesOutstanding": "124100000", "intangibleAssetsExcludingGoodwill": "97000000", "cashAndCashEquivalentsAtCarryingValue": "542700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2900000", "profitLoss": "None", "dividendPayout": "136900000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "197900000", "capitalExpenditures": "1600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-551900000", "cashflowFromInvestment": "67400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "136900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-297500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 697200000, "cost_of_revenue": 433500000, "gross_profit": 263700000, "research_and_development": null, "selling_general_admin": 55800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18700000, "depreciation_amortisation": 126200000, "ebitda": 144900000, "interest_expense": 41500000, "interest_income": null, "other_non_operating": null, "pretax_income": -22800000, "tax_provision": 1700000, "effective_tax_rate": null, "net_income": 11700000, "net_income_continuing_ops": -3700000, "net_income_to_common": 11700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 542700000, "short_term_investments": null, "net_receivables": 513800000, "inventory": 155100000, "other_current_assets": null, "total_current_assets": 1848900000, "net_ppe": null, "goodwill": 9500000, "intangible_assets": 97000000, "goodwill_and_intangibles": 106500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10951400000, "total_assets": 12800300000, "short_term_debt": 12300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 721700000, "long_term_debt": 4271700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4972500000, "total_liabilities": 5694200000, "total_debt": 4284000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2615000000, "total_equity": 6985100000, "shares_outstanding": 124100000, "operating_cash_flow": 197900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 67400000, "dividends_paid": 136900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -551900000, "free_cash_flow": 199500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18700000", "ebitda": "144900000", "netIncome": "11700000", "grossProfit": "263700000", "depreciation": "None", "totalRevenue": "697200000", "costOfRevenue": "433500000", "interestIncome": "63700000", "incomeBeforeTax": "-22800000", "interestExpense": "41500000", "operatingIncome": "208300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1700000", "reportedCurrency": "USD", "netInterestIncome": "-24200000", "nonInterestIncome": "None", "operatingExpenses": "55400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126200000", "sellingGeneralAndAdministrative": "55800000", "netIncomeFromContinuingOperations": "-3700000" }, "balance": { "goodwill": "9500000", "inventory": "155100000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "12800300000", "longTermDebt": "4271700000", "shortTermDebt": "12300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "97000000", "reportedCurrency": "USD", "retainedEarnings": "-2615000000", "totalLiabilities": "5694200000", "otherCurrentAssets": "637300000", "totalCurrentAssets": "1848900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "513800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10951400000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10570800000", "shortLongTermDebtTotal": "4271700000", "totalShareholderEquity": "6985100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "413400000", "totalCurrentLiabilities": "721700000", "otherNonCurrentLiabilities": "444600000", "totalNonCurrentLiabilities": "4972500000", "cashAndShortTermInvestments": "542700000", "commonStockSharesOutstanding": "124100000", "intangibleAssetsExcludingGoodwill": "97000000", "cashAndCashEquivalentsAtCarryingValue": "542700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2900000", "profitLoss": "None", "dividendPayout": "136900000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "197900000", "capitalExpenditures": "1600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-551900000", "cashflowFromInvestment": "67400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "136900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-297500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126200000", "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": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "income_statement": { "revenue": 607000000, "cost_of_revenue": 296900000, "gross_profit": 310100000, "ebit": -60000000, "ebitda": 67400000, "pretax_income": -118200000, "tax_provision": -26000000, "net_income": 1273600000, "net_income_to_common": 1273600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1463100000, "total_current_assets": 2148500000, "total_assets": 13362100000, "short_term_debt": 3500000, "long_term_debt": 4283500000, "total_debt": 4287000000, "total_liabilities": 5827900000, "total_equity": 7409900000, "shares_outstanding": 126500000, "goodwill_and_intangibles": 111200000 }, "cash_flow": { "operating_cash_flow": 259399999, "capital_expenditure": 1000000, "free_cash_flow": 260399999, "dividends_paid": 647500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335539, "ticker_id": 3828, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-60000000", "ebitda": "67400000", "netIncome": "1273600000", "grossProfit": "310100000", "depreciation": "None", "totalRevenue": "607000000", "costOfRevenue": "296900000", "interestIncome": "16500000", "incomeBeforeTax": "-118200000", "interestExpense": "58200000", "operatingIncome": "121500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-26000000", "reportedCurrency": "USD", "netInterestIncome": "-41700000", "nonInterestIncome": "None", "operatingExpenses": "188600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "296900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127400000", "sellingGeneralAndAdministrative": "61200000", "netIncomeFromContinuingOperations": "-92200000" }, "balance": { "goodwill": "9500000", "inventory": "172000000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "13362100000", "longTermDebt": "4283500000", "shortTermDebt": "3500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "101700000", "reportedCurrency": "USD", "retainedEarnings": "-2380300000", "totalLiabilities": "5827900000", "otherCurrentAssets": "121100000", "totalCurrentAssets": "2148500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "14165000000", "currentNetReceivables": "392300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11213600000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10813900000", "shortLongTermDebtTotal": "4283500000", "totalShareholderEquity": "7409900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "432500000", "totalCurrentLiabilities": "740700000", "otherNonCurrentLiabilities": "545800000", "totalNonCurrentLiabilities": "5087200000", "cashAndShortTermInvestments": "1463100000", "commonStockSharesOutstanding": "126500000", "intangibleAssetsExcludingGoodwill": "101700000", "cashAndCashEquivalentsAtCarryingValue": "1463100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-152900000", "profitLoss": "None", "dividendPayout": "647500000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "259399999", "capitalExpenditures": "1000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4244500000", "cashflowFromInvestment": "5340500000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "647500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-204800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 607000000, "cost_of_revenue": 296900000, "gross_profit": 310100000, "research_and_development": null, "selling_general_admin": 61200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -60000000, "depreciation_amortisation": 127400000, "ebitda": 67400000, "interest_expense": 58200000, "interest_income": null, "other_non_operating": null, "pretax_income": -118200000, "tax_provision": -26000000, "effective_tax_rate": null, "net_income": 1273600000, "net_income_continuing_ops": -92200000, "net_income_to_common": 1273600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1463100000, "short_term_investments": 14165000000, "net_receivables": 392300000, "inventory": 172000000, "other_current_assets": null, "total_current_assets": 2148500000, "net_ppe": null, "goodwill": 9500000, "intangible_assets": 101700000, "goodwill_and_intangibles": 111200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11213600000, "total_assets": 13362100000, "short_term_debt": 3500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 740700000, "long_term_debt": 4283500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5087200000, "total_liabilities": 5827900000, "total_debt": 4287000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2380300000, "total_equity": 7409900000, "shares_outstanding": 126500000, "operating_cash_flow": 259399999, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5340500000, "dividends_paid": 647500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4244500000, "free_cash_flow": 260399999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-60000000", "ebitda": "67400000", "netIncome": "1273600000", "grossProfit": "310100000", "depreciation": "None", "totalRevenue": "607000000", "costOfRevenue": "296900000", "interestIncome": "16500000", "incomeBeforeTax": "-118200000", "interestExpense": "58200000", "operatingIncome": "121500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-26000000", "reportedCurrency": "USD", "netInterestIncome": "-41700000", "nonInterestIncome": "None", "operatingExpenses": "188600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "296900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127400000", "sellingGeneralAndAdministrative": "61200000", "netIncomeFromContinuingOperations": "-92200000" }, "balance": { "goodwill": "9500000", "inventory": "172000000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "13362100000", "longTermDebt": "4283500000", "shortTermDebt": "3500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "101700000", "reportedCurrency": "USD", "retainedEarnings": "-2380300000", "totalLiabilities": "5827900000", "otherCurrentAssets": "121100000", "totalCurrentAssets": "2148500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "14165000000", "currentNetReceivables": "392300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11213600000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10813900000", "shortLongTermDebtTotal": "4283500000", "totalShareholderEquity": "7409900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "432500000", "totalCurrentLiabilities": "740700000", "otherNonCurrentLiabilities": "545800000", "totalNonCurrentLiabilities": "5087200000", "cashAndShortTermInvestments": "1463100000", "commonStockSharesOutstanding": "126500000", "intangibleAssetsExcludingGoodwill": "101700000", "cashAndCashEquivalentsAtCarryingValue": "1463100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-152900000", "profitLoss": "None", "dividendPayout": "647500000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "259399999", "capitalExpenditures": "1000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4244500000", "cashflowFromInvestment": "5340500000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "647500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-204800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127400000", "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": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "income_statement": { "revenue": 465800000, "cost_of_revenue": 226000000, "gross_profit": 239800000, "ebit": 55700000, "ebitda": 179400000, "pretax_income": -26400000, "tax_provision": -3300000, "net_income": -39700000, "net_income_to_common": -39700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97400000, "total_current_assets": 5167400000, "total_assets": 16505600000, "short_term_debt": 1470100000, "long_term_debt": 5878000000, "total_debt": 7348100000, "total_liabilities": 9479700000, "total_equity": 6921400000, "shares_outstanding": 129800000, "goodwill_and_intangibles": 110700000 }, "cash_flow": { "operating_cash_flow": 249400000, "capital_expenditure": 1000000, "free_cash_flow": 250400000, "dividends_paid": 125400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335540, "ticker_id": 3828, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55700000", "ebitda": "179400000", "netIncome": "-39700000", "grossProfit": "239800000", "depreciation": "None", "totalRevenue": "465800000", "costOfRevenue": "226000000", "interestIncome": "4400000", "incomeBeforeTax": "-26400000", "interestExpense": "82100000", "operatingIncome": "59100000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-3300000", "reportedCurrency": "USD", "netInterestIncome": "-77700000", "nonInterestIncome": "None", "operatingExpenses": "180700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123700000", "sellingGeneralAndAdministrative": "57000000", "netIncomeFromContinuingOperations": "-23100000" }, "balance": { "goodwill": "9500000", "inventory": "172400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "16505600000", "longTermDebt": "5878000000", "shortTermDebt": "1470100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "101200000", "reportedCurrency": "USD", "retainedEarnings": "-2938700000", "totalLiabilities": "9479700000", "otherCurrentAssets": "4474600000", "totalCurrentAssets": "5167400000", "currentLongTermDebt": "1470100000", "longTermInvestments": "None", "shortTermInvestments": "14105900000", "currentNetReceivables": "423000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11338200000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10855600000", "shortLongTermDebtTotal": "7348100000", "totalShareholderEquity": "6921400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "729400000", "totalCurrentLiabilities": "2526800000", "otherNonCurrentLiabilities": "830600000", "totalNonCurrentLiabilities": "6952900000", "cashAndShortTermInvestments": "97400000", "commonStockSharesOutstanding": "129800000", "intangibleAssetsExcludingGoodwill": "101200000", "cashAndCashEquivalentsAtCarryingValue": "97400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25300000", "profitLoss": "None", "dividendPayout": "125400000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "249400000", "capitalExpenditures": "1000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-170700000", "cashflowFromInvestment": "-32900000", "stockBasedCompensation": "8800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 465800000, "cost_of_revenue": 226000000, "gross_profit": 239800000, "research_and_development": null, "selling_general_admin": 57000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55700000, "depreciation_amortisation": 123700000, "ebitda": 179400000, "interest_expense": 82100000, "interest_income": null, "other_non_operating": null, "pretax_income": -26400000, "tax_provision": -3300000, "effective_tax_rate": null, "net_income": -39700000, "net_income_continuing_ops": -23100000, "net_income_to_common": -39700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 97400000, "short_term_investments": 14105900000, "net_receivables": 423000000, "inventory": 172400000, "other_current_assets": null, "total_current_assets": 5167400000, "net_ppe": null, "goodwill": 9500000, "intangible_assets": 101200000, "goodwill_and_intangibles": 110700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11338200000, "total_assets": 16505600000, "short_term_debt": 1470100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2526800000, "long_term_debt": 5878000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6952900000, "total_liabilities": 9479700000, "total_debt": 7348100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2938700000, "total_equity": 6921400000, "shares_outstanding": 129800000, "operating_cash_flow": 249400000, "stock_based_compensation": 8800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32900000, "dividends_paid": 125400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -170700000, "free_cash_flow": 250400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55700000", "ebitda": "179400000", "netIncome": "-39700000", "grossProfit": "239800000", "depreciation": "None", "totalRevenue": "465800000", "costOfRevenue": "226000000", "interestIncome": "4400000", "incomeBeforeTax": "-26400000", "interestExpense": "82100000", "operatingIncome": "59100000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-3300000", "reportedCurrency": "USD", "netInterestIncome": "-77700000", "nonInterestIncome": "None", "operatingExpenses": "180700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123700000", "sellingGeneralAndAdministrative": "57000000", "netIncomeFromContinuingOperations": "-23100000" }, "balance": { "goodwill": "9500000", "inventory": "172400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "16505600000", "longTermDebt": "5878000000", "shortTermDebt": "1470100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "101200000", "reportedCurrency": "USD", "retainedEarnings": "-2938700000", "totalLiabilities": "9479700000", "otherCurrentAssets": "4474600000", "totalCurrentAssets": "5167400000", "currentLongTermDebt": "1470100000", "longTermInvestments": "None", "shortTermInvestments": "14105900000", "currentNetReceivables": "423000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11338200000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10855600000", "shortLongTermDebtTotal": "7348100000", "totalShareholderEquity": "6921400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "729400000", "totalCurrentLiabilities": "2526800000", "otherNonCurrentLiabilities": "830600000", "totalNonCurrentLiabilities": "6952900000", "cashAndShortTermInvestments": "97400000", "commonStockSharesOutstanding": "129800000", "intangibleAssetsExcludingGoodwill": "101200000", "cashAndCashEquivalentsAtCarryingValue": "97400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25300000", "profitLoss": "None", "dividendPayout": "125400000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "249400000", "capitalExpenditures": "1000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-170700000", "cashflowFromInvestment": "-32900000", "stockBasedCompensation": "8800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123700000", "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": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "income_statement": { "revenue": 740600000, "cost_of_revenue": 397700000, "gross_profit": 342900000, "ebit": -173900000, "ebitda": -3700000, "pretax_income": -257100000, "tax_provision": -25300000, "net_income": -224400000, "net_income_to_common": -224400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47400000, "total_current_assets": 728800000, "total_assets": 16549400000, "short_term_debt": 1413100000, "long_term_debt": 5939700000, "total_debt": 7352800000, "total_liabilities": 9356600000, "total_equity": 7081700000, "shares_outstanding": 129700000, "goodwill_and_intangibles": 890100000 }, "cash_flow": { "operating_cash_flow": 122000000, "capital_expenditure": 68800000, "free_cash_flow": 190800000, "dividends_paid": 124700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335541, "ticker_id": 3828, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-173900000", "ebitda": "-3700000", "netIncome": "-224400000", "grossProfit": "342900000", "depreciation": "None", "totalRevenue": "740600000", "costOfRevenue": "397700000", "interestIncome": "5300000", "incomeBeforeTax": "-257100000", "interestExpense": "83200000", "operatingIncome": "96000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-25300000", "reportedCurrency": "USD", "netInterestIncome": "-77900000", "nonInterestIncome": "None", "operatingExpenses": "246900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "397700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170200000", "sellingGeneralAndAdministrative": "76700000", "netIncomeFromContinuingOperations": "-231800000" }, "balance": { "goodwill": "551200000", "inventory": "129800000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "16549400000", "longTermDebt": "5939700000", "shortTermDebt": "1413100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "338900000", "reportedCurrency": "USD", "retainedEarnings": "-2775900000", "totalLiabilities": "9356600000", "otherCurrentAssets": "16400000", "totalCurrentAssets": "728800000", "currentLongTermDebt": "1413100000", "longTermInvestments": "None", "shortTermInvestments": "17914100000", "currentNetReceivables": "535200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15820500000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14441600000", "shortLongTermDebtTotal": "7352800000", "totalShareholderEquity": "7081700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "432700000", "totalCurrentLiabilities": "2176800000", "otherNonCurrentLiabilities": "980300000", "totalNonCurrentLiabilities": "7179800000", "cashAndShortTermInvestments": "47400000", "commonStockSharesOutstanding": "129700000", "intangibleAssetsExcludingGoodwill": "338900000", "cashAndCashEquivalentsAtCarryingValue": "47400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-219600000", "profitLoss": "None", "dividendPayout": "124700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "31700000", "operatingCashflow": "122000000", "capitalExpenditures": "68800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32700000", "cashflowFromInvestment": "-105800000", "stockBasedCompensation": "41600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 740600000, "cost_of_revenue": 397700000, "gross_profit": 342900000, "research_and_development": null, "selling_general_admin": 76700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -173900000, "depreciation_amortisation": 170200000, "ebitda": -3700000, "interest_expense": 83200000, "interest_income": null, "other_non_operating": null, "pretax_income": -257100000, "tax_provision": -25300000, "effective_tax_rate": null, "net_income": -224400000, "net_income_continuing_ops": -231800000, "net_income_to_common": -224400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47400000, "short_term_investments": 17914100000, "net_receivables": 535200000, "inventory": 129800000, "other_current_assets": null, "total_current_assets": 728800000, "net_ppe": null, "goodwill": 551200000, "intangible_assets": 338900000, "goodwill_and_intangibles": 890100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15820500000, "total_assets": 16549400000, "short_term_debt": 1413100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2176800000, "long_term_debt": 5939700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7179800000, "total_liabilities": 9356600000, "total_debt": 7352800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2775900000, "total_equity": 7081700000, "shares_outstanding": 129700000, "operating_cash_flow": 122000000, "stock_based_compensation": 41600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105800000, "dividends_paid": 124700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32700000, "free_cash_flow": 190800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-173900000", "ebitda": "-3700000", "netIncome": "-224400000", "grossProfit": "342900000", "depreciation": "None", "totalRevenue": "740600000", "costOfRevenue": "397700000", "interestIncome": "5300000", "incomeBeforeTax": "-257100000", "interestExpense": "83200000", "operatingIncome": "96000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-25300000", "reportedCurrency": "USD", "netInterestIncome": "-77900000", "nonInterestIncome": "None", "operatingExpenses": "246900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "397700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170200000", "sellingGeneralAndAdministrative": "76700000", "netIncomeFromContinuingOperations": "-231800000" }, "balance": { "goodwill": "551200000", "inventory": "129800000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "16549400000", "longTermDebt": "5939700000", "shortTermDebt": "1413100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "338900000", "reportedCurrency": "USD", "retainedEarnings": "-2775900000", "totalLiabilities": "9356600000", "otherCurrentAssets": "16400000", "totalCurrentAssets": "728800000", "currentLongTermDebt": "1413100000", "longTermInvestments": "None", "shortTermInvestments": "17914100000", "currentNetReceivables": "535200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15820500000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14441600000", "shortLongTermDebtTotal": "7352800000", "totalShareholderEquity": "7081700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "432700000", "totalCurrentLiabilities": "2176800000", "otherNonCurrentLiabilities": "980300000", "totalNonCurrentLiabilities": "7179800000", "cashAndShortTermInvestments": "47400000", "commonStockSharesOutstanding": "129700000", "intangibleAssetsExcludingGoodwill": "338900000", "cashAndCashEquivalentsAtCarryingValue": "47400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-219600000", "profitLoss": "None", "dividendPayout": "124700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "31700000", "operatingCashflow": "122000000", "capitalExpenditures": "68800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32700000", "cashflowFromInvestment": "-105800000", "stockBasedCompensation": "41600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170200000", "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": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "income_statement": { "revenue": 934400000, "cost_of_revenue": 482500000, "gross_profit": 451900000, "ebit": 385300000, "ebitda": 557700000, "pretax_income": 297600000, "tax_provision": -8000000, "net_income": 288700000, "net_income_to_common": 288700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81800000, "total_current_assets": 803800000, "total_assets": 17085100000, "short_term_debt": 1252000000, "long_term_debt": 6072800000, "total_debt": 7324800000, "total_liabilities": 9509000000, "total_equity": 7455500000, "shares_outstanding": 124000000, "goodwill_and_intangibles": 1093300000 }, "cash_flow": { "operating_cash_flow": 201300000, "capital_expenditure": 72100000, "free_cash_flow": 273400000, "dividends_paid": 123600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335543, "ticker_id": 3828, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "385300000", "ebitda": "557700000", "netIncome": "288700000", "grossProfit": "451900000", "depreciation": "None", "totalRevenue": "934400000", "costOfRevenue": "482500000", "interestIncome": "5500000", "incomeBeforeTax": "297600000", "interestExpense": "87700000", "operatingIncome": "204700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-8000000", "reportedCurrency": "USD", "netInterestIncome": "-82200000", "nonInterestIncome": "None", "operatingExpenses": "247200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "482500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172400000", "sellingGeneralAndAdministrative": "74800000", "netIncomeFromContinuingOperations": "305600000" }, "balance": { "goodwill": "742600000", "inventory": "174800000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "17085100000", "longTermDebt": "6072800000", "shortTermDebt": "1252000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "350700000", "reportedCurrency": "USD", "retainedEarnings": "-2433300000", "totalLiabilities": "9509000000", "otherCurrentAssets": "None", "totalCurrentAssets": "803800000", "currentLongTermDebt": "1252000000", "longTermInvestments": "None", "shortTermInvestments": "18127200000", "currentNetReceivables": "547200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16281300000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14766200000", "shortLongTermDebtTotal": "7324800000", "totalShareholderEquity": "7455500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "513200000", "totalCurrentLiabilities": "2147600000", "otherNonCurrentLiabilities": "1025300000", "totalNonCurrentLiabilities": "7361400000", "cashAndShortTermInvestments": "81800000", "commonStockSharesOutstanding": "124000000", "intangibleAssetsExcludingGoodwill": "350700000", "cashAndCashEquivalentsAtCarryingValue": "81800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "289900000", "profitLoss": "None", "dividendPayout": "123600000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "201300000", "capitalExpenditures": "72100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-366800000", "cashflowFromInvestment": "142200000", "stockBasedCompensation": "-20200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 934400000, "cost_of_revenue": 482500000, "gross_profit": 451900000, "research_and_development": null, "selling_general_admin": 74800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 385300000, "depreciation_amortisation": 172400000, "ebitda": 557700000, "interest_expense": 87700000, "interest_income": null, "other_non_operating": null, "pretax_income": 297600000, "tax_provision": -8000000, "effective_tax_rate": null, "net_income": 288700000, "net_income_continuing_ops": 305600000, "net_income_to_common": 288700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81800000, "short_term_investments": 18127200000, "net_receivables": 547200000, "inventory": 174800000, "other_current_assets": null, "total_current_assets": 803800000, "net_ppe": null, "goodwill": 742600000, "intangible_assets": 350700000, "goodwill_and_intangibles": 1093300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16281300000, "total_assets": 17085100000, "short_term_debt": 1252000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2147600000, "long_term_debt": 6072800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7361400000, "total_liabilities": 9509000000, "total_debt": 7324800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2433300000, "total_equity": 7455500000, "shares_outstanding": 124000000, "operating_cash_flow": 201300000, "stock_based_compensation": -20200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 142200000, "dividends_paid": 123600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -366800000, "free_cash_flow": 273400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "385300000", "ebitda": "557700000", "netIncome": "288700000", "grossProfit": "451900000", "depreciation": "None", "totalRevenue": "934400000", "costOfRevenue": "482500000", "interestIncome": "5500000", "incomeBeforeTax": "297600000", "interestExpense": "87700000", "operatingIncome": "204700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-8000000", "reportedCurrency": "USD", "netInterestIncome": "-82200000", "nonInterestIncome": "None", "operatingExpenses": "247200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "482500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172400000", "sellingGeneralAndAdministrative": "74800000", "netIncomeFromContinuingOperations": "305600000" }, "balance": { "goodwill": "742600000", "inventory": "174800000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "17085100000", "longTermDebt": "6072800000", "shortTermDebt": "1252000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "350700000", "reportedCurrency": "USD", "retainedEarnings": "-2433300000", "totalLiabilities": "9509000000", "otherCurrentAssets": "None", "totalCurrentAssets": "803800000", "currentLongTermDebt": "1252000000", "longTermInvestments": "None", "shortTermInvestments": "18127200000", "currentNetReceivables": "547200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16281300000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14766200000", "shortLongTermDebtTotal": "7324800000", "totalShareholderEquity": "7455500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "513200000", "totalCurrentLiabilities": "2147600000", "otherNonCurrentLiabilities": "1025300000", "totalNonCurrentLiabilities": "7361400000", "cashAndShortTermInvestments": "81800000", "commonStockSharesOutstanding": "124000000", "intangibleAssetsExcludingGoodwill": "350700000", "cashAndCashEquivalentsAtCarryingValue": "81800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "289900000", "profitLoss": "None", "dividendPayout": "123600000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "201300000", "capitalExpenditures": "72100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-366800000", "cashflowFromInvestment": "142200000", "stockBasedCompensation": "-20200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172400000", "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": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "income_statement": { "revenue": 858700000, "cost_of_revenue": 462800000, "gross_profit": 395900000, "ebit": 149800000, "ebitda": 322600000, "pretax_income": 60000000, "tax_provision": 1600000, "net_income": 52100000, "net_income_to_common": 52100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104200000, "total_current_assets": 758200000, "total_assets": 17011100000, "short_term_debt": 1671900000, "long_term_debt": 6180900000, "total_debt": 7852800000, "total_liabilities": 10041300000, "total_equity": 6884300000, "shares_outstanding": 123700000, "goodwill_and_intangibles": 1085900000 }, "cash_flow": { "operating_cash_flow": 317400000, "capital_expenditure": 200000, "free_cash_flow": 317600000, "dividends_paid": 123100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335544, "ticker_id": 3828, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149800000", "ebitda": "322600000", "netIncome": "52100000", "grossProfit": "395900000", "depreciation": "None", "totalRevenue": "858700000", "costOfRevenue": "462800000", "interestIncome": "5300000", "incomeBeforeTax": "60000000", "interestExpense": "89800000", "operatingIncome": "157800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1600000", "reportedCurrency": "USD", "netInterestIncome": "-84500000", "nonInterestIncome": "None", "operatingExpenses": "238100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "462800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172800000", "sellingGeneralAndAdministrative": "65300000", "netIncomeFromContinuingOperations": "58400000" }, "balance": { "goodwill": "731700000", "inventory": "182300000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "17011100000", "longTermDebt": "6180900000", "shortTermDebt": "1671900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "354200000", "reportedCurrency": "USD", "retainedEarnings": "-2604100000", "totalLiabilities": "10041300000", "otherCurrentAssets": "-575900000", "totalCurrentAssets": "758200000", "currentLongTermDebt": "1671900000", "longTermInvestments": "None", "shortTermInvestments": "10700000", "currentNetReceivables": "471700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16252900000", "currentAccountsPayable": "1648700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7852800000", "totalShareholderEquity": "6884300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "526000000", "totalCurrentLiabilities": "2621200000", "otherNonCurrentLiabilities": "979500000", "totalNonCurrentLiabilities": "7420100000", "cashAndShortTermInvestments": "104200000", "commonStockSharesOutstanding": "123700000", "intangibleAssetsExcludingGoodwill": "354200000", "cashAndCashEquivalentsAtCarryingValue": "104200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29300000", "profitLoss": "None", "dividendPayout": "123100000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "317400000", "capitalExpenditures": "200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-146700000", "cashflowFromInvestment": "-198900000", "stockBasedCompensation": "10100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 858700000, "cost_of_revenue": 462800000, "gross_profit": 395900000, "research_and_development": null, "selling_general_admin": 65300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149800000, "depreciation_amortisation": 172800000, "ebitda": 322600000, "interest_expense": 89800000, "interest_income": null, "other_non_operating": null, "pretax_income": 60000000, "tax_provision": 1600000, "effective_tax_rate": null, "net_income": 52100000, "net_income_continuing_ops": 58400000, "net_income_to_common": 52100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104200000, "short_term_investments": 10700000, "net_receivables": 471700000, "inventory": 182300000, "other_current_assets": null, "total_current_assets": 758200000, "net_ppe": null, "goodwill": 731700000, "intangible_assets": 354200000, "goodwill_and_intangibles": 1085900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16252900000, "total_assets": 17011100000, "short_term_debt": 1671900000, "accounts_payable": 1648700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2621200000, "long_term_debt": 6180900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7420100000, "total_liabilities": 10041300000, "total_debt": 7852800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2604100000, "total_equity": 6884300000, "shares_outstanding": 123700000, "operating_cash_flow": 317400000, "stock_based_compensation": 10100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -198900000, "dividends_paid": 123100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -146700000, "free_cash_flow": 317600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "149800000", "ebitda": "322600000", "netIncome": "52100000", "grossProfit": "395900000", "depreciation": "None", "totalRevenue": "858700000", "costOfRevenue": "462800000", "interestIncome": "5300000", "incomeBeforeTax": "60000000", "interestExpense": "89800000", "operatingIncome": "157800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1600000", "reportedCurrency": "USD", "netInterestIncome": "-84500000", "nonInterestIncome": "None", "operatingExpenses": "238100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "462800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172800000", "sellingGeneralAndAdministrative": "65300000", "netIncomeFromContinuingOperations": "58400000" }, "balance": { "goodwill": "731700000", "inventory": "182300000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "17011100000", "longTermDebt": "6180900000", "shortTermDebt": "1671900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "354200000", "reportedCurrency": "USD", "retainedEarnings": "-2604100000", "totalLiabilities": "10041300000", "otherCurrentAssets": "-575900000", "totalCurrentAssets": "758200000", "currentLongTermDebt": "1671900000", "longTermInvestments": "None", "shortTermInvestments": "10700000", "currentNetReceivables": "471700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16252900000", "currentAccountsPayable": "1648700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7852800000", "totalShareholderEquity": "6884300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "526000000", "totalCurrentLiabilities": "2621200000", "otherNonCurrentLiabilities": "979500000", "totalNonCurrentLiabilities": "7420100000", "cashAndShortTermInvestments": "104200000", "commonStockSharesOutstanding": "123700000", "intangibleAssetsExcludingGoodwill": "354200000", "cashAndCashEquivalentsAtCarryingValue": "104200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29300000", "profitLoss": "None", "dividendPayout": "123100000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "317400000", "capitalExpenditures": "200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-146700000", "cashflowFromInvestment": "-198900000", "stockBasedCompensation": "10100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126300000", "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": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "income_statement": { "revenue": 464700000, "cost_of_revenue": 219600000, "gross_profit": 245100000, "ebit": 49200000, "ebitda": 170200000, "pretax_income": -40500000, "tax_provision": -3800000, "net_income": -24200000, "net_income_to_common": -24200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 132500000, "total_current_assets": 849100000, "total_assets": 17113300000, "short_term_debt": 1676700000, "long_term_debt": 6195300000, "total_debt": 7872000000, "total_liabilities": 10089700000, "total_equity": 6938700000, "shares_outstanding": 126600000, "goodwill_and_intangibles": 1093100000 }, "cash_flow": { "operating_cash_flow": 248100000, "capital_expenditure": 0, "free_cash_flow": 248100000, "dividends_paid": 121300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335545, "ticker_id": 3828, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49200000", "ebitda": "170200000", "netIncome": "-24200000", "grossProfit": "245100000", "depreciation": "None", "totalRevenue": "464700000", "costOfRevenue": "219600000", "interestIncome": "4600000", "incomeBeforeTax": "-40500000", "interestExpense": "89700000", "operatingIncome": "62300000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-3800000", "reportedCurrency": "USD", "netInterestIncome": "-85100000", "nonInterestIncome": "None", "operatingExpenses": "182800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "219600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121000000", "sellingGeneralAndAdministrative": "61800000", "netIncomeFromContinuingOperations": "-25500000" }, "balance": { "goodwill": "731400000", "inventory": "191000000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "17113300000", "longTermDebt": "6195300000", "shortTermDebt": "1676700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "361700000", "reportedCurrency": "USD", "retainedEarnings": "-2540600000", "totalLiabilities": "10089700000", "otherCurrentAssets": "-849100000", "totalCurrentAssets": "849100000", "currentLongTermDebt": "1676700000", "longTermInvestments": "None", "shortTermInvestments": "12200000", "currentNetReceivables": "525600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16264200000", "currentAccountsPayable": "1503700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7872000000", "totalShareholderEquity": "6938700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "490100000", "totalCurrentLiabilities": "2647200000", "otherNonCurrentLiabilities": "987500000", "totalNonCurrentLiabilities": "7442500000", "cashAndShortTermInvestments": "132500000", "commonStockSharesOutstanding": "126600000", "intangibleAssetsExcludingGoodwill": "361700000", "cashAndCashEquivalentsAtCarryingValue": "132500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38800000", "profitLoss": "None", "dividendPayout": "121300000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "248100000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25400000", "cashflowFromInvestment": "-132699999", "stockBasedCompensation": "10100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 464700000, "cost_of_revenue": 219600000, "gross_profit": 245100000, "research_and_development": null, "selling_general_admin": 61800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49200000, "depreciation_amortisation": 121000000, "ebitda": 170200000, "interest_expense": 89700000, "interest_income": null, "other_non_operating": null, "pretax_income": -40500000, "tax_provision": -3800000, "effective_tax_rate": null, "net_income": -24200000, "net_income_continuing_ops": -25500000, "net_income_to_common": -24200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 132500000, "short_term_investments": 12200000, "net_receivables": 525600000, "inventory": 191000000, "other_current_assets": null, "total_current_assets": 849100000, "net_ppe": null, "goodwill": 731400000, "intangible_assets": 361700000, "goodwill_and_intangibles": 1093100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16264200000, "total_assets": 17113300000, "short_term_debt": 1676700000, "accounts_payable": 1503700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2647200000, "long_term_debt": 6195300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7442500000, "total_liabilities": 10089700000, "total_debt": 7872000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2540600000, "total_equity": 6938700000, "shares_outstanding": 126600000, "operating_cash_flow": 248100000, "stock_based_compensation": 10100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132699999, "dividends_paid": 121300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25400000, "free_cash_flow": 248100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49200000", "ebitda": "170200000", "netIncome": "-24200000", "grossProfit": "245100000", "depreciation": "None", "totalRevenue": "464700000", "costOfRevenue": "219600000", "interestIncome": "4600000", "incomeBeforeTax": "-40500000", "interestExpense": "89700000", "operatingIncome": "62300000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-3800000", "reportedCurrency": "USD", "netInterestIncome": "-85100000", "nonInterestIncome": "None", "operatingExpenses": "182800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "219600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121000000", "sellingGeneralAndAdministrative": "61800000", "netIncomeFromContinuingOperations": "-25500000" }, "balance": { "goodwill": "731400000", "inventory": "191000000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "17113300000", "longTermDebt": "6195300000", "shortTermDebt": "1676700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "361700000", "reportedCurrency": "USD", "retainedEarnings": "-2540600000", "totalLiabilities": "10089700000", "otherCurrentAssets": "-849100000", "totalCurrentAssets": "849100000", "currentLongTermDebt": "1676700000", "longTermInvestments": "None", "shortTermInvestments": "12200000", "currentNetReceivables": "525600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16264200000", "currentAccountsPayable": "1503700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7872000000", "totalShareholderEquity": "6938700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "490100000", "totalCurrentLiabilities": "2647200000", "otherNonCurrentLiabilities": "987500000", "totalNonCurrentLiabilities": "7442500000", "cashAndShortTermInvestments": "132500000", "commonStockSharesOutstanding": "126600000", "intangibleAssetsExcludingGoodwill": "361700000", "cashAndCashEquivalentsAtCarryingValue": "132500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38800000", "profitLoss": "None", "dividendPayout": "121300000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "248100000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25400000", "cashflowFromInvestment": "-132699999", "stockBasedCompensation": "10100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121000000", "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": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "income_statement": { "revenue": 721900000, "cost_of_revenue": 392900000, "gross_profit": 329000000, "ebit": -375300000, "ebitda": -197600000, "pretax_income": -461800000, "tax_provision": -7700000, "net_income": -436100000, "net_income_to_common": -436100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29200000, "total_current_assets": 726100000, "total_assets": 16940700000, "short_term_debt": 2065100000, "long_term_debt": 5712200000, "total_debt": 7777300000, "total_liabilities": 9767700000, "total_equity": 7082800000, "shares_outstanding": 123500000, "goodwill_and_intangibles": 1102500000 }, "cash_flow": { "operating_cash_flow": 119900000, "capital_expenditure": 789500000, "free_cash_flow": 909400000, "dividends_paid": 121200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335546, "ticker_id": 3828, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-375300000", "ebitda": "-197600000", "netIncome": "-436100000", "grossProfit": "329000000", "depreciation": "None", "totalRevenue": "721900000", "costOfRevenue": "392900000", "interestIncome": "4800000", "incomeBeforeTax": "-461800000", "interestExpense": "86500000", "operatingIncome": "73500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-7700000", "reportedCurrency": "USD", "netInterestIncome": "-81700000", "nonInterestIncome": "None", "operatingExpenses": "255500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "392900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177700000", "sellingGeneralAndAdministrative": "77800000", "netIncomeFromContinuingOperations": "-454100000" }, "balance": { "goodwill": "733000000", "inventory": "205600000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "16940700000", "longTermDebt": "5712200000", "shortTermDebt": "2065100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "369500000", "reportedCurrency": "USD", "retainedEarnings": "-2397500000", "totalLiabilities": "9767700000", "otherCurrentAssets": "13500000", "totalCurrentAssets": "726100000", "currentLongTermDebt": "2065100000", "longTermInvestments": "None", "shortTermInvestments": "11700000", "currentNetReceivables": "477800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16214600000", "currentAccountsPayable": "2673900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7777300000", "totalShareholderEquity": "7082800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "431900000", "totalCurrentLiabilities": "2841500000", "otherNonCurrentLiabilities": "953100000", "totalNonCurrentLiabilities": "6926200000", "cashAndShortTermInvestments": "29200000", "commonStockSharesOutstanding": "123500000", "intangibleAssetsExcludingGoodwill": "369500000", "cashAndCashEquivalentsAtCarryingValue": "29200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77600000", "profitLoss": "None", "dividendPayout": "121200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-110300000", "operatingCashflow": "119900000", "capitalExpenditures": "789500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36000000", "cashflowFromInvestment": "-104000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 721900000, "cost_of_revenue": 392900000, "gross_profit": 329000000, "research_and_development": null, "selling_general_admin": 77800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -375300000, "depreciation_amortisation": 177700000, "ebitda": -197600000, "interest_expense": 86500000, "interest_income": null, "other_non_operating": null, "pretax_income": -461800000, "tax_provision": -7700000, "effective_tax_rate": null, "net_income": -436100000, "net_income_continuing_ops": -454100000, "net_income_to_common": -436100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29200000, "short_term_investments": 11700000, "net_receivables": 477800000, "inventory": 205600000, "other_current_assets": null, "total_current_assets": 726100000, "net_ppe": null, "goodwill": 733000000, "intangible_assets": 369500000, "goodwill_and_intangibles": 1102500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16214600000, "total_assets": 16940700000, "short_term_debt": 2065100000, "accounts_payable": 2673900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2841500000, "long_term_debt": 5712200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6926200000, "total_liabilities": 9767700000, "total_debt": 7777300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2397500000, "total_equity": 7082800000, "shares_outstanding": 123500000, "operating_cash_flow": 119900000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 789500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104000000, "dividends_paid": 121200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36000000, "free_cash_flow": 909400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-375300000", "ebitda": "-197600000", "netIncome": "-436100000", "grossProfit": "329000000", "depreciation": "None", "totalRevenue": "721900000", "costOfRevenue": "392900000", "interestIncome": "4800000", "incomeBeforeTax": "-461800000", "interestExpense": "86500000", "operatingIncome": "73500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-7700000", "reportedCurrency": "USD", "netInterestIncome": "-81700000", "nonInterestIncome": "None", "operatingExpenses": "255500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "392900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177700000", "sellingGeneralAndAdministrative": "77800000", "netIncomeFromContinuingOperations": "-454100000" }, "balance": { "goodwill": "733000000", "inventory": "205600000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "16940700000", "longTermDebt": "5712200000", "shortTermDebt": "2065100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "369500000", "reportedCurrency": "USD", "retainedEarnings": "-2397500000", "totalLiabilities": "9767700000", "otherCurrentAssets": "13500000", "totalCurrentAssets": "726100000", "currentLongTermDebt": "2065100000", "longTermInvestments": "None", "shortTermInvestments": "11700000", "currentNetReceivables": "477800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16214600000", "currentAccountsPayable": "2673900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7777300000", "totalShareholderEquity": "7082800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "431900000", "totalCurrentLiabilities": "2841500000", "otherNonCurrentLiabilities": "953100000", "totalNonCurrentLiabilities": "6926200000", "cashAndShortTermInvestments": "29200000", "commonStockSharesOutstanding": "123500000", "intangibleAssetsExcludingGoodwill": "369500000", "cashAndCashEquivalentsAtCarryingValue": "29200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77600000", "profitLoss": "None", "dividendPayout": "121200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-110300000", "operatingCashflow": "119900000", "capitalExpenditures": "789500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36000000", "cashflowFromInvestment": "-104000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177700000", "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": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "income_statement": { "revenue": 968100000, "cost_of_revenue": 483300000, "gross_profit": 484800000, "ebit": 222800000, "ebitda": 385400000, "pretax_income": 137900000, "tax_provision": 2300000, "net_income": 120100000, "net_income_to_common": 120100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62000000, "total_current_assets": 1226800000, "total_assets": 17605300000, "short_term_debt": 2084900000, "long_term_debt": 5536400000, "total_debt": 7621300000, "total_liabilities": 9769500000, "total_equity": 7739800000, "shares_outstanding": 123500000, "goodwill_and_intangibles": 1458800000 }, "cash_flow": { "operating_cash_flow": 223000000, "capital_expenditure": 51400000, "free_cash_flow": 274400000, "dividends_paid": 120400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335548, "ticker_id": 3828, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "222800000", "ebitda": "385400000", "netIncome": "120100000", "grossProfit": "484800000", "depreciation": "None", "totalRevenue": "968100000", "costOfRevenue": "483300000", "interestIncome": "15200000", "incomeBeforeTax": "137900000", "interestExpense": "84900000", "operatingIncome": "255200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2300000", "reportedCurrency": "USD", "netInterestIncome": "-69700000", "nonInterestIncome": "None", "operatingExpenses": "229600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "483300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162600000", "sellingGeneralAndAdministrative": "67000000", "netIncomeFromContinuingOperations": "180400000" }, "balance": { "goodwill": "1084100000", "inventory": "219800000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "17605300000", "longTermDebt": "5536400000", "shortTermDebt": "2084900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "374700000", "reportedCurrency": "USD", "retainedEarnings": "-1848200000", "totalLiabilities": "9769500000", "otherCurrentAssets": "-1114000000", "totalCurrentAssets": "1226800000", "currentLongTermDebt": "2084900000", "longTermInvestments": "None", "shortTermInvestments": "112800000", "currentNetReceivables": "832200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16378500000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14268300000", "shortLongTermDebtTotal": "9763900000", "totalShareholderEquity": "7739800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "498400000", "totalCurrentLiabilities": "2956000000", "otherNonCurrentLiabilities": "928900000", "totalNonCurrentLiabilities": "6813500000", "cashAndShortTermInvestments": "62000000", "commonStockSharesOutstanding": "123500000", "intangibleAssetsExcludingGoodwill": "374700000", "cashAndCashEquivalentsAtCarryingValue": "62000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "162600000", "profitLoss": "None", "dividendPayout": "120400000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "223000000", "capitalExpenditures": "51400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6900000", "cashflowFromInvestment": "-817800000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 968100000, "cost_of_revenue": 483300000, "gross_profit": 484800000, "research_and_development": null, "selling_general_admin": 67000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 222800000, "depreciation_amortisation": 162600000, "ebitda": 385400000, "interest_expense": 84900000, "interest_income": null, "other_non_operating": null, "pretax_income": 137900000, "tax_provision": 2300000, "effective_tax_rate": null, "net_income": 120100000, "net_income_continuing_ops": 180400000, "net_income_to_common": 120100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62000000, "short_term_investments": 112800000, "net_receivables": 832200000, "inventory": 219800000, "other_current_assets": null, "total_current_assets": 1226800000, "net_ppe": null, "goodwill": 1084100000, "intangible_assets": 374700000, "goodwill_and_intangibles": 1458800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16378500000, "total_assets": 17605300000, "short_term_debt": 2084900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2956000000, "long_term_debt": 5536400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6813500000, "total_liabilities": 9769500000, "total_debt": 7621300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1848200000, "total_equity": 7739800000, "shares_outstanding": 123500000, "operating_cash_flow": 223000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -817800000, "dividends_paid": 120400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6900000, "free_cash_flow": 274400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "222800000", "ebitda": "385400000", "netIncome": "120100000", "grossProfit": "484800000", "depreciation": "None", "totalRevenue": "968100000", "costOfRevenue": "483300000", "interestIncome": "15200000", "incomeBeforeTax": "137900000", "interestExpense": "84900000", "operatingIncome": "255200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2300000", "reportedCurrency": "USD", "netInterestIncome": "-69700000", "nonInterestIncome": "None", "operatingExpenses": "229600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "483300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162600000", "sellingGeneralAndAdministrative": "67000000", "netIncomeFromContinuingOperations": "180400000" }, "balance": { "goodwill": "1084100000", "inventory": "219800000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "17605300000", "longTermDebt": "5536400000", "shortTermDebt": "2084900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "374700000", "reportedCurrency": "USD", "retainedEarnings": "-1848200000", "totalLiabilities": "9769500000", "otherCurrentAssets": "-1114000000", "totalCurrentAssets": "1226800000", "currentLongTermDebt": "2084900000", "longTermInvestments": "None", "shortTermInvestments": "112800000", "currentNetReceivables": "832200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16378500000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14268300000", "shortLongTermDebtTotal": "9763900000", "totalShareholderEquity": "7739800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "498400000", "totalCurrentLiabilities": "2956000000", "otherNonCurrentLiabilities": "928900000", "totalNonCurrentLiabilities": "6813500000", "cashAndShortTermInvestments": "62000000", "commonStockSharesOutstanding": "123500000", "intangibleAssetsExcludingGoodwill": "374700000", "cashAndCashEquivalentsAtCarryingValue": "62000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "162600000", "profitLoss": "None", "dividendPayout": "120400000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "223000000", "capitalExpenditures": "51400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6900000", "cashflowFromInvestment": "-817800000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149700000", "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": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "income_statement": { "revenue": 849400000, "cost_of_revenue": 461000000, "gross_profit": 388400000, "ebit": -134400000, "ebitda": 29700000, "pretax_income": -214500000, "tax_provision": -2300000, "net_income": -207600000, "net_income_to_common": -207600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68700000, "total_current_assets": 1149000000, "total_assets": 17561400000, "short_term_debt": 2002900000, "long_term_debt": 5549200000, "total_debt": 7552100000, "total_liabilities": 9772900000, "total_equity": 7708100000, "shares_outstanding": 123400000, "goodwill_and_intangibles": 1489600000 }, "cash_flow": { "operating_cash_flow": 255400000, "capital_expenditure": 262900000, "free_cash_flow": 518300000, "dividends_paid": 121200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335549, "ticker_id": 3828, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:12.276908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-134400000", "ebitda": "29700000", "netIncome": "-207600000", "grossProfit": "388400000", "depreciation": "None", "totalRevenue": "849400000", "costOfRevenue": "461000000", "interestIncome": "14000000", "incomeBeforeTax": "-214500000", "interestExpense": "80100000", "operatingIncome": "161600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-2300000", "reportedCurrency": "USD", "netInterestIncome": "-66100000", "nonInterestIncome": "None", "operatingExpenses": "226800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1200000", "costofGoodsAndServicesSold": "461000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164100000", "sellingGeneralAndAdministrative": "62700000", "netIncomeFromContinuingOperations": "97500000" }, "balance": { "goodwill": "1104200000", "inventory": "236600000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "17561400000", "longTermDebt": "5549200000", "shortTermDebt": "2002900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "385400000", "reportedCurrency": "USD", "retainedEarnings": "-1898200000", "totalLiabilities": "9772900000", "otherCurrentAssets": "-1038600000", "totalCurrentAssets": "1149000000", "currentLongTermDebt": "2002900000", "longTermInvestments": "None", "shortTermInvestments": "110400000", "currentNetReceivables": "733300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16412400000", "currentAccountsPayable": "471600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13987500000", "shortLongTermDebtTotal": "9616900000", "totalShareholderEquity": "7708100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "471600000", "totalCurrentLiabilities": "2905400000", "otherNonCurrentLiabilities": "958300000", "totalNonCurrentLiabilities": "6867500000", "cashAndShortTermInvestments": "68700000", "commonStockSharesOutstanding": "123400000", "intangibleAssetsExcludingGoodwill": "385400000", "cashAndCashEquivalentsAtCarryingValue": "68700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89800000", "profitLoss": "None", "dividendPayout": "121200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "255400000", "capitalExpenditures": "262900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2200000", "cashflowFromInvestment": "-259900000", "stockBasedCompensation": "9900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 849400000, "cost_of_revenue": 461000000, "gross_profit": 388400000, "research_and_development": null, "selling_general_admin": 62700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -134400000, "depreciation_amortisation": 164100000, "ebitda": 29700000, "interest_expense": 80100000, "interest_income": null, "other_non_operating": null, "pretax_income": -214500000, "tax_provision": -2300000, "effective_tax_rate": null, "net_income": -207600000, "net_income_continuing_ops": 97500000, "net_income_to_common": -207600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68700000, "short_term_investments": 110400000, "net_receivables": 733300000, "inventory": 236600000, "other_current_assets": null, "total_current_assets": 1149000000, "net_ppe": null, "goodwill": 1104200000, "intangible_assets": 385400000, "goodwill_and_intangibles": 1489600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16412400000, "total_assets": 17561400000, "short_term_debt": 2002900000, "accounts_payable": 471600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2905400000, "long_term_debt": 5549200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6867500000, "total_liabilities": 9772900000, "total_debt": 7552100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1898200000, "total_equity": 7708100000, "shares_outstanding": 123400000, "operating_cash_flow": 255400000, "stock_based_compensation": 9900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 262900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -259900000, "dividends_paid": 121200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2200000, "free_cash_flow": 518300000, "net_change_in_cash": -6700000 }, "raw_data": { "income": { "ebit": "-134400000", "ebitda": "29700000", "netIncome": "-207600000", "grossProfit": "388400000", "depreciation": "None", "totalRevenue": "849400000", "costOfRevenue": "461000000", "interestIncome": "14000000", "incomeBeforeTax": "-214500000", "interestExpense": "80100000", "operatingIncome": "161600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-2300000", "reportedCurrency": "USD", "netInterestIncome": "-66100000", "nonInterestIncome": "None", "operatingExpenses": "226800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1200000", "costofGoodsAndServicesSold": "461000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164100000", "sellingGeneralAndAdministrative": "62700000", "netIncomeFromContinuingOperations": "97500000" }, "balance": { "goodwill": "1104200000", "inventory": "236600000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "17561400000", "longTermDebt": "5549200000", "shortTermDebt": "2002900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "385400000", "reportedCurrency": "USD", "retainedEarnings": "-1898200000", "totalLiabilities": "9772900000", "otherCurrentAssets": "-1038600000", "totalCurrentAssets": "1149000000", "currentLongTermDebt": "2002900000", "longTermInvestments": "None", "shortTermInvestments": "110400000", "currentNetReceivables": "733300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16412400000", "currentAccountsPayable": "471600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13987500000", "shortLongTermDebtTotal": "9616900000", "totalShareholderEquity": "7708100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "471600000", "totalCurrentLiabilities": "2905400000", "otherNonCurrentLiabilities": "958300000", "totalNonCurrentLiabilities": "6867500000", "cashAndShortTermInvestments": "68700000", "commonStockSharesOutstanding": "123400000", "intangibleAssetsExcludingGoodwill": "385400000", "cashAndCashEquivalentsAtCarryingValue": "68700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89800000", "profitLoss": "None", "dividendPayout": "121200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "255400000", "capitalExpenditures": "262900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2200000", "cashflowFromInvestment": "-259900000", "stockBasedCompensation": "9900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164100000", "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "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" ] } } }