{ "ticker": { "uuid": "c510fdbc-af3c-4b02-be55-0fd4e8b5e105", "symbol": "PBA", "name": "Pembina Pipeline Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/c510fdbc-af3c-4b02-be55-0fd4e8b5e105/", "api_url": "https://sharemaestro.com/factors/api/tickers/c510fdbc-af3c-4b02-be55-0fd4e8b5e105/" }, "ticker_metadata": { "id": 3072, "uuid": "c510fdbc-af3c-4b02-be55-0fd4e8b5e105", "symbol": "PBA", "name": "Pembina Pipeline Corp", "asset_type": "equity", "market_cap": 27658863000, "stock_exchange_id": 3, "industry": "Oil & Gas Midstream", "sector": "Energy", "description": "Pembina Pipeline Corporation provides transportation and midstream services for the energy industry. The company is headquartered in Calgary, Canada.", "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": "c510fdbc-af3c-4b02-be55-0fd4e8b5e105", "symbol": "PBA", "name": "Pembina Pipeline Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/c510fdbc-af3c-4b02-be55-0fd4e8b5e105/", "api_url": "https://sharemaestro.com/factors/api/tickers/c510fdbc-af3c-4b02-be55-0fd4e8b5e105/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.59, "value": 0.33, "quality": 0.67, "momentum": 0.78, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 48.82, "market_cap": 28413240000, "pe_ratio": 16.7998, "earnings_yield": 0.0595, "ebitda_to_ev": 0.0887, "shareholder_yield": 0.0627, "roe": 0.0998, "piotroski_f_score": 5, "momentum_12_1": 0.2821, "volatility_252d": 0.2319 }, "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": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:12.545935+00:00", "batch_id": "" }, "size": { "price_close": 48.82, "market_cap": 28413240000, "market_cap_usd": 28413240000, "enterprise_value": 41631552807, "shares_outstanding": 582000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 16.7998, "pb_ratio": 1.677, "ptbv_ratio": 2.6824, "ps_ratio": 3.7547, "pcf_ratio": 10.1882, "pfcf_ratio": 7.8875, "ev_ebitda": 11.2782, "ev_ebit": 15.4206, "ev_sales": 5.5015, "ev_fcf": 11.5568, "earnings_yield": 0.0595, "fcf_yield": 0.0865, "price_to_sales": 3.7547, "price_to_book": 1.677, "price_to_cashflow": 10.1882, "ebitda_to_ev": 0.0887, "sales_yield": 0.1818 }, "yield": { "dividend_yield": 0.0627, "buyback_yield": 0, "shareholder_yield": 0.0627, "debt_paydown_yield": null, "total_yield": 0.0627 }, "quality": { "gross_margin": 0.4046, "operating_margin": 0.3568, "net_margin": 0.2235, "ebitda_margin": 0.4878, "fcf_margin": 0.476, "roe": 0.0998, "roa": 0.0466, "roic": 0.0688, "roc_greenblatt": null, "asset_turnover": 0.2087, "cash_conversion": 2.1299, "accruals_ratio": -0.0303, "sbc_to_revenue": -0.0128, "piotroski_f_score": 5, "altman_z_score": 1.2351, "earnings_stability_5y": 0.1949, "revenue_stability_5y": 0.24, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0844, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.1406, "net_debt_to_ebitda": 3.5809, "debt_to_assets": 0.3692, "interest_coverage": 4.4449, "current_ratio": 0.833, "quick_ratio": 0.6753, "net_debt": 13218312807, "local_beta": -0.0003, "volatility_252d": 0.2319, "volatility_60d": 0.5536, "max_drawdown_12m": -0.1181, "risk_adjusted_momentum": 1.2162 }, "growth": { "revenue_growth_1y": -0.0722, "revenue_growth_3y_cagr": -0.125, "revenue_growth_5y_cagr": 0.0549, "eps_growth_1y": -0.1228, "eps_growth_3y_cagr": -0.1708, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0009, "book_value_growth_1y": -0.0554, "revenue_growth": -0.0722, "earnings_growth": -0.1228 }, "momentum": { "price_return_1m": 0.0678, "price_return_3m": 0.1083, "price_return_6m": 0.2651, "price_return_9m": 0.3353, "price_return_12m": 0.369, "price_return_12m_ex1m": 0.2821, "momentum_6m": 0.2651, "momentum_12m": 0.369, "momentum_12_1": 0.2821, "distance_from_52w_high": -0.0153, "distance_from_52w_low": 0.4286, "relative_strength": 0.269 }, "raw_ttm": { "revenue_ttm": 7567339090, "gross_profit_ttm": 3062054490, "ebit_ttm": 2699728873, "ebitda_ttm": 3691341343, "net_income_ttm": 1691286963, "eps_diluted_ttm": 2.906, "operating_cash_flow_ttm": 2788845054, "capital_expenditure_ttm": 813483257, "fcf_ttm": 3602328311, "dividends_paid_ttm": 1780144829, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 607377302, "cash_and_equivalents": 173447077, "total_current_assets": 1715421676, "total_current_liabilities": 2059308079, "net_ppe": null, "total_assets": 36267483180, "total_debt": 13391759884, "total_equity": 16942671484, "net_working_capital": 165426404, "book_value_per_share": 29.1111, "retained_earnings": -2332010998, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 10592302754, "tangible_book_per_share": 18.1998 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 45, "rank_pb": 43, "rank_ptbv": 52, "rank_ps": 71, "rank_pcf": 44, "rank_ev_ebitda": 46, "rank_ev_ebit": 58, "rank_earnings_yield": 45, "rank_fcf_yield": 47, "rank_dividend_yield": 11, "rank_shareholder_yield": 12, "rank_total_yield": 12, "rank_roe": 44, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 56, "rank_fcf_margin": 16, "rank_piotroski": 67, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 75, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 31, "rank_momentum_12m_ex1m": 38, "rank_relative_strength": 29 }, "composites": { "value_composite": 67, "quality_composite": 33, "momentum_composite": 22, "growth_composite": 94, "yield_composite": 8, "svqf_composite": 23, "vc1_composite": 34, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 41, "quality_value_composite": 0.4702, "os_score": 0.59, "value_percentile": 0.33, "quality_percentile": 0.67, "momentum_percentile": 0.78, "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": 26, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4741, "ticker_id": 3072, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:12.545935+00:00", "batch_id": "", "os_score_delta": null, "price_close": 48.82, "market_cap": 28413240000, "market_cap_usd": 28413240000, "enterprise_value": 41631552807, "shares_outstanding": 582000000, "fx_rate_to_usd": null, "pe_ratio": 16.79977474, "pb_ratio": 1.67702242, "ptbv_ratio": 2.68244221, "ps_ratio": 3.75472008, "pcf_ratio": 10.18817448, "pfcf_ratio": 7.88746542, "ev_ebitda": 11.27816394, "ev_ebit": 15.42064213, "ev_sales": 5.50147843, "ev_fcf": 11.5568458, "earnings_yield": 0.05952461, "fcf_yield": 0.0865288, "dividend_yield": 0.06265195, "buyback_yield": 0, "shareholder_yield": 0.06265195, "debt_paydown_yield": null, "total_yield": 0.06265195, "gross_margin": 0.40464085, "operating_margin": 0.35676066, "net_margin": 0.22349824, "ebitda_margin": 0.48779912, "fcf_margin": 0.47603633, "roe": 0.0998241, "roa": 0.0466337, "roic": 0.06879308, "roc_greenblatt": null, "asset_turnover": 0.20865355, "cash_conversion": 2.12993323, "accruals_ratio": -0.03026287, "sbc_to_revenue": -0.01281824, "debt_to_equity": 1.14060004, "net_debt_to_ebitda": 3.58089691, "debt_to_assets": 0.36924977, "interest_coverage": 4.44489589, "current_ratio": 0.83300876, "quick_ratio": 0.67526777, "net_debt": 13218312807, "revenue_growth_1y": -0.0721752, "revenue_growth_3y_cagr": -0.12501736, "revenue_growth_5y_cagr": 0.05493672, "eps_growth_1y": -0.12277647, "eps_growth_3y_cagr": -0.17077908, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.00088169, "book_value_growth_1y": -0.05537003, "piotroski_f_score": 5, "altman_z_score": 1.23508375, "earnings_stability_5y": 0.19487, "revenue_stability_5y": 0.239958, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06780402, "price_return_3m": 0.10834391, "price_return_6m": 0.26513392, "price_return_9m": 0.33527343, "price_return_12m": 0.36898336, "price_return_12m_ex1m": 0.28205488, "distance_from_52w_high": -0.01532876, "distance_from_52w_low": 0.42855471, "relative_strength": 0.26901978, "local_beta": -0.0003, "volatility_252d": 0.23192, "volatility_60d": 0.553623, "max_drawdown_12m": -0.11808061, "revenue_ttm": 7567339090, "gross_profit_ttm": 3062054490, "ebit_ttm": 2699728873, "ebitda_ttm": 3691341343, "net_income_ttm": 1691286963, "eps_diluted_ttm": 2.90599135, "operating_cash_flow_ttm": 2788845054, "capital_expenditure_ttm": 813483257, "fcf_ttm": 3602328311, "dividends_paid_ttm": 1780144829, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 607377302, "cash_and_equivalents": 173447077, "total_current_assets": 1715421676, "total_current_liabilities": 2059308079, "net_ppe": null, "total_assets": 36267483180, "total_debt": 13391759884, "total_equity": 16942671484, "net_working_capital": 165426404, "book_value_per_share": 29.11111939, "retained_earnings": -2332010998, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 10592302754, "tangible_book_per_share": 18.19983291, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 45, "rank_pb": 43, "rank_ptbv": 52, "rank_ps": 71, "rank_pcf": 44, "rank_ev_ebitda": 46, "rank_ev_ebit": 58, "rank_earnings_yield": 45, "rank_fcf_yield": 47, "rank_dividend_yield": 11, "rank_shareholder_yield": 12, "rank_total_yield": 12, "rank_roe": 44, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 56, "rank_fcf_margin": 16, "rank_piotroski": 67, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 75, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 31, "rank_momentum_12m_ex1m": 38, "rank_relative_strength": 29, "value_composite": 67, "quality_composite": 33, "momentum_composite": 22, "growth_composite": 94, "yield_composite": 8, "svqf_composite": 23, "vc1_composite": 34, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 48.82, "os": 0.59, "value": 0.33, "quality": 0.67, "momentum": 0.78, "confidence": 1, "coverage": 1, "pe_ratio": 16.7998, "earnings_yield": 0.0595, "shareholder_yield": 0.0627, "roe": 0.0998, "momentum_12_1": 0.2821, "complete_fields": { "id": 4741, "ticker_id": 3072, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:12.545935+00:00", "batch_id": "", "os_score_delta": null, "price_close": 48.82, "market_cap": 28413240000, "market_cap_usd": 28413240000, "enterprise_value": 41631552807, "shares_outstanding": 582000000, "fx_rate_to_usd": null, "pe_ratio": 16.79977474, "pb_ratio": 1.67702242, "ptbv_ratio": 2.68244221, "ps_ratio": 3.75472008, "pcf_ratio": 10.18817448, "pfcf_ratio": 7.88746542, "ev_ebitda": 11.27816394, "ev_ebit": 15.42064213, "ev_sales": 5.50147843, "ev_fcf": 11.5568458, "earnings_yield": 0.05952461, "fcf_yield": 0.0865288, "dividend_yield": 0.06265195, "buyback_yield": 0, "shareholder_yield": 0.06265195, "debt_paydown_yield": null, "total_yield": 0.06265195, "gross_margin": 0.40464085, "operating_margin": 0.35676066, "net_margin": 0.22349824, "ebitda_margin": 0.48779912, "fcf_margin": 0.47603633, "roe": 0.0998241, "roa": 0.0466337, "roic": 0.06879308, "roc_greenblatt": null, "asset_turnover": 0.20865355, "cash_conversion": 2.12993323, "accruals_ratio": -0.03026287, "sbc_to_revenue": -0.01281824, "debt_to_equity": 1.14060004, "net_debt_to_ebitda": 3.58089691, "debt_to_assets": 0.36924977, "interest_coverage": 4.44489589, "current_ratio": 0.83300876, "quick_ratio": 0.67526777, "net_debt": 13218312807, "revenue_growth_1y": -0.0721752, "revenue_growth_3y_cagr": -0.12501736, "revenue_growth_5y_cagr": 0.05493672, "eps_growth_1y": -0.12277647, "eps_growth_3y_cagr": -0.17077908, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.00088169, "book_value_growth_1y": -0.05537003, "piotroski_f_score": 5, "altman_z_score": 1.23508375, "earnings_stability_5y": 0.19487, "revenue_stability_5y": 0.239958, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06780402, "price_return_3m": 0.10834391, "price_return_6m": 0.26513392, "price_return_9m": 0.33527343, "price_return_12m": 0.36898336, "price_return_12m_ex1m": 0.28205488, "distance_from_52w_high": -0.01532876, "distance_from_52w_low": 0.42855471, "relative_strength": 0.26901978, "local_beta": -0.0003, "volatility_252d": 0.23192, "volatility_60d": 0.553623, "max_drawdown_12m": -0.11808061, "revenue_ttm": 7567339090, "gross_profit_ttm": 3062054490, "ebit_ttm": 2699728873, "ebitda_ttm": 3691341343, "net_income_ttm": 1691286963, "eps_diluted_ttm": 2.90599135, "operating_cash_flow_ttm": 2788845054, "capital_expenditure_ttm": 813483257, "fcf_ttm": 3602328311, "dividends_paid_ttm": 1780144829, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 607377302, "cash_and_equivalents": 173447077, "total_current_assets": 1715421676, "total_current_liabilities": 2059308079, "net_ppe": null, "total_assets": 36267483180, "total_debt": 13391759884, "total_equity": 16942671484, "net_working_capital": 165426404, "book_value_per_share": 29.11111939, "retained_earnings": -2332010998, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 10592302754, "tangible_book_per_share": 18.19983291, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 45, "rank_pb": 43, "rank_ptbv": 52, "rank_ps": 71, "rank_pcf": 44, "rank_ev_ebitda": 46, "rank_ev_ebit": 58, "rank_earnings_yield": 45, "rank_fcf_yield": 47, "rank_dividend_yield": 11, "rank_shareholder_yield": 12, "rank_total_yield": 12, "rank_roe": 44, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 56, "rank_fcf_margin": 16, "rank_piotroski": 67, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 75, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 31, "rank_momentum_12m_ex1m": 38, "rank_relative_strength": 29, "value_composite": 67, "quality_composite": 33, "momentum_composite": 22, "growth_composite": 94, "yield_composite": 8, "svqf_composite": 23, "vc1_composite": 34, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "income_statement": { "revenue": 7778000000, "cost_of_revenue": 4794000000, "gross_profit": 2984000000, "ebit": 2793521633, "ebitda": 3780521633, "pretax_income": 2207000000, "tax_provision": 513000000, "net_income": 1694000000, "net_income_to_common": 1694000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106000000, "total_current_assets": 1259000000, "total_assets": 35555000000, "short_term_debt": 683000000, "long_term_debt": 12088000000, "total_debt": 12771000000, "total_liabilities": 18784000000, "total_equity": 16771000000, "shares_outstanding": 582000000, "goodwill_and_intangibles": 11333000000 }, "cash_flow": { "operating_cash_flow": 3301000000, "capital_expenditure": 812000000, "free_cash_flow": 4113000000, "dividends_paid": 1772000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312841, "ticker_id": 3072, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2793521633", "ebitda": "3780521633", "netIncome": "1694000000", "grossProfit": "2984000000", "depreciation": "None", "totalRevenue": "7778000000", "costOfRevenue": "4794000000", "interestIncome": "11000000", "incomeBeforeTax": "2207000000", "interestExpense": "586521633", "operatingIncome": "2809000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "513000000", "reportedCurrency": "CAD", "netInterestIncome": "-601000000", "nonInterestIncome": "None", "operatingExpenses": "175000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4794000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "987000000", "sellingGeneralAndAdministrative": "477000000", "netIncomeFromContinuingOperations": "1694000000" }, "balance": { "goodwill": "4988000000", "inventory": "284000000", "commonStock": "16771000000", "currentDebt": "None", "investments": "None", "totalAssets": "35555000000", "longTermDebt": "12088000000", "shortTermDebt": "683000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6345000000", "reportedCurrency": "CAD", "retainedEarnings": "-2381000000", "totalLiabilities": "18784000000", "otherCurrentAssets": "33000000", "totalCurrentAssets": "1259000000", "currentLongTermDebt": "600000000", "longTermInvestments": "4344000000", "shortTermInvestments": "None", "currentNetReceivables": "836000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34296000000", "currentAccountsPayable": "1321000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13310000000", "totalShareholderEquity": "16771000000", "capitalLeaseObligations": "622000000", "otherCurrentLiabilities": "61000000", "totalCurrentLiabilities": "2065000000", "otherNonCurrentLiabilities": "174000000", "totalNonCurrentLiabilities": "16719000000", "cashAndShortTermInvestments": "106000000", "commonStockSharesOutstanding": "582000000", "intangibleAssetsExcludingGoodwill": "6345000000", "cashAndCashEquivalentsAtCarryingValue": "106000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1694000000", "profitLoss": "None", "dividendPayout": "1772000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "3301000000", "capitalExpenditures": "812000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2243000000", "cashflowFromInvestment": "-1090000000", "stockBasedCompensation": "94000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1772000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-451000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "987000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7778000000, "cost_of_revenue": 4794000000, "gross_profit": 2984000000, "research_and_development": null, "selling_general_admin": 477000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2793521633, "depreciation_amortisation": 987000000, "ebitda": 3780521633, "interest_expense": 586521633, "interest_income": null, "other_non_operating": null, "pretax_income": 2207000000, "tax_provision": 513000000, "effective_tax_rate": null, "net_income": 1694000000, "net_income_continuing_ops": 1694000000, "net_income_to_common": 1694000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106000000, "short_term_investments": null, "net_receivables": 836000000, "inventory": 284000000, "other_current_assets": null, "total_current_assets": 1259000000, "net_ppe": null, "goodwill": 4988000000, "intangible_assets": 6345000000, "goodwill_and_intangibles": 11333000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34296000000, "total_assets": 35555000000, "short_term_debt": 683000000, "accounts_payable": 1321000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2065000000, "long_term_debt": 12088000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16719000000, "total_liabilities": 18784000000, "total_debt": 12771000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2381000000, "total_equity": 16771000000, "shares_outstanding": 582000000, "operating_cash_flow": 3301000000, "stock_based_compensation": 94000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 812000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1090000000, "dividends_paid": 1772000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2243000000, "free_cash_flow": 4113000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2793521633", "ebitda": "3780521633", "netIncome": "1694000000", "grossProfit": "2984000000", "depreciation": "None", "totalRevenue": "7778000000", "costOfRevenue": "4794000000", "interestIncome": "11000000", "incomeBeforeTax": "2207000000", "interestExpense": "586521633", "operatingIncome": "2809000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "513000000", "reportedCurrency": "CAD", "netInterestIncome": "-601000000", "nonInterestIncome": "None", "operatingExpenses": "175000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4794000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "987000000", "sellingGeneralAndAdministrative": "477000000", "netIncomeFromContinuingOperations": "1694000000" }, "balance": { "goodwill": "4988000000", "inventory": "284000000", "commonStock": "16771000000", "currentDebt": "None", "investments": "None", "totalAssets": "35555000000", "longTermDebt": "12088000000", "shortTermDebt": "683000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6345000000", "reportedCurrency": "CAD", "retainedEarnings": "-2381000000", "totalLiabilities": "18784000000", "otherCurrentAssets": "33000000", "totalCurrentAssets": "1259000000", "currentLongTermDebt": "600000000", "longTermInvestments": "4344000000", "shortTermInvestments": "None", "currentNetReceivables": "836000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34296000000", "currentAccountsPayable": "1321000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13310000000", "totalShareholderEquity": "16771000000", "capitalLeaseObligations": "622000000", "otherCurrentLiabilities": "61000000", "totalCurrentLiabilities": "2065000000", "otherNonCurrentLiabilities": "174000000", "totalNonCurrentLiabilities": "16719000000", "cashAndShortTermInvestments": "106000000", "commonStockSharesOutstanding": "582000000", "intangibleAssetsExcludingGoodwill": "6345000000", "cashAndCashEquivalentsAtCarryingValue": "106000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1694000000", "profitLoss": "None", "dividendPayout": "1772000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "3301000000", "capitalExpenditures": "812000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2243000000", "cashflowFromInvestment": "-1090000000", "stockBasedCompensation": "94000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1772000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-451000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "987000000", "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": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "income_statement": { "revenue": 7384000000, "cost_of_revenue": 4068000000, "gross_profit": 3316000000, "ebit": 2315000000, "ebitda": 3177000000, "pretax_income": 1720000000, "tax_provision": -154000000, "net_income": 1864000000, "net_income_to_common": 1864000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141000000, "total_current_assets": 1573000000, "total_assets": 35967000000, "short_term_debt": 1614000000, "long_term_debt": 11131000000, "total_debt": 12745000000, "total_liabilities": 18457000000, "total_equity": 17510000000, "shares_outstanding": 574000000, "goodwill_and_intangibles": 6528000000 }, "cash_flow": { "operating_cash_flow": 3214000000, "capital_expenditure": 955000000, "free_cash_flow": 4169000000, "dividends_paid": 1701000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312846, "ticker_id": 3072, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2315000000", "ebitda": "3177000000", "netIncome": "1864000000", "grossProfit": "3316000000", "depreciation": "None", "totalRevenue": "7384000000", "costOfRevenue": "4068000000", "interestIncome": "46000000", "incomeBeforeTax": "1720000000", "interestExpense": "595000000", "operatingIncome": "2281000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-154000000", "reportedCurrency": "CAD", "netInterestIncome": "-549000000", "nonInterestIncome": "None", "operatingExpenses": "1035000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4068000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "862000000", "sellingGeneralAndAdministrative": "444000000", "netIncomeFromContinuingOperations": "1874000000" }, "balance": { "goodwill": "5024000000", "inventory": "301000000", "commonStock": "17008000000", "currentDebt": "None", "investments": "None", "totalAssets": "35967000000", "longTermDebt": "11131000000", "shortTermDebt": "1614000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1504000000", "reportedCurrency": "CAD", "retainedEarnings": "-2303000000", "totalLiabilities": "18457000000", "otherCurrentAssets": "48000000", "totalCurrentAssets": "1573000000", "currentLongTermDebt": "1525000000", "longTermInvestments": "4267000000", "shortTermInvestments": "None", "currentNetReceivables": "1083000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34394000000", "currentAccountsPayable": "530000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13321000000", "totalShareholderEquity": "17510000000", "capitalLeaseObligations": "665000000", "otherCurrentLiabilities": "721000000", "totalCurrentLiabilities": "2908000000", "otherNonCurrentLiabilities": "183000000", "totalNonCurrentLiabilities": "15549000000", "cashAndShortTermInvestments": "141000000", "commonStockSharesOutstanding": "574000000", "intangibleAssetsExcludingGoodwill": "1504000000", "cashAndCashEquivalentsAtCarryingValue": "141000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1864000000", "profitLoss": "None", "dividendPayout": "1701000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "3214000000", "capitalExpenditures": "955000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "678000000", "cashflowFromInvestment": "-3913000000", "stockBasedCompensation": "84000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1701000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "862000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7384000000, "cost_of_revenue": 4068000000, "gross_profit": 3316000000, "research_and_development": null, "selling_general_admin": 444000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2315000000, "depreciation_amortisation": 862000000, "ebitda": 3177000000, "interest_expense": 595000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1720000000, "tax_provision": -154000000, "effective_tax_rate": null, "net_income": 1864000000, "net_income_continuing_ops": 1874000000, "net_income_to_common": 1864000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 141000000, "short_term_investments": null, "net_receivables": 1083000000, "inventory": 301000000, "other_current_assets": null, "total_current_assets": 1573000000, "net_ppe": null, "goodwill": 5024000000, "intangible_assets": 1504000000, "goodwill_and_intangibles": 6528000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34394000000, "total_assets": 35967000000, "short_term_debt": 1614000000, "accounts_payable": 530000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2908000000, "long_term_debt": 11131000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15549000000, "total_liabilities": 18457000000, "total_debt": 12745000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2303000000, "total_equity": 17510000000, "shares_outstanding": 574000000, "operating_cash_flow": 3214000000, "stock_based_compensation": 84000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 955000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3913000000, "dividends_paid": 1701000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 678000000, "free_cash_flow": 4169000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2315000000", "ebitda": "3177000000", "netIncome": "1864000000", "grossProfit": "3316000000", "depreciation": "None", "totalRevenue": "7384000000", "costOfRevenue": "4068000000", "interestIncome": "46000000", "incomeBeforeTax": "1720000000", "interestExpense": "595000000", "operatingIncome": "2281000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-154000000", "reportedCurrency": "CAD", "netInterestIncome": "-549000000", "nonInterestIncome": "None", "operatingExpenses": "1035000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4068000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "862000000", "sellingGeneralAndAdministrative": "444000000", "netIncomeFromContinuingOperations": "1874000000" }, "balance": { "goodwill": "5024000000", "inventory": "301000000", "commonStock": "17008000000", "currentDebt": "None", "investments": "None", "totalAssets": "35967000000", "longTermDebt": "11131000000", "shortTermDebt": "1614000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1504000000", "reportedCurrency": "CAD", "retainedEarnings": "-2303000000", "totalLiabilities": "18457000000", "otherCurrentAssets": "48000000", "totalCurrentAssets": "1573000000", "currentLongTermDebt": "1525000000", "longTermInvestments": "4267000000", "shortTermInvestments": "None", "currentNetReceivables": "1083000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34394000000", "currentAccountsPayable": "530000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13321000000", "totalShareholderEquity": "17510000000", "capitalLeaseObligations": "665000000", "otherCurrentLiabilities": "721000000", "totalCurrentLiabilities": "2908000000", "otherNonCurrentLiabilities": "183000000", "totalNonCurrentLiabilities": "15549000000", "cashAndShortTermInvestments": "141000000", "commonStockSharesOutstanding": "574000000", "intangibleAssetsExcludingGoodwill": "1504000000", "cashAndCashEquivalentsAtCarryingValue": "141000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1864000000", "profitLoss": "None", "dividendPayout": "1701000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "3214000000", "capitalExpenditures": "955000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "678000000", "cashflowFromInvestment": "-3913000000", "stockBasedCompensation": "84000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1701000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "862000000", "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": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "income_statement": { "revenue": 6331000000, "cost_of_revenue": 3491000000, "gross_profit": 2840000000, "ebit": 2659000000, "ebitda": 3322000000, "pretax_income": 2189000000, "tax_provision": 413000000, "net_income": 1776000000, "net_income_to_common": 1776000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 137000000, "total_current_assets": 2633000000, "total_assets": 32618000000, "short_term_debt": 727000000, "long_term_debt": 9849000000, "total_debt": 10576000000, "total_liabilities": 16805000000, "total_equity": 15813000000, "shares_outstanding": 551000000, "goodwill_and_intangibles": 6065000000 }, "cash_flow": { "operating_cash_flow": 2635000000, "capital_expenditure": 606000000, "free_cash_flow": 3241000000, "dividends_paid": 1579000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312851, "ticker_id": 3072, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2659000000", "ebitda": "3322000000", "netIncome": "1776000000", "grossProfit": "2840000000", "depreciation": "None", "totalRevenue": "6331000000", "costOfRevenue": "3491000000", "interestIncome": "7000000", "incomeBeforeTax": "2189000000", "interestExpense": "470000000", "operatingIncome": "2655000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "413000000", "reportedCurrency": "CAD", "netInterestIncome": "-470000000", "nonInterestIncome": "None", "operatingExpenses": "185000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3491000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "663000000", "sellingGeneralAndAdministrative": "422000000", "netIncomeFromContinuingOperations": "1776000000" }, "balance": { "goodwill": "4551000000", "inventory": "333000000", "commonStock": "15765000000", "currentDebt": "None", "investments": "None", "totalAssets": "32618000000", "longTermDebt": "9849000000", "shortTermDebt": "727000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1514000000", "reportedCurrency": "CAD", "retainedEarnings": "-2372000000", "totalLiabilities": "16805000000", "otherCurrentAssets": "1339000000", "totalCurrentAssets": "2633000000", "currentLongTermDebt": "650000000", "longTermInvestments": "6987000000", "shortTermInvestments": "None", "currentNetReceivables": "824000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29985000000", "currentAccountsPayable": "555000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11143000000", "totalShareholderEquity": "15813000000", "capitalLeaseObligations": "644000000", "otherCurrentLiabilities": "1888000000", "totalCurrentLiabilities": "3221000000", "otherNonCurrentLiabilities": "83000000", "totalNonCurrentLiabilities": "13584000000", "cashAndShortTermInvestments": "137000000", "commonStockSharesOutstanding": "551000000", "intangibleAssetsExcludingGoodwill": "1514000000", "cashAndCashEquivalentsAtCarryingValue": "137000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1776000000", "profitLoss": "None", "dividendPayout": "1579000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "2635000000", "capitalExpenditures": "606000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1800000000", "cashflowFromInvestment": "-789000000", "stockBasedCompensation": "72000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1579000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "679000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6331000000, "cost_of_revenue": 3491000000, "gross_profit": 2840000000, "research_and_development": null, "selling_general_admin": 422000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2659000000, "depreciation_amortisation": 663000000, "ebitda": 3322000000, "interest_expense": 470000000, "interest_income": null, "other_non_operating": null, "pretax_income": 2189000000, "tax_provision": 413000000, "effective_tax_rate": null, "net_income": 1776000000, "net_income_continuing_ops": 1776000000, "net_income_to_common": 1776000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 137000000, "short_term_investments": null, "net_receivables": 824000000, "inventory": 333000000, "other_current_assets": null, "total_current_assets": 2633000000, "net_ppe": null, "goodwill": 4551000000, "intangible_assets": 1514000000, "goodwill_and_intangibles": 6065000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29985000000, "total_assets": 32618000000, "short_term_debt": 727000000, "accounts_payable": 555000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3221000000, "long_term_debt": 9849000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13584000000, "total_liabilities": 16805000000, "total_debt": 10576000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2372000000, "total_equity": 15813000000, "shares_outstanding": 551000000, "operating_cash_flow": 2635000000, "stock_based_compensation": 72000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 606000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -789000000, "dividends_paid": 1579000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1800000000, "free_cash_flow": 3241000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2659000000", "ebitda": "3322000000", "netIncome": "1776000000", "grossProfit": "2840000000", "depreciation": "None", "totalRevenue": "6331000000", "costOfRevenue": "3491000000", "interestIncome": "7000000", "incomeBeforeTax": "2189000000", "interestExpense": "470000000", "operatingIncome": "2655000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "413000000", "reportedCurrency": "CAD", "netInterestIncome": "-470000000", "nonInterestIncome": "None", "operatingExpenses": "185000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3491000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "663000000", "sellingGeneralAndAdministrative": "422000000", "netIncomeFromContinuingOperations": "1776000000" }, "balance": { "goodwill": "4551000000", "inventory": "333000000", "commonStock": "15765000000", "currentDebt": "None", "investments": "None", "totalAssets": "32618000000", "longTermDebt": "9849000000", "shortTermDebt": "727000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1514000000", "reportedCurrency": "CAD", "retainedEarnings": "-2372000000", "totalLiabilities": "16805000000", "otherCurrentAssets": "1339000000", "totalCurrentAssets": "2633000000", "currentLongTermDebt": "650000000", "longTermInvestments": "6987000000", "shortTermInvestments": "None", "currentNetReceivables": "824000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29985000000", "currentAccountsPayable": "555000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11143000000", "totalShareholderEquity": "15813000000", "capitalLeaseObligations": "644000000", "otherCurrentLiabilities": "1888000000", "totalCurrentLiabilities": "3221000000", "otherNonCurrentLiabilities": "83000000", "totalNonCurrentLiabilities": "13584000000", "cashAndShortTermInvestments": "137000000", "commonStockSharesOutstanding": "551000000", "intangibleAssetsExcludingGoodwill": "1514000000", "cashAndCashEquivalentsAtCarryingValue": "137000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1776000000", "profitLoss": "None", "dividendPayout": "1579000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "2635000000", "capitalExpenditures": "606000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1800000000", "cashflowFromInvestment": "-789000000", "stockBasedCompensation": "72000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1579000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "679000000", "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": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "income_statement": { "revenue": 11611000000, "cost_of_revenue": 8488000000, "gross_profit": 3123000000, "ebit": 3681000000, "ebitda": 4364000000, "pretax_income": 3219000000, "tax_provision": 248000000, "net_income": 2971000000, "net_income_to_common": 2971000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94000000, "total_current_assets": 1362000000, "total_assets": 31475000000, "short_term_debt": 679000000, "long_term_debt": 10000000000, "total_debt": 10679000000, "total_liabilities": 15686000000, "total_equity": 15729000000, "shares_outstanding": 554000000, "goodwill_and_intangibles": 6131000000 }, "cash_flow": { "operating_cash_flow": 2929000000, "capital_expenditure": 605000000, "free_cash_flow": 3534000000, "dividends_paid": 1651000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312856, "ticker_id": 3072, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3681000000", "ebitda": "4364000000", "netIncome": "2971000000", "grossProfit": "3123000000", "depreciation": "None", "totalRevenue": "11611000000", "costOfRevenue": "8488000000", "interestIncome": "None", "incomeBeforeTax": "3219000000", "interestExpense": "462000000", "operatingIncome": "3705000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "248000000", "reportedCurrency": "CAD", "netInterestIncome": "-462000000", "nonInterestIncome": "None", "operatingExpenses": "-582000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8488000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "683000000", "sellingGeneralAndAdministrative": "399000000", "netIncomeFromContinuingOperations": "2971000000" }, "balance": { "goodwill": "4557000000", "inventory": "269000000", "commonStock": "15793000000", "currentDebt": "None", "investments": "None", "totalAssets": "31475000000", "longTermDebt": "10000000000", "shortTermDebt": "679000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1574000000", "reportedCurrency": "CAD", "retainedEarnings": "-2613000000", "totalLiabilities": "15686000000", "otherCurrentAssets": "303000000", "totalCurrentAssets": "1362000000", "currentLongTermDebt": "600000000", "longTermInvestments": "7370000000", "shortTermInvestments": "16000000", "currentNetReceivables": "696000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30113000000", "currentAccountsPayable": "571000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16036000000", "shortLongTermDebtTotal": "11275000000", "totalShareholderEquity": "15729000000", "capitalLeaseObligations": "675000000", "otherCurrentLiabilities": "740000000", "totalCurrentLiabilities": "2046000000", "otherNonCurrentLiabilities": "140000000", "totalNonCurrentLiabilities": "13640000000", "cashAndShortTermInvestments": "94000000", "commonStockSharesOutstanding": "554000000", "intangibleAssetsExcludingGoodwill": "1574000000", "cashAndCashEquivalentsAtCarryingValue": "94000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2971000000", "profitLoss": "None", "dividendPayout": "1651000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "2929000000", "capitalExpenditures": "605000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2720000000", "cashflowFromInvestment": "-154000000", "stockBasedCompensation": "126000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1651000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-633000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "683000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11611000000, "cost_of_revenue": 8488000000, "gross_profit": 3123000000, "research_and_development": null, "selling_general_admin": 399000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3681000000, "depreciation_amortisation": 683000000, "ebitda": 4364000000, "interest_expense": 462000000, "interest_income": null, "other_non_operating": null, "pretax_income": 3219000000, "tax_provision": 248000000, "effective_tax_rate": null, "net_income": 2971000000, "net_income_continuing_ops": 2971000000, "net_income_to_common": 2971000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94000000, "short_term_investments": 16000000, "net_receivables": 696000000, "inventory": 269000000, "other_current_assets": null, "total_current_assets": 1362000000, "net_ppe": null, "goodwill": 4557000000, "intangible_assets": 1574000000, "goodwill_and_intangibles": 6131000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30113000000, "total_assets": 31475000000, "short_term_debt": 679000000, "accounts_payable": 571000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2046000000, "long_term_debt": 10000000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13640000000, "total_liabilities": 15686000000, "total_debt": 10679000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2613000000, "total_equity": 15729000000, "shares_outstanding": 554000000, "operating_cash_flow": 2929000000, "stock_based_compensation": 126000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 605000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -154000000, "dividends_paid": 1651000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2720000000, "free_cash_flow": 3534000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3681000000", "ebitda": "4364000000", "netIncome": "2971000000", "grossProfit": "3123000000", "depreciation": "None", "totalRevenue": "11611000000", "costOfRevenue": "8488000000", "interestIncome": "None", "incomeBeforeTax": "3219000000", "interestExpense": "462000000", "operatingIncome": "3705000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "248000000", "reportedCurrency": "CAD", "netInterestIncome": "-462000000", "nonInterestIncome": "None", "operatingExpenses": "-582000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8488000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "683000000", "sellingGeneralAndAdministrative": "399000000", "netIncomeFromContinuingOperations": "2971000000" }, "balance": { "goodwill": "4557000000", "inventory": "269000000", "commonStock": "15793000000", "currentDebt": "None", "investments": "None", "totalAssets": "31475000000", "longTermDebt": "10000000000", "shortTermDebt": "679000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1574000000", "reportedCurrency": "CAD", "retainedEarnings": "-2613000000", "totalLiabilities": "15686000000", "otherCurrentAssets": "303000000", "totalCurrentAssets": "1362000000", "currentLongTermDebt": "600000000", "longTermInvestments": "7370000000", "shortTermInvestments": "16000000", "currentNetReceivables": "696000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30113000000", "currentAccountsPayable": "571000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16036000000", "shortLongTermDebtTotal": "11275000000", "totalShareholderEquity": "15729000000", "capitalLeaseObligations": "675000000", "otherCurrentLiabilities": "740000000", "totalCurrentLiabilities": "2046000000", "otherNonCurrentLiabilities": "140000000", "totalNonCurrentLiabilities": "13640000000", "cashAndShortTermInvestments": "94000000", "commonStockSharesOutstanding": "554000000", "intangibleAssetsExcludingGoodwill": "1574000000", "cashAndCashEquivalentsAtCarryingValue": "94000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2971000000", "profitLoss": "None", "dividendPayout": "1651000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "2929000000", "capitalExpenditures": "605000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2720000000", "cashflowFromInvestment": "-154000000", "stockBasedCompensation": "126000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1651000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-633000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "683000000", "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": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "income_statement": { "revenue": 8627000000, "cost_of_revenue": 5980000000, "gross_profit": 2647000000, "ebit": 2105000000, "ebitda": 2828000000, "pretax_income": 1665000000, "tax_provision": 423000000, "net_income": 1242000000, "net_income_to_common": 1242000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43000000, "total_current_assets": 1245000000, "total_assets": 31456000000, "short_term_debt": 1088000000, "long_term_debt": 10239000000, "total_debt": 11327000000, "total_liabilities": 17093000000, "total_equity": 14303000000, "shares_outstanding": 551000000, "goodwill_and_intangibles": 6238000000 }, "cash_flow": { "operating_cash_flow": 2650000000, "capital_expenditure": 658000000, "free_cash_flow": 3308000000, "dividends_paid": 1521000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312861, "ticker_id": 3072, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2105000000", "ebitda": "2828000000", "netIncome": "1242000000", "grossProfit": "2647000000", "depreciation": "None", "totalRevenue": "8627000000", "costOfRevenue": "5980000000", "interestIncome": "434000000", "incomeBeforeTax": "1665000000", "interestExpense": "440000000", "operatingIncome": "2115000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "423000000", "reportedCurrency": "CAD", "netInterestIncome": "-440000000", "nonInterestIncome": "None", "operatingExpenses": "532000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5980000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "723000000", "sellingGeneralAndAdministrative": "306000000", "netIncomeFromContinuingOperations": "1242000000" }, "balance": { "goodwill": "4693000000", "inventory": "376000000", "commonStock": "15678000000", "currentDebt": "None", "investments": "None", "totalAssets": "31456000000", "longTermDebt": "10239000000", "shortTermDebt": "1088000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1545000000", "reportedCurrency": "CAD", "retainedEarnings": "-3920000000", "totalLiabilities": "17093000000", "otherCurrentAssets": "46000000", "totalCurrentAssets": "1245000000", "currentLongTermDebt": "1000000000", "longTermInvestments": "4622000000", "shortTermInvestments": "1000000", "currentNetReceivables": "780000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30211000000", "currentAccountsPayable": "625000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18774000000", "shortLongTermDebtTotal": "11962000000", "totalShareholderEquity": "14303000000", "capitalLeaseObligations": "723000000", "otherCurrentLiabilities": "606000000", "totalCurrentLiabilities": "2390000000", "otherNonCurrentLiabilities": "186000000", "totalNonCurrentLiabilities": "14703000000", "cashAndShortTermInvestments": "43000000", "commonStockSharesOutstanding": "551000000", "intangibleAssetsExcludingGoodwill": "1545000000", "cashAndCashEquivalentsAtCarryingValue": "43000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1242000000", "profitLoss": "None", "dividendPayout": "1521000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "2650000000", "capitalExpenditures": "658000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1665000000", "cashflowFromInvestment": "-1039000000", "stockBasedCompensation": "100000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1521000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-437000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "723000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8627000000, "cost_of_revenue": 5980000000, "gross_profit": 2647000000, "research_and_development": null, "selling_general_admin": 306000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2105000000, "depreciation_amortisation": 723000000, "ebitda": 2828000000, "interest_expense": 440000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1665000000, "tax_provision": 423000000, "effective_tax_rate": null, "net_income": 1242000000, "net_income_continuing_ops": 1242000000, "net_income_to_common": 1242000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43000000, "short_term_investments": 1000000, "net_receivables": 780000000, "inventory": 376000000, "other_current_assets": null, "total_current_assets": 1245000000, "net_ppe": null, "goodwill": 4693000000, "intangible_assets": 1545000000, "goodwill_and_intangibles": 6238000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30211000000, "total_assets": 31456000000, "short_term_debt": 1088000000, "accounts_payable": 625000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2390000000, "long_term_debt": 10239000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14703000000, "total_liabilities": 17093000000, "total_debt": 11327000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3920000000, "total_equity": 14303000000, "shares_outstanding": 551000000, "operating_cash_flow": 2650000000, "stock_based_compensation": 100000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 658000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1039000000, "dividends_paid": 1521000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1665000000, "free_cash_flow": 3308000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2105000000", "ebitda": "2828000000", "netIncome": "1242000000", "grossProfit": "2647000000", "depreciation": "None", "totalRevenue": "8627000000", "costOfRevenue": "5980000000", "interestIncome": "434000000", "incomeBeforeTax": "1665000000", "interestExpense": "440000000", "operatingIncome": "2115000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "423000000", "reportedCurrency": "CAD", "netInterestIncome": "-440000000", "nonInterestIncome": "None", "operatingExpenses": "532000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5980000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "723000000", "sellingGeneralAndAdministrative": "306000000", "netIncomeFromContinuingOperations": "1242000000" }, "balance": { "goodwill": "4693000000", "inventory": "376000000", "commonStock": "15678000000", "currentDebt": "None", "investments": "None", "totalAssets": "31456000000", "longTermDebt": "10239000000", "shortTermDebt": "1088000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1545000000", "reportedCurrency": "CAD", "retainedEarnings": "-3920000000", "totalLiabilities": "17093000000", "otherCurrentAssets": "46000000", "totalCurrentAssets": "1245000000", "currentLongTermDebt": "1000000000", "longTermInvestments": "4622000000", "shortTermInvestments": "1000000", "currentNetReceivables": "780000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30211000000", "currentAccountsPayable": "625000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18774000000", "shortLongTermDebtTotal": "11962000000", "totalShareholderEquity": "14303000000", "capitalLeaseObligations": "723000000", "otherCurrentLiabilities": "606000000", "totalCurrentLiabilities": "2390000000", "otherNonCurrentLiabilities": "186000000", "totalNonCurrentLiabilities": "14703000000", "cashAndShortTermInvestments": "43000000", "commonStockSharesOutstanding": "551000000", "intangibleAssetsExcludingGoodwill": "1545000000", "cashAndCashEquivalentsAtCarryingValue": "43000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1242000000", "profitLoss": "None", "dividendPayout": "1521000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "2650000000", "capitalExpenditures": "658000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1665000000", "cashflowFromInvestment": "-1039000000", "stockBasedCompensation": "100000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1521000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-437000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "723000000", "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": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "income_statement": { "revenue": 5953000000, "cost_of_revenue": 3945000000, "gross_profit": 2008000000, "ebit": 0, "ebitda": 700000000, "pretax_income": -416000000, "tax_provision": -100000000, "net_income": -316000000, "net_income_to_common": -316000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81000000, "total_current_assets": 989000000, "total_assets": 31416000000, "short_term_debt": 699000000, "long_term_debt": 10276000000, "total_debt": 10975000000, "total_liabilities": 16401000000, "total_equity": 14955000000, "shares_outstanding": 550000000, "goodwill_and_intangibles": 6340000000 }, "cash_flow": { "operating_cash_flow": 2252000000, "capital_expenditure": 1029000000, "free_cash_flow": 3281000000, "dividends_paid": 1530000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312866, "ticker_id": 3072, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "0", "ebitda": "700000000", "netIncome": "-316000000", "grossProfit": "2008000000", "depreciation": "None", "totalRevenue": "5953000000", "costOfRevenue": "3945000000", "interestIncome": "405000000", "incomeBeforeTax": "-416000000", "interestExpense": "416000000", "operatingIncome": "4000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-100000000", "reportedCurrency": "CAD", "netInterestIncome": "-416000000", "nonInterestIncome": "None", "operatingExpenses": "2004000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3945000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "700000000", "sellingGeneralAndAdministrative": "246000000", "netIncomeFromContinuingOperations": "-316000000" }, "balance": { "goodwill": "4694000000", "inventory": "221000000", "commonStock": "15644000000", "currentDebt": "None", "investments": "None", "totalAssets": "31416000000", "longTermDebt": "10276000000", "shortTermDebt": "699000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1646000000", "reportedCurrency": "CAD", "retainedEarnings": "-3637000000", "totalLiabilities": "16401000000", "otherCurrentAssets": "49000000", "totalCurrentAssets": "989000000", "currentLongTermDebt": "600000000", "longTermInvestments": "4377000000", "shortTermInvestments": "None", "currentNetReceivables": "638000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30427000000", "currentAccountsPayable": "434000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19200000000", "shortLongTermDebtTotal": "11650000000", "totalShareholderEquity": "14955000000", "capitalLeaseObligations": "774000000", "otherCurrentLiabilities": "530000000", "totalCurrentLiabilities": "1781000000", "otherNonCurrentLiabilities": "166000000", "totalNonCurrentLiabilities": "14620000000", "cashAndShortTermInvestments": "81000000", "commonStockSharesOutstanding": "550000000", "intangibleAssetsExcludingGoodwill": "1646000000", "cashAndCashEquivalentsAtCarryingValue": "81000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-316000000", "profitLoss": "None", "dividendPayout": "1530000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "2252000000", "capitalExpenditures": "1029000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-809000000", "cashflowFromInvestment": "-1483000000", "stockBasedCompensation": "28000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1530000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "88000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "700000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5953000000, "cost_of_revenue": 3945000000, "gross_profit": 2008000000, "research_and_development": null, "selling_general_admin": 246000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 0, "depreciation_amortisation": 700000000, "ebitda": 700000000, "interest_expense": 416000000, "interest_income": null, "other_non_operating": null, "pretax_income": -416000000, "tax_provision": -100000000, "effective_tax_rate": null, "net_income": -316000000, "net_income_continuing_ops": -316000000, "net_income_to_common": -316000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81000000, "short_term_investments": null, "net_receivables": 638000000, "inventory": 221000000, "other_current_assets": null, "total_current_assets": 989000000, "net_ppe": null, "goodwill": 4694000000, "intangible_assets": 1646000000, "goodwill_and_intangibles": 6340000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30427000000, "total_assets": 31416000000, "short_term_debt": 699000000, "accounts_payable": 434000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1781000000, "long_term_debt": 10276000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14620000000, "total_liabilities": 16401000000, "total_debt": 10975000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3637000000, "total_equity": 14955000000, "shares_outstanding": 550000000, "operating_cash_flow": 2252000000, "stock_based_compensation": 28000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1029000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1483000000, "dividends_paid": 1530000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -809000000, "free_cash_flow": 3281000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "0", "ebitda": "700000000", "netIncome": "-316000000", "grossProfit": "2008000000", "depreciation": "None", "totalRevenue": "5953000000", "costOfRevenue": "3945000000", "interestIncome": "405000000", "incomeBeforeTax": "-416000000", "interestExpense": "416000000", "operatingIncome": "4000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-100000000", "reportedCurrency": "CAD", "netInterestIncome": "-416000000", "nonInterestIncome": "None", "operatingExpenses": "2004000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3945000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "700000000", "sellingGeneralAndAdministrative": "246000000", "netIncomeFromContinuingOperations": "-316000000" }, "balance": { "goodwill": "4694000000", "inventory": "221000000", "commonStock": "15644000000", "currentDebt": "None", "investments": "None", "totalAssets": "31416000000", "longTermDebt": "10276000000", "shortTermDebt": "699000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1646000000", "reportedCurrency": "CAD", "retainedEarnings": "-3637000000", "totalLiabilities": "16401000000", "otherCurrentAssets": "49000000", "totalCurrentAssets": "989000000", "currentLongTermDebt": "600000000", "longTermInvestments": "4377000000", "shortTermInvestments": "None", "currentNetReceivables": "638000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30427000000", "currentAccountsPayable": "434000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19200000000", "shortLongTermDebtTotal": "11650000000", "totalShareholderEquity": "14955000000", "capitalLeaseObligations": "774000000", "otherCurrentLiabilities": "530000000", "totalCurrentLiabilities": "1781000000", "otherNonCurrentLiabilities": "166000000", "totalNonCurrentLiabilities": "14620000000", "cashAndShortTermInvestments": "81000000", "commonStockSharesOutstanding": "550000000", "intangibleAssetsExcludingGoodwill": "1646000000", "cashAndCashEquivalentsAtCarryingValue": "81000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-316000000", "profitLoss": "None", "dividendPayout": "1530000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "2252000000", "capitalExpenditures": "1029000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-809000000", "cashflowFromInvestment": "-1483000000", "stockBasedCompensation": "28000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1530000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "88000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "700000000", "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": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "income_statement": { "revenue": 7230000000, "cost_of_revenue": 4797000000, "gross_profit": 2433000000, "ebit": 1475000000, "ebitda": 1990000000, "pretax_income": 1528000000, "tax_provision": 36000000, "net_income": 1492000000, "net_income_to_common": 1492000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 129000000, "total_current_assets": 987000000, "total_assets": 33153000000, "short_term_debt": 186000000, "long_term_debt": 10078000000, "total_debt": 10264000000, "total_liabilities": 16383000000, "total_equity": 16710000000, "shares_outstanding": 514000000, "goodwill_and_intangibles": 6429000000 }, "cash_flow": { "operating_cash_flow": 2532000000, "capital_expenditure": 1645000000, "free_cash_flow": 4177000000, "dividends_paid": 1323000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312871, "ticker_id": 3072, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1475000000", "ebitda": "1990000000", "netIncome": "1492000000", "grossProfit": "2433000000", "depreciation": "None", "totalRevenue": "7230000000", "costOfRevenue": "4797000000", "interestIncome": "281000000", "incomeBeforeTax": "1528000000", "interestExpense": "237516869", "operatingIncome": "1822000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "36000000", "reportedCurrency": "CAD", "netInterestIncome": "-320000000", "nonInterestIncome": "None", "operatingExpenses": "311000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "4797000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "515000000", "sellingGeneralAndAdministrative": "296000000", "netIncomeFromContinuingOperations": "1492000000" }, "balance": { "goodwill": "4684000000", "inventory": "126000000", "commonStock": "15539000000", "currentDebt": "None", "investments": "None", "totalAssets": "33153000000", "longTermDebt": "10078000000", "shortTermDebt": "186000000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1745000000", "reportedCurrency": "CAD", "retainedEarnings": "-1883000000", "totalLiabilities": "16383000000", "otherCurrentAssets": "65000000", "totalCurrentAssets": "987000000", "currentLongTermDebt": "74000000", "longTermInvestments": "5954000000", "shortTermInvestments": "0", "currentNetReceivables": "667000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32166000000", "currentAccountsPayable": "717000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19053000000", "shortLongTermDebtTotal": "10971000000", "totalShareholderEquity": "16710000000", "capitalLeaseObligations": "819000000", "otherCurrentLiabilities": "412000000", "totalCurrentLiabilities": "1457000000", "otherNonCurrentLiabilities": "179000000", "totalNonCurrentLiabilities": "14926000000", "cashAndShortTermInvestments": "129000000", "commonStockSharesOutstanding": "514000000", "intangibleAssetsExcludingGoodwill": "1745000000", "cashAndCashEquivalentsAtCarryingValue": "129000000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "1492000000", "profitLoss": "None", "dividendPayout": "1323000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "CAD", "changeInInventory": "0", "operatingCashflow": "2532000000", "capitalExpenditures": "1645000000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "1351000000", "cashflowFromInvestment": "-3910000000", "stockBasedCompensation": "66000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1323000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "151000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "511000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7230000000, "cost_of_revenue": 4797000000, "gross_profit": 2433000000, "research_and_development": 0, "selling_general_admin": 296000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1475000000, "depreciation_amortisation": 515000000, "ebitda": 1990000000, "interest_expense": 237516869, "interest_income": null, "other_non_operating": null, "pretax_income": 1528000000, "tax_provision": 36000000, "effective_tax_rate": null, "net_income": 1492000000, "net_income_continuing_ops": 1492000000, "net_income_to_common": 1492000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 129000000, "short_term_investments": 0, "net_receivables": 667000000, "inventory": 126000000, "other_current_assets": null, "total_current_assets": 987000000, "net_ppe": null, "goodwill": 4684000000, "intangible_assets": 1745000000, "goodwill_and_intangibles": 6429000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 32166000000, "total_assets": 33153000000, "short_term_debt": 186000000, "accounts_payable": 717000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1457000000, "long_term_debt": 10078000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14926000000, "total_liabilities": 16383000000, "total_debt": 10264000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1883000000, "total_equity": 16710000000, "shares_outstanding": 514000000, "operating_cash_flow": 2532000000, "stock_based_compensation": 66000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1645000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3910000000, "dividends_paid": 1323000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1351000000, "free_cash_flow": 4177000000, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "1475000000", "ebitda": "1990000000", "netIncome": "1492000000", "grossProfit": "2433000000", "depreciation": "None", "totalRevenue": "7230000000", "costOfRevenue": "4797000000", "interestIncome": "281000000", "incomeBeforeTax": "1528000000", "interestExpense": "237516869", "operatingIncome": "1822000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "36000000", "reportedCurrency": "CAD", "netInterestIncome": "-320000000", "nonInterestIncome": "None", "operatingExpenses": "311000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "4797000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "515000000", "sellingGeneralAndAdministrative": "296000000", "netIncomeFromContinuingOperations": "1492000000" }, "balance": { "goodwill": "4684000000", "inventory": "126000000", "commonStock": "15539000000", "currentDebt": "None", "investments": "None", "totalAssets": "33153000000", "longTermDebt": "10078000000", "shortTermDebt": "186000000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1745000000", "reportedCurrency": "CAD", "retainedEarnings": "-1883000000", "totalLiabilities": "16383000000", "otherCurrentAssets": "65000000", "totalCurrentAssets": "987000000", "currentLongTermDebt": "74000000", "longTermInvestments": "5954000000", "shortTermInvestments": "0", "currentNetReceivables": "667000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32166000000", "currentAccountsPayable": "717000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19053000000", "shortLongTermDebtTotal": "10971000000", "totalShareholderEquity": "16710000000", "capitalLeaseObligations": "819000000", "otherCurrentLiabilities": "412000000", "totalCurrentLiabilities": "1457000000", "otherNonCurrentLiabilities": "179000000", "totalNonCurrentLiabilities": "14926000000", "cashAndShortTermInvestments": "129000000", "commonStockSharesOutstanding": "514000000", "intangibleAssetsExcludingGoodwill": "1745000000", "cashAndCashEquivalentsAtCarryingValue": "129000000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "1492000000", "profitLoss": "None", "dividendPayout": "1323000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "CAD", "changeInInventory": "0", "operatingCashflow": "2532000000", "capitalExpenditures": "1645000000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "1351000000", "cashflowFromInvestment": "-3910000000", "stockBasedCompensation": "66000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1323000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "151000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "511000000", "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": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "income_statement": { "revenue": 7351000000, "cost_of_revenue": 5024000000, "gross_profit": 2327000000, "ebit": 2009000000, "ebitda": 2438000000, "pretax_income": 1742000000, "tax_provision": 464000000, "net_income": 1278000000, "net_income_to_common": 1278000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157000000, "total_current_assets": 1013000000, "total_assets": 26664000000, "short_term_debt": 480000000, "long_term_debt": 7057000000, "total_debt": 7537000000, "total_liabilities": 12260000000, "total_equity": 14344000000, "shares_outstanding": 509000000, "goodwill_and_intangibles": 4409000000 }, "cash_flow": { "operating_cash_flow": 2256000000, "capital_expenditure": 1226000000, "free_cash_flow": 3482000000, "dividends_paid": 1247000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312876, "ticker_id": 3072, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2009000000", "ebitda": "2438000000", "netIncome": "1278000000", "grossProfit": "2327000000", "depreciation": "None", "totalRevenue": "7351000000", "costOfRevenue": "5024000000", "interestIncome": "267000000", "incomeBeforeTax": "1742000000", "interestExpense": "286000000", "operatingIncome": "2021000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "464000000", "reportedCurrency": "CAD", "netInterestIncome": "-286000000", "nonInterestIncome": "None", "operatingExpenses": "306000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "5024000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "429000000", "sellingGeneralAndAdministrative": "279000000", "netIncomeFromContinuingOperations": "1278000000" }, "balance": { "goodwill": "3878000000", "inventory": "198000000", "commonStock": "13662000000", "currentDebt": "None", "investments": "None", "totalAssets": "26664000000", "longTermDebt": "7057000000", "shortTermDebt": "480000000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "531000000", "reportedCurrency": "CAD", "retainedEarnings": "-2058000000", "totalLiabilities": "12260000000", "otherCurrentAssets": "158000000", "totalCurrentAssets": "1013000000", "currentLongTermDebt": "480000000", "longTermInvestments": "6368000000", "shortTermInvestments": "0", "currentNetReceivables": "500000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25651000000", "currentAccountsPayable": "519000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14730000000", "shortLongTermDebtTotal": "7537000000", "totalShareholderEquity": "14344000000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "387000000", "totalCurrentLiabilities": "1490000000", "otherNonCurrentLiabilities": "150000000", "totalNonCurrentLiabilities": "10770000000", "cashAndShortTermInvestments": "157000000", "commonStockSharesOutstanding": "509000000", "intangibleAssetsExcludingGoodwill": "531000000", "cashAndCashEquivalentsAtCarryingValue": "157000000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "1278000000", "profitLoss": "None", "dividendPayout": "1247000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "CAD", "changeInInventory": "0", "operatingCashflow": "2256000000", "capitalExpenditures": "1226000000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-1126000000", "cashflowFromInvestment": "-1311000000", "stockBasedCompensation": "63000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1247000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "61000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "417000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7351000000, "cost_of_revenue": 5024000000, "gross_profit": 2327000000, "research_and_development": 0, "selling_general_admin": 279000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2009000000, "depreciation_amortisation": 429000000, "ebitda": 2438000000, "interest_expense": 286000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1742000000, "tax_provision": 464000000, "effective_tax_rate": null, "net_income": 1278000000, "net_income_continuing_ops": 1278000000, "net_income_to_common": 1278000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 157000000, "short_term_investments": 0, "net_receivables": 500000000, "inventory": 198000000, "other_current_assets": null, "total_current_assets": 1013000000, "net_ppe": null, "goodwill": 3878000000, "intangible_assets": 531000000, "goodwill_and_intangibles": 4409000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25651000000, "total_assets": 26664000000, "short_term_debt": 480000000, "accounts_payable": 519000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1490000000, "long_term_debt": 7057000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10770000000, "total_liabilities": 12260000000, "total_debt": 7537000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2058000000, "total_equity": 14344000000, "shares_outstanding": 509000000, "operating_cash_flow": 2256000000, "stock_based_compensation": 63000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1226000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1311000000, "dividends_paid": 1247000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1126000000, "free_cash_flow": 3482000000, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "2009000000", "ebitda": "2438000000", "netIncome": "1278000000", "grossProfit": "2327000000", "depreciation": "None", "totalRevenue": "7351000000", "costOfRevenue": "5024000000", "interestIncome": "267000000", "incomeBeforeTax": "1742000000", "interestExpense": "286000000", "operatingIncome": "2021000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "464000000", "reportedCurrency": "CAD", "netInterestIncome": "-286000000", "nonInterestIncome": "None", "operatingExpenses": "306000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "5024000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "429000000", "sellingGeneralAndAdministrative": "279000000", "netIncomeFromContinuingOperations": "1278000000" }, "balance": { "goodwill": "3878000000", "inventory": "198000000", "commonStock": "13662000000", "currentDebt": "None", "investments": "None", "totalAssets": "26664000000", "longTermDebt": "7057000000", "shortTermDebt": "480000000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "531000000", "reportedCurrency": "CAD", "retainedEarnings": "-2058000000", "totalLiabilities": "12260000000", "otherCurrentAssets": "158000000", "totalCurrentAssets": "1013000000", "currentLongTermDebt": "480000000", "longTermInvestments": "6368000000", "shortTermInvestments": "0", "currentNetReceivables": "500000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25651000000", "currentAccountsPayable": "519000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14730000000", "shortLongTermDebtTotal": "7537000000", "totalShareholderEquity": "14344000000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "387000000", "totalCurrentLiabilities": "1490000000", "otherNonCurrentLiabilities": "150000000", "totalNonCurrentLiabilities": "10770000000", "cashAndShortTermInvestments": "157000000", "commonStockSharesOutstanding": "509000000", "intangibleAssetsExcludingGoodwill": "531000000", "cashAndCashEquivalentsAtCarryingValue": "157000000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "1278000000", "profitLoss": "None", "dividendPayout": "1247000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "CAD", "changeInInventory": "0", "operatingCashflow": "2256000000", "capitalExpenditures": "1226000000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-1126000000", "cashflowFromInvestment": "-1311000000", "stockBasedCompensation": "63000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1247000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "61000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "417000000", "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": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "income_statement": { "revenue": 2071339090, "cost_of_revenue": 1274284600, "gross_profit": 797054490, "ebit": 670728873, "ebitda": 908341343, "pretax_income": 632630670, "tax_provision": 133343707, "net_income": 499286963, "net_income_to_common": 499286963, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173447077, "total_current_assets": 1715421676, "total_assets": 36267483180, "short_term_debt": 682759884, "long_term_debt": 12709000000, "total_debt": 13391759884, "total_liabilities": 19324811696, "total_equity": 16942671484, "shares_outstanding": 582000000, "goodwill_and_intangibles": 6350368730 }, "cash_flow": { "operating_cash_flow": 327845054, "capital_expenditure": 187483257, "free_cash_flow": 515328311, "dividends_paid": 444144829, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312839, "ticker_id": 3072, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "670728873", "ebitda": "908341343", "netIncome": "499286963", "grossProfit": "797054490", "depreciation": "None", "totalRevenue": "2071339090", "costOfRevenue": "1274284600", "interestIncome": "4000000", "incomeBeforeTax": "632630670", "interestExpense": "146377302", "operatingIncome": "670728872", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "133343707", "reportedCurrency": "CAD", "netInterestIncome": "-149000000", "nonInterestIncome": "None", "operatingExpenses": "126325617", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1274284600", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "237612470", "sellingGeneralAndAdministrative": "142000000", "netIncomeFromContinuingOperations": "498000000" }, "balance": { "goodwill": "None", "inventory": "324837301", "commonStock": "17059973843", "currentDebt": "None", "investments": "None", "totalAssets": "36267483180", "longTermDebt": "12709000000", "shortTermDebt": "682759884", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "6350368730", "reportedCurrency": "CAD", "retainedEarnings": "-2332010998", "totalLiabilities": "19324811696", "otherCurrentAssets": "11028426", "totalCurrentAssets": "1715421676", "currentLongTermDebt": "600000000", "longTermInvestments": "4408000000", "shortTermInvestments": "None", "currentNetReceivables": "1206108870", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34552061504", "currentAccountsPayable": "1180041679", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13951962623", "totalShareholderEquity": "16942671484", "capitalLeaseObligations": "607000000", "otherCurrentLiabilities": "156403145", "totalCurrentLiabilities": "2059308079", "otherNonCurrentLiabilities": "139000000", "totalNonCurrentLiabilities": "17265503617", "cashAndShortTermInvestments": "173447077", "commonStockSharesOutstanding": "582000000", "intangibleAssetsExcludingGoodwill": "6350368730", "cashAndCashEquivalentsAtCarryingValue": "173447077", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "499286963", "profitLoss": "None", "dividendPayout": "444144829", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "327845054", "capitalExpenditures": "187483257", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "152392808", "cashflowFromInvestment": "-413064716", "stockBasedCompensation": "-68000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "444144829", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "237612470", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2071339090, "cost_of_revenue": 1274284600, "gross_profit": 797054490, "research_and_development": null, "selling_general_admin": 142000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 670728873, "depreciation_amortisation": 237612470, "ebitda": 908341343, "interest_expense": 146377302, "interest_income": null, "other_non_operating": null, "pretax_income": 632630670, "tax_provision": 133343707, "effective_tax_rate": null, "net_income": 499286963, "net_income_continuing_ops": 498000000, "net_income_to_common": 499286963, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 173447077, "short_term_investments": null, "net_receivables": 1206108870, "inventory": 324837301, "other_current_assets": null, "total_current_assets": 1715421676, "net_ppe": null, "goodwill": null, "intangible_assets": 6350368730, "goodwill_and_intangibles": 6350368730, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34552061504, "total_assets": 36267483180, "short_term_debt": 682759884, "accounts_payable": 1180041679, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2059308079, "long_term_debt": 12709000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17265503617, "total_liabilities": 19324811696, "total_debt": 13391759884, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2332010998, "total_equity": 16942671484, "shares_outstanding": 582000000, "operating_cash_flow": 327845054, "stock_based_compensation": -68000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 187483257, "acquisitions": null, "other_investing": null, "investing_cash_flow": -413064716, "dividends_paid": 444144829, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 152392808, "free_cash_flow": 515328311, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "670728873", "ebitda": "908341343", "netIncome": "499286963", "grossProfit": "797054490", "depreciation": "None", "totalRevenue": "2071339090", "costOfRevenue": "1274284600", "interestIncome": "4000000", "incomeBeforeTax": "632630670", "interestExpense": "146377302", "operatingIncome": "670728872", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "133343707", "reportedCurrency": "CAD", "netInterestIncome": "-149000000", "nonInterestIncome": "None", "operatingExpenses": "126325617", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1274284600", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "237612470", "sellingGeneralAndAdministrative": "142000000", "netIncomeFromContinuingOperations": "498000000" }, "balance": { "goodwill": "None", "inventory": "324837301", "commonStock": "17059973843", "currentDebt": "None", "investments": "None", "totalAssets": "36267483180", "longTermDebt": "12709000000", "shortTermDebt": "682759884", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "6350368730", "reportedCurrency": "CAD", "retainedEarnings": "-2332010998", "totalLiabilities": "19324811696", "otherCurrentAssets": "11028426", "totalCurrentAssets": "1715421676", "currentLongTermDebt": "600000000", "longTermInvestments": "4408000000", "shortTermInvestments": "None", "currentNetReceivables": "1206108870", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34552061504", "currentAccountsPayable": "1180041679", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13951962623", "totalShareholderEquity": "16942671484", "capitalLeaseObligations": "607000000", "otherCurrentLiabilities": "156403145", "totalCurrentLiabilities": "2059308079", "otherNonCurrentLiabilities": "139000000", "totalNonCurrentLiabilities": "17265503617", "cashAndShortTermInvestments": "173447077", "commonStockSharesOutstanding": "582000000", "intangibleAssetsExcludingGoodwill": "6350368730", "cashAndCashEquivalentsAtCarryingValue": "173447077", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "499286963", "profitLoss": "None", "dividendPayout": "444144829", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "327845054", "capitalExpenditures": "187483257", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "152392808", "cashflowFromInvestment": "-413064716", "stockBasedCompensation": "-68000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "444144829", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "237612470", "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": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "income_statement": { "revenue": 1913000000, "cost_of_revenue": 1086000000, "gross_profit": 827000000, "ebit": 789000000, "ebitda": 1045000000, "pretax_income": 637000000, "tax_provision": 148000000, "net_income": 489000000, "net_income_to_common": 489000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106000000, "total_current_assets": 1259000000, "total_assets": 35555000000, "short_term_debt": 683000000, "long_term_debt": 12088000000, "total_debt": 12771000000, "total_liabilities": 18784000000, "total_equity": 16771000000, "shares_outstanding": 582000000, "goodwill_and_intangibles": 11333000000 }, "cash_flow": { "operating_cash_flow": 861000000, "capital_expenditure": 244000000, "free_cash_flow": 1105000000, "dividends_paid": 444000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312840, "ticker_id": 3072, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "789000000", "ebitda": "1045000000", "netIncome": "489000000", "grossProfit": "827000000", "depreciation": "None", "totalRevenue": "1913000000", "costOfRevenue": "1086000000", "interestIncome": "3000000", "incomeBeforeTax": "637000000", "interestExpense": "152000000", "operatingIncome": "672000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "148000000", "reportedCurrency": "CAD", "netInterestIncome": "-149000000", "nonInterestIncome": "None", "operatingExpenses": "155000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1086000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "256000000", "sellingGeneralAndAdministrative": "120000000", "netIncomeFromContinuingOperations": "489000000" }, "balance": { "goodwill": "4988000000", "inventory": "284000000", "commonStock": "16771000000", "currentDebt": "None", "investments": "None", "totalAssets": "35555000000", "longTermDebt": "12088000000", "shortTermDebt": "683000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6345000000", "reportedCurrency": "CAD", "retainedEarnings": "-2381000000", "totalLiabilities": "18784000000", "otherCurrentAssets": "33000000", "totalCurrentAssets": "1259000000", "currentLongTermDebt": "600000000", "longTermInvestments": "4344000000", "shortTermInvestments": "None", "currentNetReceivables": "836000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34296000000", "currentAccountsPayable": "1321000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13310000000", "totalShareholderEquity": "16771000000", "capitalLeaseObligations": "622000000", "otherCurrentLiabilities": "61000000", "totalCurrentLiabilities": "2065000000", "otherNonCurrentLiabilities": "174000000", "totalNonCurrentLiabilities": "16719000000", "cashAndShortTermInvestments": "106000000", "commonStockSharesOutstanding": "582000000", "intangibleAssetsExcludingGoodwill": "6345000000", "cashAndCashEquivalentsAtCarryingValue": "106000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "489000000", "profitLoss": "None", "dividendPayout": "444000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "861000000", "capitalExpenditures": "244000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-629000000", "cashflowFromInvestment": "-273000000", "stockBasedCompensation": "-68000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "444000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-225000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1913000000, "cost_of_revenue": 1086000000, "gross_profit": 827000000, "research_and_development": null, "selling_general_admin": 120000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 789000000, "depreciation_amortisation": 256000000, "ebitda": 1045000000, "interest_expense": 152000000, "interest_income": null, "other_non_operating": null, "pretax_income": 637000000, "tax_provision": 148000000, "effective_tax_rate": null, "net_income": 489000000, "net_income_continuing_ops": 489000000, "net_income_to_common": 489000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106000000, "short_term_investments": null, "net_receivables": 836000000, "inventory": 284000000, "other_current_assets": null, "total_current_assets": 1259000000, "net_ppe": null, "goodwill": 4988000000, "intangible_assets": 6345000000, "goodwill_and_intangibles": 11333000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34296000000, "total_assets": 35555000000, "short_term_debt": 683000000, "accounts_payable": 1321000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2065000000, "long_term_debt": 12088000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16719000000, "total_liabilities": 18784000000, "total_debt": 12771000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2381000000, "total_equity": 16771000000, "shares_outstanding": 582000000, "operating_cash_flow": 861000000, "stock_based_compensation": -68000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 244000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -273000000, "dividends_paid": 444000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -629000000, "free_cash_flow": 1105000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "789000000", "ebitda": "1045000000", "netIncome": "489000000", "grossProfit": "827000000", "depreciation": "None", "totalRevenue": "1913000000", "costOfRevenue": "1086000000", "interestIncome": "3000000", "incomeBeforeTax": "637000000", "interestExpense": "152000000", "operatingIncome": "672000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "148000000", "reportedCurrency": "CAD", "netInterestIncome": "-149000000", "nonInterestIncome": "None", "operatingExpenses": "155000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1086000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "256000000", "sellingGeneralAndAdministrative": "120000000", "netIncomeFromContinuingOperations": "489000000" }, "balance": { "goodwill": "4988000000", "inventory": "284000000", "commonStock": "16771000000", "currentDebt": "None", "investments": "None", "totalAssets": "35555000000", "longTermDebt": "12088000000", "shortTermDebt": "683000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6345000000", "reportedCurrency": "CAD", "retainedEarnings": "-2381000000", "totalLiabilities": "18784000000", "otherCurrentAssets": "33000000", "totalCurrentAssets": "1259000000", "currentLongTermDebt": "600000000", "longTermInvestments": "4344000000", "shortTermInvestments": "None", "currentNetReceivables": "836000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34296000000", "currentAccountsPayable": "1321000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13310000000", "totalShareholderEquity": "16771000000", "capitalLeaseObligations": "622000000", "otherCurrentLiabilities": "61000000", "totalCurrentLiabilities": "2065000000", "otherNonCurrentLiabilities": "174000000", "totalNonCurrentLiabilities": "16719000000", "cashAndShortTermInvestments": "106000000", "commonStockSharesOutstanding": "582000000", "intangibleAssetsExcludingGoodwill": "6345000000", "cashAndCashEquivalentsAtCarryingValue": "106000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "489000000", "profitLoss": "None", "dividendPayout": "444000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "861000000", "capitalExpenditures": "244000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-629000000", "cashflowFromInvestment": "-273000000", "stockBasedCompensation": "-68000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "444000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-225000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238000000", "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": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "income_statement": { "revenue": 1791000000, "cost_of_revenue": 1133000000, "gross_profit": 658000000, "ebit": 555000000, "ebitda": 796000000, "pretax_income": 398000000, "tax_provision": 112000000, "net_income": 286000000, "net_income_to_common": 286000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149000000, "total_current_assets": 1336000000, "total_assets": 35445000000, "short_term_debt": 1178000000, "long_term_debt": 11540000000, "total_debt": 12718000000, "total_liabilities": 18444000000, "total_equity": 17001000000, "shares_outstanding": 582000000, "goodwill_and_intangibles": 11401000000 }, "cash_flow": { "operating_cash_flow": 810000000, "capital_expenditure": 185000000, "free_cash_flow": 995000000, "dividends_paid": 445000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312842, "ticker_id": 3072, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "555000000", "ebitda": "796000000", "netIncome": "286000000", "grossProfit": "658000000", "depreciation": "None", "totalRevenue": "1791000000", "costOfRevenue": "1133000000", "interestIncome": "4000000", "incomeBeforeTax": "398000000", "interestExpense": "157000000", "operatingIncome": "551000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "112000000", "reportedCurrency": "CAD", "netInterestIncome": "-153000000", "nonInterestIncome": "None", "operatingExpenses": "107000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1133000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "241000000", "sellingGeneralAndAdministrative": "126000000", "netIncomeFromContinuingOperations": "286000000" }, "balance": { "goodwill": "4999000000", "inventory": "304000000", "commonStock": "17001000000", "currentDebt": "None", "investments": "None", "totalAssets": "35445000000", "longTermDebt": "11540000000", "shortTermDebt": "1178000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "6402000000", "reportedCurrency": "CAD", "retainedEarnings": "-2426000000", "totalLiabilities": "18444000000", "otherCurrentAssets": "15000000", "totalCurrentAssets": "1336000000", "currentLongTermDebt": "1093000000", "longTermInvestments": "4194000000", "shortTermInvestments": "None", "currentNetReceivables": "868000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34109000000", "currentAccountsPayable": "1253000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13290000000", "totalShareholderEquity": "17001000000", "capitalLeaseObligations": "657000000", "otherCurrentLiabilities": "68000000", "totalCurrentLiabilities": "2499000000", "otherNonCurrentLiabilities": "167000000", "totalNonCurrentLiabilities": "15945000000", "cashAndShortTermInvestments": "149000000", "commonStockSharesOutstanding": "582000000", "intangibleAssetsExcludingGoodwill": "6402000000", "cashAndCashEquivalentsAtCarryingValue": "149000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "286000000", "profitLoss": "None", "dividendPayout": "445000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "810000000", "capitalExpenditures": "185000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-583000000", "cashflowFromInvestment": "-294000000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "445000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "241000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1791000000, "cost_of_revenue": 1133000000, "gross_profit": 658000000, "research_and_development": null, "selling_general_admin": 126000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 555000000, "depreciation_amortisation": 241000000, "ebitda": 796000000, "interest_expense": 157000000, "interest_income": null, "other_non_operating": null, "pretax_income": 398000000, "tax_provision": 112000000, "effective_tax_rate": null, "net_income": 286000000, "net_income_continuing_ops": 286000000, "net_income_to_common": 286000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149000000, "short_term_investments": null, "net_receivables": 868000000, "inventory": 304000000, "other_current_assets": null, "total_current_assets": 1336000000, "net_ppe": null, "goodwill": 4999000000, "intangible_assets": 6402000000, "goodwill_and_intangibles": 11401000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34109000000, "total_assets": 35445000000, "short_term_debt": 1178000000, "accounts_payable": 1253000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2499000000, "long_term_debt": 11540000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15945000000, "total_liabilities": 18444000000, "total_debt": 12718000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2426000000, "total_equity": 17001000000, "shares_outstanding": 582000000, "operating_cash_flow": 810000000, "stock_based_compensation": 39000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 185000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -294000000, "dividends_paid": 445000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -583000000, "free_cash_flow": 995000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "555000000", "ebitda": "796000000", "netIncome": "286000000", "grossProfit": "658000000", "depreciation": "None", "totalRevenue": "1791000000", "costOfRevenue": "1133000000", "interestIncome": "4000000", "incomeBeforeTax": "398000000", "interestExpense": "157000000", "operatingIncome": "551000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "112000000", "reportedCurrency": "CAD", "netInterestIncome": "-153000000", "nonInterestIncome": "None", "operatingExpenses": "107000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1133000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "241000000", "sellingGeneralAndAdministrative": "126000000", "netIncomeFromContinuingOperations": "286000000" }, "balance": { "goodwill": "4999000000", "inventory": "304000000", "commonStock": "17001000000", "currentDebt": "None", "investments": "None", "totalAssets": "35445000000", "longTermDebt": "11540000000", "shortTermDebt": "1178000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "6402000000", "reportedCurrency": "CAD", "retainedEarnings": "-2426000000", "totalLiabilities": "18444000000", "otherCurrentAssets": "15000000", "totalCurrentAssets": "1336000000", "currentLongTermDebt": "1093000000", "longTermInvestments": "4194000000", "shortTermInvestments": "None", "currentNetReceivables": "868000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34109000000", "currentAccountsPayable": "1253000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13290000000", "totalShareholderEquity": "17001000000", "capitalLeaseObligations": "657000000", "otherCurrentLiabilities": "68000000", "totalCurrentLiabilities": "2499000000", "otherNonCurrentLiabilities": "167000000", "totalNonCurrentLiabilities": "15945000000", "cashAndShortTermInvestments": "149000000", "commonStockSharesOutstanding": "582000000", "intangibleAssetsExcludingGoodwill": "6402000000", "cashAndCashEquivalentsAtCarryingValue": "149000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "286000000", "profitLoss": "None", "dividendPayout": "445000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "810000000", "capitalExpenditures": "185000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-583000000", "cashflowFromInvestment": "-294000000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "445000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "241000000", "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": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "income_statement": { "revenue": 1792000000, "cost_of_revenue": 1012000000, "gross_profit": 780000000, "ebit": 685000000, "ebitda": 942000000, "pretax_income": 533000000, "tax_provision": 116000000, "net_income": 417000000, "net_income_to_common": 417000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 210000000, "total_current_assets": 1376000000, "total_assets": 35424000000, "short_term_debt": 679000000, "long_term_debt": 12140000000, "total_debt": 12819000000, "total_liabilities": 18385000000, "total_equity": 17039000000, "shares_outstanding": 582000000, "goodwill_and_intangibles": 6398000000 }, "cash_flow": { "operating_cash_flow": 790000000, "capital_expenditure": 197000000, "free_cash_flow": 987000000, "dividends_paid": 447000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312843, "ticker_id": 3072, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "685000000", "ebitda": "942000000", "netIncome": "417000000", "grossProfit": "780000000", "depreciation": "None", "totalRevenue": "1792000000", "costOfRevenue": "1012000000", "interestIncome": "1000000", "incomeBeforeTax": "533000000", "interestExpense": "152000000", "operatingIncome": "684000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "116000000", "reportedCurrency": "CAD", "netInterestIncome": "-151000000", "nonInterestIncome": "None", "operatingExpenses": "96000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1012000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "257000000", "sellingGeneralAndAdministrative": "97000000", "netIncomeFromContinuingOperations": "417000000" }, "balance": { "goodwill": "4981000000", "inventory": "275000000", "commonStock": "17012000000", "currentDebt": "None", "investments": "None", "totalAssets": "35424000000", "longTermDebt": "12140000000", "shortTermDebt": "679000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1417000000", "reportedCurrency": "CAD", "retainedEarnings": "-2267000000", "totalLiabilities": "18385000000", "otherCurrentAssets": "22000000", "totalCurrentAssets": "1376000000", "currentLongTermDebt": "597000000", "longTermInvestments": "4279000000", "shortTermInvestments": "None", "currentNetReceivables": "869000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34048000000", "currentAccountsPayable": "1027000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13375000000", "totalShareholderEquity": "17039000000", "capitalLeaseObligations": "638000000", "otherCurrentLiabilities": "25000000", "totalCurrentLiabilities": "1779000000", "otherNonCurrentLiabilities": "155000000", "totalNonCurrentLiabilities": "16606000000", "cashAndShortTermInvestments": "210000000", "commonStockSharesOutstanding": "582000000", "intangibleAssetsExcludingGoodwill": "1417000000", "cashAndCashEquivalentsAtCarryingValue": "210000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "417000000", "profitLoss": "None", "dividendPayout": "447000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "790000000", "capitalExpenditures": "197000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-386000000", "cashflowFromInvestment": "-341000000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "447000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "257000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1792000000, "cost_of_revenue": 1012000000, "gross_profit": 780000000, "research_and_development": null, "selling_general_admin": 97000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 685000000, "depreciation_amortisation": 257000000, "ebitda": 942000000, "interest_expense": 152000000, "interest_income": null, "other_non_operating": null, "pretax_income": 533000000, "tax_provision": 116000000, "effective_tax_rate": null, "net_income": 417000000, "net_income_continuing_ops": 417000000, "net_income_to_common": 417000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 210000000, "short_term_investments": null, "net_receivables": 869000000, "inventory": 275000000, "other_current_assets": null, "total_current_assets": 1376000000, "net_ppe": null, "goodwill": 4981000000, "intangible_assets": 1417000000, "goodwill_and_intangibles": 6398000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34048000000, "total_assets": 35424000000, "short_term_debt": 679000000, "accounts_payable": 1027000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1779000000, "long_term_debt": 12140000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16606000000, "total_liabilities": 18385000000, "total_debt": 12819000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2267000000, "total_equity": 17039000000, "shares_outstanding": 582000000, "operating_cash_flow": 790000000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 197000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -341000000, "dividends_paid": 447000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -386000000, "free_cash_flow": 987000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "685000000", "ebitda": "942000000", "netIncome": "417000000", "grossProfit": "780000000", "depreciation": "None", "totalRevenue": "1792000000", "costOfRevenue": "1012000000", "interestIncome": "1000000", "incomeBeforeTax": "533000000", "interestExpense": "152000000", "operatingIncome": "684000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "116000000", "reportedCurrency": "CAD", "netInterestIncome": "-151000000", "nonInterestIncome": "None", "operatingExpenses": "96000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1012000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "257000000", "sellingGeneralAndAdministrative": "97000000", "netIncomeFromContinuingOperations": "417000000" }, "balance": { "goodwill": "4981000000", "inventory": "275000000", "commonStock": "17012000000", "currentDebt": "None", "investments": "None", "totalAssets": "35424000000", "longTermDebt": "12140000000", "shortTermDebt": "679000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1417000000", "reportedCurrency": "CAD", "retainedEarnings": "-2267000000", "totalLiabilities": "18385000000", "otherCurrentAssets": "22000000", "totalCurrentAssets": "1376000000", "currentLongTermDebt": "597000000", "longTermInvestments": "4279000000", "shortTermInvestments": "None", "currentNetReceivables": "869000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34048000000", "currentAccountsPayable": "1027000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13375000000", "totalShareholderEquity": "17039000000", "capitalLeaseObligations": "638000000", "otherCurrentLiabilities": "25000000", "totalCurrentLiabilities": "1779000000", "otherNonCurrentLiabilities": "155000000", "totalNonCurrentLiabilities": "16606000000", "cashAndShortTermInvestments": "210000000", "commonStockSharesOutstanding": "582000000", "intangibleAssetsExcludingGoodwill": "1417000000", "cashAndCashEquivalentsAtCarryingValue": "210000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "417000000", "profitLoss": "None", "dividendPayout": "447000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "790000000", "capitalExpenditures": "197000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-386000000", "cashflowFromInvestment": "-341000000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "447000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "257000000", "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": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "income_statement": { "revenue": 2312000000, "cost_of_revenue": 1384000000, "gross_profit": 928000000, "ebit": 790000000, "ebitda": 1023000000, "pretax_income": 639000000, "tax_provision": 137000000, "net_income": 502000000, "net_income_to_common": 502000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155000000, "total_current_assets": 1408000000, "total_assets": 35710000000, "short_term_debt": 1064000000, "long_term_debt": 11517000000, "total_debt": 12581000000, "total_liabilities": 18140000000, "total_equity": 17570000000, "shares_outstanding": 582000000, "goodwill_and_intangibles": 6499000000 }, "cash_flow": { "operating_cash_flow": 579496560, "capital_expenditure": 120902160, "free_cash_flow": 700398720, "dividends_paid": 302950240, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312844, "ticker_id": 3072, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "790000000", "ebitda": "1023000000", "netIncome": "502000000", "grossProfit": "928000000", "depreciation": "None", "totalRevenue": "2312000000", "costOfRevenue": "1384000000", "interestIncome": "3000000", "incomeBeforeTax": "639000000", "interestExpense": "151000000", "operatingIncome": "789000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "137000000", "reportedCurrency": "USD", "netInterestIncome": "-148000000", "nonInterestIncome": "None", "operatingExpenses": "139000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1384000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233000000", "sellingGeneralAndAdministrative": "134000000", "netIncomeFromContinuingOperations": "502000000" }, "balance": { "goodwill": "5025000000", "inventory": "253000000", "commonStock": "17012000000", "currentDebt": "None", "investments": "None", "totalAssets": "35710000000", "longTermDebt": "11517000000", "shortTermDebt": "1064000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1474000000", "reportedCurrency": "CAD", "retainedEarnings": "-2237000000", "totalLiabilities": "18140000000", "otherCurrentAssets": "22000000", "totalCurrentAssets": "1408000000", "currentLongTermDebt": "975000000", "longTermInvestments": "4215000000", "shortTermInvestments": "None", "currentNetReceivables": "978000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34302000000", "currentAccountsPayable": "1049000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13142000000", "totalShareholderEquity": "17570000000", "capitalLeaseObligations": "650000000", "otherCurrentLiabilities": "53000000", "totalCurrentLiabilities": "2213000000", "otherNonCurrentLiabilities": "161000000", "totalNonCurrentLiabilities": "15927000000", "cashAndShortTermInvestments": "155000000", "commonStockSharesOutstanding": "582000000", "intangibleAssetsExcludingGoodwill": "1474000000", "cashAndCashEquivalentsAtCarryingValue": "155000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "348809680", "profitLoss": "None", "dividendPayout": "302950240", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "579496560", "capitalExpenditures": "120902160", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-448171800", "cashflowFromInvestment": "-122291840", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "302950240", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18065840", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166066760", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2312000000, "cost_of_revenue": 1384000000, "gross_profit": 928000000, "research_and_development": null, "selling_general_admin": 134000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 790000000, "depreciation_amortisation": 233000000, "ebitda": 1023000000, "interest_expense": 151000000, "interest_income": null, "other_non_operating": null, "pretax_income": 639000000, "tax_provision": 137000000, "effective_tax_rate": null, "net_income": 502000000, "net_income_continuing_ops": 502000000, "net_income_to_common": 502000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155000000, "short_term_investments": null, "net_receivables": 978000000, "inventory": 253000000, "other_current_assets": null, "total_current_assets": 1408000000, "net_ppe": null, "goodwill": 5025000000, "intangible_assets": 1474000000, "goodwill_and_intangibles": 6499000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34302000000, "total_assets": 35710000000, "short_term_debt": 1064000000, "accounts_payable": 1049000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2213000000, "long_term_debt": 11517000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15927000000, "total_liabilities": 18140000000, "total_debt": 12581000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2237000000, "total_equity": 17570000000, "shares_outstanding": 582000000, "operating_cash_flow": 579496560, "stock_based_compensation": 29000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 120902160, "acquisitions": null, "other_investing": null, "investing_cash_flow": -122291840, "dividends_paid": 302950240, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -448171800, "free_cash_flow": 700398720, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "790000000", "ebitda": "1023000000", "netIncome": "502000000", "grossProfit": "928000000", "depreciation": "None", "totalRevenue": "2312000000", "costOfRevenue": "1384000000", "interestIncome": "3000000", "incomeBeforeTax": "639000000", "interestExpense": "151000000", "operatingIncome": "789000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "137000000", "reportedCurrency": "USD", "netInterestIncome": "-148000000", "nonInterestIncome": "None", "operatingExpenses": "139000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1384000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233000000", "sellingGeneralAndAdministrative": "134000000", "netIncomeFromContinuingOperations": "502000000" }, "balance": { "goodwill": "5025000000", "inventory": "253000000", "commonStock": "17012000000", "currentDebt": "None", "investments": "None", "totalAssets": "35710000000", "longTermDebt": "11517000000", "shortTermDebt": "1064000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1474000000", "reportedCurrency": "CAD", "retainedEarnings": "-2237000000", "totalLiabilities": "18140000000", "otherCurrentAssets": "22000000", "totalCurrentAssets": "1408000000", "currentLongTermDebt": "975000000", "longTermInvestments": "4215000000", "shortTermInvestments": "None", "currentNetReceivables": "978000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34302000000", "currentAccountsPayable": "1049000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13142000000", "totalShareholderEquity": "17570000000", "capitalLeaseObligations": "650000000", "otherCurrentLiabilities": "53000000", "totalCurrentLiabilities": "2213000000", "otherNonCurrentLiabilities": "161000000", "totalNonCurrentLiabilities": "15927000000", "cashAndShortTermInvestments": "155000000", "commonStockSharesOutstanding": "582000000", "intangibleAssetsExcludingGoodwill": "1474000000", "cashAndCashEquivalentsAtCarryingValue": "155000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "348809680", "profitLoss": "None", "dividendPayout": "302950240", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "579496560", "capitalExpenditures": "120902160", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-448171800", "cashflowFromInvestment": "-122291840", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "302950240", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18065840", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166066760", "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": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "income_statement": { "revenue": 2145000000, "cost_of_revenue": 1121000000, "gross_profit": 1024000000, "ebit": 898000000, "ebitda": 1133000000, "pretax_income": 744000000, "tax_provision": 172000000, "net_income": 572000000, "net_income_to_common": 572000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141000000, "total_current_assets": 1573000000, "total_assets": 35967000000, "short_term_debt": 1614000000, "long_term_debt": 11131000000, "total_debt": 12745000000, "total_liabilities": 18457000000, "total_equity": 17510000000, "shares_outstanding": 582000000, "goodwill_and_intangibles": 6528000000 }, "cash_flow": { "operating_cash_flow": 902000000, "capital_expenditure": 242000000, "free_cash_flow": 1144000000, "dividends_paid": 435000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312845, "ticker_id": 3072, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "898000000", "ebitda": "1133000000", "netIncome": "572000000", "grossProfit": "1024000000", "depreciation": "None", "totalRevenue": "2145000000", "costOfRevenue": "1121000000", "interestIncome": "1000000", "incomeBeforeTax": "744000000", "interestExpense": "154000000", "operatingIncome": "907000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "172000000", "reportedCurrency": "CAD", "netInterestIncome": "-153000000", "nonInterestIncome": "None", "operatingExpenses": "117000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1121000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "235000000", "sellingGeneralAndAdministrative": "104000000", "netIncomeFromContinuingOperations": "572000000" }, "balance": { "goodwill": "5024000000", "inventory": "301000000", "commonStock": "17008000000", "currentDebt": "None", "investments": "None", "totalAssets": "35967000000", "longTermDebt": "11131000000", "shortTermDebt": "1614000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1504000000", "reportedCurrency": "CAD", "retainedEarnings": "-2303000000", "totalLiabilities": "18457000000", "otherCurrentAssets": "48000000", "totalCurrentAssets": "1573000000", "currentLongTermDebt": "1525000000", "longTermInvestments": "4267000000", "shortTermInvestments": "None", "currentNetReceivables": "1083000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34394000000", "currentAccountsPayable": "530000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13321000000", "totalShareholderEquity": "17510000000", "capitalLeaseObligations": "665000000", "otherCurrentLiabilities": "721000000", "totalCurrentLiabilities": "2908000000", "otherNonCurrentLiabilities": "183000000", "totalNonCurrentLiabilities": "15549000000", "cashAndShortTermInvestments": "141000000", "commonStockSharesOutstanding": "582000000", "intangibleAssetsExcludingGoodwill": "1504000000", "cashAndCashEquivalentsAtCarryingValue": "141000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "572000000", "profitLoss": "None", "dividendPayout": "435000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "902000000", "capitalExpenditures": "242000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-568000000", "cashflowFromInvestment": "-303000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "435000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "235000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2145000000, "cost_of_revenue": 1121000000, "gross_profit": 1024000000, "research_and_development": null, "selling_general_admin": 104000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 898000000, "depreciation_amortisation": 235000000, "ebitda": 1133000000, "interest_expense": 154000000, "interest_income": null, "other_non_operating": null, "pretax_income": 744000000, "tax_provision": 172000000, "effective_tax_rate": null, "net_income": 572000000, "net_income_continuing_ops": 572000000, "net_income_to_common": 572000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 141000000, "short_term_investments": null, "net_receivables": 1083000000, "inventory": 301000000, "other_current_assets": null, "total_current_assets": 1573000000, "net_ppe": null, "goodwill": 5024000000, "intangible_assets": 1504000000, "goodwill_and_intangibles": 6528000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34394000000, "total_assets": 35967000000, "short_term_debt": 1614000000, "accounts_payable": 530000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2908000000, "long_term_debt": 11131000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15549000000, "total_liabilities": 18457000000, "total_debt": 12745000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2303000000, "total_equity": 17510000000, "shares_outstanding": 582000000, "operating_cash_flow": 902000000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 242000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -303000000, "dividends_paid": 435000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -568000000, "free_cash_flow": 1144000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "898000000", "ebitda": "1133000000", "netIncome": "572000000", "grossProfit": "1024000000", "depreciation": "None", "totalRevenue": "2145000000", "costOfRevenue": "1121000000", "interestIncome": "1000000", "incomeBeforeTax": "744000000", "interestExpense": "154000000", "operatingIncome": "907000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "172000000", "reportedCurrency": "CAD", "netInterestIncome": "-153000000", "nonInterestIncome": "None", "operatingExpenses": "117000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1121000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "235000000", "sellingGeneralAndAdministrative": "104000000", "netIncomeFromContinuingOperations": "572000000" }, "balance": { "goodwill": "5024000000", "inventory": "301000000", "commonStock": "17008000000", "currentDebt": "None", "investments": "None", "totalAssets": "35967000000", "longTermDebt": "11131000000", "shortTermDebt": "1614000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1504000000", "reportedCurrency": "CAD", "retainedEarnings": "-2303000000", "totalLiabilities": "18457000000", "otherCurrentAssets": "48000000", "totalCurrentAssets": "1573000000", "currentLongTermDebt": "1525000000", "longTermInvestments": "4267000000", "shortTermInvestments": "None", "currentNetReceivables": "1083000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34394000000", "currentAccountsPayable": "530000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13321000000", "totalShareholderEquity": "17510000000", "capitalLeaseObligations": "665000000", "otherCurrentLiabilities": "721000000", "totalCurrentLiabilities": "2908000000", "otherNonCurrentLiabilities": "183000000", "totalNonCurrentLiabilities": "15549000000", "cashAndShortTermInvestments": "141000000", "commonStockSharesOutstanding": "582000000", "intangibleAssetsExcludingGoodwill": "1504000000", "cashAndCashEquivalentsAtCarryingValue": "141000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "572000000", "profitLoss": "None", "dividendPayout": "435000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "902000000", "capitalExpenditures": "242000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-568000000", "cashflowFromInvestment": "-303000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "435000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "235000000", "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": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "income_statement": { "revenue": 1844000000, "cost_of_revenue": 1097000000, "gross_profit": 747000000, "ebit": 642000000, "ebitda": 878000000, "pretax_income": 474000000, "tax_provision": 89000000, "net_income": 383000000, "net_income_to_common": 383000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104000000, "total_current_assets": 1487000000, "total_assets": 35412000000, "short_term_debt": 1033000000, "long_term_debt": 11778000000, "total_debt": 12811000000, "total_liabilities": 18389000000, "total_equity": 17023000000, "shares_outstanding": 581000000, "goodwill_and_intangibles": 6461000000 }, "cash_flow": { "operating_cash_flow": 677708850, "capital_expenditure": 193631100, "free_cash_flow": 871339950, "dividends_paid": 321486750, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312847, "ticker_id": 3072, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "642000000", "ebitda": "878000000", "netIncome": "383000000", "grossProfit": "747000000", "depreciation": "None", "totalRevenue": "1844000000", "costOfRevenue": "1097000000", "interestIncome": "7000000", "incomeBeforeTax": "474000000", "interestExpense": "151000000", "operatingIncome": "623000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "89000000", "reportedCurrency": "USD", "netInterestIncome": "-149000000", "nonInterestIncome": "None", "operatingExpenses": "124000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1097000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236000000", "sellingGeneralAndAdministrative": "120000000", "netIncomeFromContinuingOperations": "385000000" }, "balance": { "goodwill": "4977000000", "inventory": "322000000", "commonStock": "17006000000", "currentDebt": "None", "investments": "None", "totalAssets": "35412000000", "longTermDebt": "11778000000", "shortTermDebt": "1033000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1484000000", "reportedCurrency": "CAD", "retainedEarnings": "-2440000000", "totalLiabilities": "18389000000", "otherCurrentAssets": "35000000", "totalCurrentAssets": "1487000000", "currentLongTermDebt": "946000000", "longTermInvestments": "4263000000", "shortTermInvestments": "None", "currentNetReceivables": "1026000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33925000000", "currentAccountsPayable": "1187000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13394000000", "totalShareholderEquity": "17023000000", "capitalLeaseObligations": "670000000", "otherCurrentLiabilities": "17000000", "totalCurrentLiabilities": "2300000000", "otherNonCurrentLiabilities": "161000000", "totalNonCurrentLiabilities": "16089000000", "cashAndShortTermInvestments": "104000000", "commonStockSharesOutstanding": "581000000", "intangibleAssetsExcludingGoodwill": "1484000000", "cashAndCashEquivalentsAtCarryingValue": "104000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "283056150", "profitLoss": "None", "dividendPayout": "321486750", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "677708850", "capitalExpenditures": "193631100", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-555026550", "cashflowFromInvestment": "-233539800", "stockBasedCompensation": "41000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "321486750", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174415800", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1844000000, "cost_of_revenue": 1097000000, "gross_profit": 747000000, "research_and_development": null, "selling_general_admin": 120000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 642000000, "depreciation_amortisation": 236000000, "ebitda": 878000000, "interest_expense": 151000000, "interest_income": null, "other_non_operating": null, "pretax_income": 474000000, "tax_provision": 89000000, "effective_tax_rate": null, "net_income": 383000000, "net_income_continuing_ops": 385000000, "net_income_to_common": 383000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104000000, "short_term_investments": null, "net_receivables": 1026000000, "inventory": 322000000, "other_current_assets": null, "total_current_assets": 1487000000, "net_ppe": null, "goodwill": 4977000000, "intangible_assets": 1484000000, "goodwill_and_intangibles": 6461000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 33925000000, "total_assets": 35412000000, "short_term_debt": 1033000000, "accounts_payable": 1187000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2300000000, "long_term_debt": 11778000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16089000000, "total_liabilities": 18389000000, "total_debt": 12811000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2440000000, "total_equity": 17023000000, "shares_outstanding": 581000000, "operating_cash_flow": 677708850, "stock_based_compensation": 41000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 193631100, "acquisitions": null, "other_investing": null, "investing_cash_flow": -233539800, "dividends_paid": 321486750, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -555026550, "free_cash_flow": 871339950, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "642000000", "ebitda": "878000000", "netIncome": "383000000", "grossProfit": "747000000", "depreciation": "None", "totalRevenue": "1844000000", "costOfRevenue": "1097000000", "interestIncome": "7000000", "incomeBeforeTax": "474000000", "interestExpense": "151000000", "operatingIncome": "623000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "89000000", "reportedCurrency": "USD", "netInterestIncome": "-149000000", "nonInterestIncome": "None", "operatingExpenses": "124000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1097000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236000000", "sellingGeneralAndAdministrative": "120000000", "netIncomeFromContinuingOperations": "385000000" }, "balance": { "goodwill": "4977000000", "inventory": "322000000", "commonStock": "17006000000", "currentDebt": "None", "investments": "None", "totalAssets": "35412000000", "longTermDebt": "11778000000", "shortTermDebt": "1033000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1484000000", "reportedCurrency": "CAD", "retainedEarnings": "-2440000000", "totalLiabilities": "18389000000", "otherCurrentAssets": "35000000", "totalCurrentAssets": "1487000000", "currentLongTermDebt": "946000000", "longTermInvestments": "4263000000", "shortTermInvestments": "None", "currentNetReceivables": "1026000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33925000000", "currentAccountsPayable": "1187000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13394000000", "totalShareholderEquity": "17023000000", "capitalLeaseObligations": "670000000", "otherCurrentLiabilities": "17000000", "totalCurrentLiabilities": "2300000000", "otherNonCurrentLiabilities": "161000000", "totalNonCurrentLiabilities": "16089000000", "cashAndShortTermInvestments": "104000000", "commonStockSharesOutstanding": "581000000", "intangibleAssetsExcludingGoodwill": "1484000000", "cashAndCashEquivalentsAtCarryingValue": "104000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "283056150", "profitLoss": "None", "dividendPayout": "321486750", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "677708850", "capitalExpenditures": "193631100", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-555026550", "cashflowFromInvestment": "-233539800", "stockBasedCompensation": "41000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "321486750", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174415800", "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": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "income_statement": { "revenue": 1855000000, "cost_of_revenue": 1040000000, "gross_profit": 815000000, "ebit": 127000000, "ebitda": 367000000, "pretax_income": -27000000, "tax_provision": -506000000, "net_income": 471000000, "net_income_to_common": 471000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256000000, "total_current_assets": 1623000000, "total_assets": 35617000000, "short_term_debt": 1186000000, "long_term_debt": 11706000000, "total_debt": 12892000000, "total_liabilities": 18237000000, "total_equity": 17234000000, "shares_outstanding": 581000000, "goodwill_and_intangibles": 6498000000 }, "cash_flow": { "operating_cash_flow": 689780800, "capital_expenditure": 193635500, "free_cash_flow": 883416300, "dividends_paid": 316393100, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312848, "ticker_id": 3072, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "127000000", "ebitda": "367000000", "netIncome": "471000000", "grossProfit": "815000000", "depreciation": "None", "totalRevenue": "1855000000", "costOfRevenue": "1040000000", "interestIncome": "9000000", "incomeBeforeTax": "-27000000", "interestExpense": "154000000", "operatingIncome": "114000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-506000000", "reportedCurrency": "USD", "netInterestIncome": "-145000000", "nonInterestIncome": "None", "operatingExpenses": "701000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1040000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240000000", "sellingGeneralAndAdministrative": "112000000", "netIncomeFromContinuingOperations": "479000000" }, "balance": { "goodwill": "4984000000", "inventory": "313000000", "commonStock": "17005000000", "currentDebt": "None", "investments": "None", "totalAssets": "35617000000", "longTermDebt": "11706000000", "shortTermDebt": "1186000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1514000000", "reportedCurrency": "CAD", "retainedEarnings": "-2314000000", "totalLiabilities": "18237000000", "otherCurrentAssets": "24000000", "totalCurrentAssets": "1623000000", "currentLongTermDebt": "1101000000", "longTermInvestments": "4290000000", "shortTermInvestments": "None", "currentNetReceivables": "1030000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33994000000", "currentAccountsPayable": "1067000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13470000000", "totalShareholderEquity": "17234000000", "capitalLeaseObligations": "663000000", "otherCurrentLiabilities": "59000000", "totalCurrentLiabilities": "2370000000", "otherNonCurrentLiabilities": "147000000", "totalNonCurrentLiabilities": "15867000000", "cashAndShortTermInvestments": "256000000", "commonStockSharesOutstanding": "581000000", "intangibleAssetsExcludingGoodwill": "1514000000", "cashAndCashEquivalentsAtCarryingValue": "256000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "344159700", "profitLoss": "None", "dividendPayout": "316393100", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "689780800", "capitalExpenditures": "193635500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "360235100", "cashflowFromInvestment": "-2121222100", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "316393100", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179021500", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1855000000, "cost_of_revenue": 1040000000, "gross_profit": 815000000, "research_and_development": null, "selling_general_admin": 112000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127000000, "depreciation_amortisation": 240000000, "ebitda": 367000000, "interest_expense": 154000000, "interest_income": null, "other_non_operating": null, "pretax_income": -27000000, "tax_provision": -506000000, "effective_tax_rate": null, "net_income": 471000000, "net_income_continuing_ops": 479000000, "net_income_to_common": 471000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 256000000, "short_term_investments": null, "net_receivables": 1030000000, "inventory": 313000000, "other_current_assets": null, "total_current_assets": 1623000000, "net_ppe": null, "goodwill": 4984000000, "intangible_assets": 1514000000, "goodwill_and_intangibles": 6498000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 33994000000, "total_assets": 35617000000, "short_term_debt": 1186000000, "accounts_payable": 1067000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2370000000, "long_term_debt": 11706000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15867000000, "total_liabilities": 18237000000, "total_debt": 12892000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2314000000, "total_equity": 17234000000, "shares_outstanding": 581000000, "operating_cash_flow": 689780800, "stock_based_compensation": 20000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 193635500, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2121222100, "dividends_paid": 316393100, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 360235100, "free_cash_flow": 883416300, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "127000000", "ebitda": "367000000", "netIncome": "471000000", "grossProfit": "815000000", "depreciation": "None", "totalRevenue": "1855000000", "costOfRevenue": "1040000000", "interestIncome": "9000000", "incomeBeforeTax": "-27000000", "interestExpense": "154000000", "operatingIncome": "114000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-506000000", "reportedCurrency": "USD", "netInterestIncome": "-145000000", "nonInterestIncome": "None", "operatingExpenses": "701000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1040000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240000000", "sellingGeneralAndAdministrative": "112000000", "netIncomeFromContinuingOperations": "479000000" }, "balance": { "goodwill": "4984000000", "inventory": "313000000", "commonStock": "17005000000", "currentDebt": "None", "investments": "None", "totalAssets": "35617000000", "longTermDebt": "11706000000", "shortTermDebt": "1186000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1514000000", "reportedCurrency": "CAD", "retainedEarnings": "-2314000000", "totalLiabilities": "18237000000", "otherCurrentAssets": "24000000", "totalCurrentAssets": "1623000000", "currentLongTermDebt": "1101000000", "longTermInvestments": "4290000000", "shortTermInvestments": "None", "currentNetReceivables": "1030000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33994000000", "currentAccountsPayable": "1067000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13470000000", "totalShareholderEquity": "17234000000", "capitalLeaseObligations": "663000000", "otherCurrentLiabilities": "59000000", "totalCurrentLiabilities": "2370000000", "otherNonCurrentLiabilities": "147000000", "totalNonCurrentLiabilities": "15867000000", "cashAndShortTermInvestments": "256000000", "commonStockSharesOutstanding": "581000000", "intangibleAssetsExcludingGoodwill": "1514000000", "cashAndCashEquivalentsAtCarryingValue": "256000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "344159700", "profitLoss": "None", "dividendPayout": "316393100", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "689780800", "capitalExpenditures": "193635500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "360235100", "cashflowFromInvestment": "-2121222100", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "316393100", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179021500", "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": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "income_statement": { "revenue": 1691000000, "cost_of_revenue": 961000000, "gross_profit": 730000000, "ebit": 660000000, "ebitda": 816000000, "pretax_income": 529000000, "tax_provision": 91000000, "net_income": 438000000, "net_income_to_common": 438000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1704000000, "total_current_assets": 3048000000, "total_assets": 33224000000, "short_term_debt": 631000000, "long_term_debt": 10649000000, "total_debt": 11280000000, "total_liabilities": 17304000000, "total_equity": 15920000000, "shares_outstanding": 550000000, "goodwill_and_intangibles": 11045000000 }, "cash_flow": { "operating_cash_flow": 317426000, "capital_expenditure": 137305200, "free_cash_flow": 454731200, "dividends_paid": 293803600, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312849, "ticker_id": 3072, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "660000000", "ebitda": "816000000", "netIncome": "438000000", "grossProfit": "730000000", "depreciation": "None", "totalRevenue": "1691000000", "costOfRevenue": "961000000", "interestIncome": "29000000", "incomeBeforeTax": "529000000", "interestExpense": "131000000", "operatingIncome": "637000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "91000000", "reportedCurrency": "USD", "netInterestIncome": "-102000000", "nonInterestIncome": "None", "operatingExpenses": "93000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "961000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156000000", "sellingGeneralAndAdministrative": "108000000", "netIncomeFromContinuingOperations": "438000000" }, "balance": { "goodwill": "4984000000", "inventory": "291000000", "commonStock": "15766000000", "currentDebt": "None", "investments": "None", "totalAssets": "33224000000", "longTermDebt": "10649000000", "shortTermDebt": "631000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "6061000000", "reportedCurrency": "CAD", "retainedEarnings": "-2352000000", "totalLiabilities": "17304000000", "otherCurrentAssets": "31000000", "totalCurrentAssets": "3048000000", "currentLongTermDebt": "550000000", "longTermInvestments": "7069000000", "shortTermInvestments": "None", "currentNetReceivables": "1022000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30176000000", "currentAccountsPayable": "917000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11852000000", "totalShareholderEquity": "15920000000", "capitalLeaseObligations": "653000000", "otherCurrentLiabilities": "1357000000", "totalCurrentLiabilities": "2951000000", "otherNonCurrentLiabilities": "64000000", "totalNonCurrentLiabilities": "14353000000", "cashAndShortTermInvestments": "1704000000", "commonStockSharesOutstanding": "550000000", "intangibleAssetsExcludingGoodwill": "6061000000", "cashAndCashEquivalentsAtCarryingValue": "1704000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "323331600", "profitLoss": "None", "dividendPayout": "293803600", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "317426000", "capitalExpenditures": "137305200", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1110252800", "cashflowFromInvestment": "-273134000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "293803600", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118850200", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1691000000, "cost_of_revenue": 961000000, "gross_profit": 730000000, "research_and_development": null, "selling_general_admin": 108000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 660000000, "depreciation_amortisation": 156000000, "ebitda": 816000000, "interest_expense": 131000000, "interest_income": null, "other_non_operating": null, "pretax_income": 529000000, "tax_provision": 91000000, "effective_tax_rate": null, "net_income": 438000000, "net_income_continuing_ops": 438000000, "net_income_to_common": 438000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1704000000, "short_term_investments": null, "net_receivables": 1022000000, "inventory": 291000000, "other_current_assets": null, "total_current_assets": 3048000000, "net_ppe": null, "goodwill": 4984000000, "intangible_assets": 6061000000, "goodwill_and_intangibles": 11045000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30176000000, "total_assets": 33224000000, "short_term_debt": 631000000, "accounts_payable": 917000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2951000000, "long_term_debt": 10649000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14353000000, "total_liabilities": 17304000000, "total_debt": 11280000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2352000000, "total_equity": 15920000000, "shares_outstanding": 550000000, "operating_cash_flow": 317426000, "stock_based_compensation": 20000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 137305200, "acquisitions": null, "other_investing": null, "investing_cash_flow": -273134000, "dividends_paid": 293803600, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1110252800, "free_cash_flow": 454731200, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "660000000", "ebitda": "816000000", "netIncome": "438000000", "grossProfit": "730000000", "depreciation": "None", "totalRevenue": "1691000000", "costOfRevenue": "961000000", "interestIncome": "29000000", "incomeBeforeTax": "529000000", "interestExpense": "131000000", "operatingIncome": "637000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "91000000", "reportedCurrency": "USD", "netInterestIncome": "-102000000", "nonInterestIncome": "None", "operatingExpenses": "93000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "961000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156000000", "sellingGeneralAndAdministrative": "108000000", "netIncomeFromContinuingOperations": "438000000" }, "balance": { "goodwill": "4984000000", "inventory": "291000000", "commonStock": "15766000000", "currentDebt": "None", "investments": "None", "totalAssets": "33224000000", "longTermDebt": "10649000000", "shortTermDebt": "631000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "6061000000", "reportedCurrency": "CAD", "retainedEarnings": "-2352000000", "totalLiabilities": "17304000000", "otherCurrentAssets": "31000000", "totalCurrentAssets": "3048000000", "currentLongTermDebt": "550000000", "longTermInvestments": "7069000000", "shortTermInvestments": "None", "currentNetReceivables": "1022000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30176000000", "currentAccountsPayable": "917000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11852000000", "totalShareholderEquity": "15920000000", "capitalLeaseObligations": "653000000", "otherCurrentLiabilities": "1357000000", "totalCurrentLiabilities": "2951000000", "otherNonCurrentLiabilities": "64000000", "totalNonCurrentLiabilities": "14353000000", "cashAndShortTermInvestments": "1704000000", "commonStockSharesOutstanding": "550000000", "intangibleAssetsExcludingGoodwill": "6061000000", "cashAndCashEquivalentsAtCarryingValue": "1704000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "323331600", "profitLoss": "None", "dividendPayout": "293803600", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "317426000", "capitalExpenditures": "137305200", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1110252800", "cashflowFromInvestment": "-273134000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "293803600", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118850200", "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": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "income_statement": { "revenue": 2466000000, "cost_of_revenue": 1616000000, "gross_profit": 850000000, "ebit": 932000000, "ebitda": 1110000000, "pretax_income": 815000000, "tax_provision": 117000000, "net_income": 698000000, "net_income_to_common": 698000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 137000000, "total_current_assets": 2633000000, "total_assets": 32618000000, "short_term_debt": 727000000, "long_term_debt": 9849000000, "total_debt": 10576000000, "total_liabilities": 16805000000, "total_equity": 15813000000, "shares_outstanding": 550000000, "goodwill_and_intangibles": 6065000000 }, "cash_flow": { "operating_cash_flow": 880000000, "capital_expenditure": 177000000, "free_cash_flow": 1057000000, "dividends_paid": 397000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312850, "ticker_id": 3072, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "932000000", "ebitda": "1110000000", "netIncome": "698000000", "grossProfit": "850000000", "depreciation": "None", "totalRevenue": "2466000000", "costOfRevenue": "1616000000", "interestIncome": "None", "incomeBeforeTax": "815000000", "interestExpense": "117000000", "operatingIncome": "931000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "117000000", "reportedCurrency": "CAD", "netInterestIncome": "-117000000", "nonInterestIncome": "None", "operatingExpenses": "-81000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1616000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "178000000", "sellingGeneralAndAdministrative": "142000000", "netIncomeFromContinuingOperations": "698000000" }, "balance": { "goodwill": "4551000000", "inventory": "333000000", "commonStock": "15765000000", "currentDebt": "None", "investments": "None", "totalAssets": "32618000000", "longTermDebt": "9849000000", "shortTermDebt": "727000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1514000000", "reportedCurrency": "CAD", "retainedEarnings": "-2372000000", "totalLiabilities": "16805000000", "otherCurrentAssets": "1465000000", "totalCurrentAssets": "2633000000", "currentLongTermDebt": "650000000", "longTermInvestments": "6987000000", "shortTermInvestments": "None", "currentNetReceivables": "698000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29985000000", "currentAccountsPayable": "555000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11143000000", "totalShareholderEquity": "15813000000", "capitalLeaseObligations": "644000000", "otherCurrentLiabilities": "1888000000", "totalCurrentLiabilities": "3221000000", "otherNonCurrentLiabilities": "83000000", "totalNonCurrentLiabilities": "13584000000", "cashAndShortTermInvestments": "137000000", "commonStockSharesOutstanding": "550000000", "intangibleAssetsExcludingGoodwill": "1514000000", "cashAndCashEquivalentsAtCarryingValue": "137000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "698000000", "profitLoss": "None", "dividendPayout": "397000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "880000000", "capitalExpenditures": "177000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-484000000", "cashflowFromInvestment": "-343000000", "stockBasedCompensation": "46000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "397000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "178000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2466000000, "cost_of_revenue": 1616000000, "gross_profit": 850000000, "research_and_development": null, "selling_general_admin": 142000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 932000000, "depreciation_amortisation": 178000000, "ebitda": 1110000000, "interest_expense": 117000000, "interest_income": null, "other_non_operating": null, "pretax_income": 815000000, "tax_provision": 117000000, "effective_tax_rate": null, "net_income": 698000000, "net_income_continuing_ops": 698000000, "net_income_to_common": 698000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 137000000, "short_term_investments": null, "net_receivables": 698000000, "inventory": 333000000, "other_current_assets": null, "total_current_assets": 2633000000, "net_ppe": null, "goodwill": 4551000000, "intangible_assets": 1514000000, "goodwill_and_intangibles": 6065000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29985000000, "total_assets": 32618000000, "short_term_debt": 727000000, "accounts_payable": 555000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3221000000, "long_term_debt": 9849000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13584000000, "total_liabilities": 16805000000, "total_debt": 10576000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2372000000, "total_equity": 15813000000, "shares_outstanding": 550000000, "operating_cash_flow": 880000000, "stock_based_compensation": 46000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 177000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -343000000, "dividends_paid": 397000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -484000000, "free_cash_flow": 1057000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "932000000", "ebitda": "1110000000", "netIncome": "698000000", "grossProfit": "850000000", "depreciation": "None", "totalRevenue": "2466000000", "costOfRevenue": "1616000000", "interestIncome": "None", "incomeBeforeTax": "815000000", "interestExpense": "117000000", "operatingIncome": "931000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "117000000", "reportedCurrency": "CAD", "netInterestIncome": "-117000000", "nonInterestIncome": "None", "operatingExpenses": "-81000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1616000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "178000000", "sellingGeneralAndAdministrative": "142000000", "netIncomeFromContinuingOperations": "698000000" }, "balance": { "goodwill": "4551000000", "inventory": "333000000", "commonStock": "15765000000", "currentDebt": "None", "investments": "None", "totalAssets": "32618000000", "longTermDebt": "9849000000", "shortTermDebt": "727000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1514000000", "reportedCurrency": "CAD", "retainedEarnings": "-2372000000", "totalLiabilities": "16805000000", "otherCurrentAssets": "1465000000", "totalCurrentAssets": "2633000000", "currentLongTermDebt": "650000000", "longTermInvestments": "6987000000", "shortTermInvestments": "None", "currentNetReceivables": "698000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29985000000", "currentAccountsPayable": "555000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11143000000", "totalShareholderEquity": "15813000000", "capitalLeaseObligations": "644000000", "otherCurrentLiabilities": "1888000000", "totalCurrentLiabilities": "3221000000", "otherNonCurrentLiabilities": "83000000", "totalNonCurrentLiabilities": "13584000000", "cashAndShortTermInvestments": "137000000", "commonStockSharesOutstanding": "550000000", "intangibleAssetsExcludingGoodwill": "1514000000", "cashAndCashEquivalentsAtCarryingValue": "137000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "698000000", "profitLoss": "None", "dividendPayout": "397000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "880000000", "capitalExpenditures": "177000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-484000000", "cashflowFromInvestment": "-343000000", "stockBasedCompensation": "46000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "397000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "178000000", "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": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "income_statement": { "revenue": 2292000000, "cost_of_revenue": 1633000000, "gross_profit": 659000000, "ebit": 561000000, "ebitda": 725000000, "pretax_income": 442000000, "tax_provision": 96000000, "net_income": 346000000, "net_income_to_common": 346000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86000000, "total_current_assets": 1292000000, "total_assets": 30967000000, "short_term_debt": 724000000, "long_term_debt": 9924000000, "total_debt": 10648000000, "total_liabilities": 15335000000, "total_equity": 15572000000, "shares_outstanding": 550000000, "goodwill_and_intangibles": 6097000000 }, "cash_flow": { "operating_cash_flow": 644000000, "capital_expenditure": 169000000, "free_cash_flow": 813000000, "dividends_paid": 397000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312852, "ticker_id": 3072, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "561000000", "ebitda": "725000000", "netIncome": "346000000", "grossProfit": "659000000", "depreciation": "None", "totalRevenue": "2292000000", "costOfRevenue": "1633000000", "interestIncome": "None", "incomeBeforeTax": "442000000", "interestExpense": "119000000", "operatingIncome": "572000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "96000000", "reportedCurrency": "CAD", "netInterestIncome": "-119000000", "nonInterestIncome": "None", "operatingExpenses": "87000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1633000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164000000", "sellingGeneralAndAdministrative": "104000000", "netIncomeFromContinuingOperations": "346000000" }, "balance": { "goodwill": "None", "inventory": "329000000", "commonStock": "15764000000", "currentDebt": "None", "investments": "None", "totalAssets": "30967000000", "longTermDebt": "9924000000", "shortTermDebt": "724000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "6097000000", "reportedCurrency": "CAD", "retainedEarnings": "-2733000000", "totalLiabilities": "15335000000", "otherCurrentAssets": "34000000", "totalCurrentAssets": "1292000000", "currentLongTermDebt": "650000000", "longTermInvestments": "6996000000", "shortTermInvestments": "None", "currentNetReceivables": "843000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29675000000", "currentAccountsPayable": "1064000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16014000000", "shortLongTermDebtTotal": "11210000000", "totalShareholderEquity": "15572000000", "capitalLeaseObligations": "636000000", "otherCurrentLiabilities": "58000000", "totalCurrentLiabilities": "1914000000", "otherNonCurrentLiabilities": "52000000", "totalNonCurrentLiabilities": "13421000000", "cashAndShortTermInvestments": "86000000", "commonStockSharesOutstanding": "550000000", "intangibleAssetsExcludingGoodwill": "6097000000", "cashAndCashEquivalentsAtCarryingValue": "86000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "346000000", "profitLoss": "None", "dividendPayout": "397000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "644000000", "capitalExpenditures": "169000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-450000000", "cashflowFromInvestment": "-166000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "397000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "544000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2292000000, "cost_of_revenue": 1633000000, "gross_profit": 659000000, "research_and_development": null, "selling_general_admin": 104000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 561000000, "depreciation_amortisation": 164000000, "ebitda": 725000000, "interest_expense": 119000000, "interest_income": null, "other_non_operating": null, "pretax_income": 442000000, "tax_provision": 96000000, "effective_tax_rate": null, "net_income": 346000000, "net_income_continuing_ops": 346000000, "net_income_to_common": 346000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86000000, "short_term_investments": null, "net_receivables": 843000000, "inventory": 329000000, "other_current_assets": null, "total_current_assets": 1292000000, "net_ppe": null, "goodwill": null, "intangible_assets": 6097000000, "goodwill_and_intangibles": 6097000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29675000000, "total_assets": 30967000000, "short_term_debt": 724000000, "accounts_payable": 1064000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1914000000, "long_term_debt": 9924000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13421000000, "total_liabilities": 15335000000, "total_debt": 10648000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2733000000, "total_equity": 15572000000, "shares_outstanding": 550000000, "operating_cash_flow": 644000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 169000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -166000000, "dividends_paid": 397000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -450000000, "free_cash_flow": 813000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "561000000", "ebitda": "725000000", "netIncome": "346000000", "grossProfit": "659000000", "depreciation": "None", "totalRevenue": "2292000000", "costOfRevenue": "1633000000", "interestIncome": "None", "incomeBeforeTax": "442000000", "interestExpense": "119000000", "operatingIncome": "572000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "96000000", "reportedCurrency": "CAD", "netInterestIncome": "-119000000", "nonInterestIncome": "None", "operatingExpenses": "87000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1633000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164000000", "sellingGeneralAndAdministrative": "104000000", "netIncomeFromContinuingOperations": "346000000" }, "balance": { "goodwill": "None", "inventory": "329000000", "commonStock": "15764000000", "currentDebt": "None", "investments": "None", "totalAssets": "30967000000", "longTermDebt": "9924000000", "shortTermDebt": "724000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "6097000000", "reportedCurrency": "CAD", "retainedEarnings": "-2733000000", "totalLiabilities": "15335000000", "otherCurrentAssets": "34000000", "totalCurrentAssets": "1292000000", "currentLongTermDebt": "650000000", "longTermInvestments": "6996000000", "shortTermInvestments": "None", "currentNetReceivables": "843000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29675000000", "currentAccountsPayable": "1064000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16014000000", "shortLongTermDebtTotal": "11210000000", "totalShareholderEquity": "15572000000", "capitalLeaseObligations": "636000000", "otherCurrentLiabilities": "58000000", "totalCurrentLiabilities": "1914000000", "otherNonCurrentLiabilities": "52000000", "totalNonCurrentLiabilities": "13421000000", "cashAndShortTermInvestments": "86000000", "commonStockSharesOutstanding": "550000000", "intangibleAssetsExcludingGoodwill": "6097000000", "cashAndCashEquivalentsAtCarryingValue": "86000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "346000000", "profitLoss": "None", "dividendPayout": "397000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "644000000", "capitalExpenditures": "169000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-450000000", "cashflowFromInvestment": "-166000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "397000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "544000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164000000", "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": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "income_statement": { "revenue": 1422000000, "cost_of_revenue": 763000000, "gross_profit": 659000000, "ebit": 575000000, "ebitda": 741000000, "pretax_income": 457000000, "tax_provision": 94000000, "net_income": 363000000, "net_income_to_common": 363000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57000000, "total_current_assets": 1016000000, "total_assets": 30814000000, "short_term_debt": 725000000, "long_term_debt": 9951000000, "total_debt": 10676000000, "total_liabilities": 15220000000, "total_equity": 15534000000, "shares_outstanding": 551000000, "goodwill_and_intangibles": 6087000000 }, "cash_flow": { "operating_cash_flow": 653000000, "capital_expenditure": 123000000, "free_cash_flow": 776000000, "dividends_paid": 398000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312853, "ticker_id": 3072, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:24.938015+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "575000000", "ebitda": "741000000", "netIncome": "363000000", "grossProfit": "659000000", "depreciation": "None", "totalRevenue": "1422000000", "costOfRevenue": "763000000", "interestIncome": "1000000", "incomeBeforeTax": "457000000", "interestExpense": "118000000", "operatingIncome": "566000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "94000000", "reportedCurrency": "CAD", "netInterestIncome": "-118000000", "nonInterestIncome": "None", "operatingExpenses": "93000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "763000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166000000", "sellingGeneralAndAdministrative": "84000000", "netIncomeFromContinuingOperations": "363000000" }, "balance": { "goodwill": "None", "inventory": "154000000", "commonStock": "15763000000", "currentDebt": "None", "investments": "None", "totalAssets": "30814000000", "longTermDebt": "9951000000", "shortTermDebt": "725000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "6087000000", "reportedCurrency": "CAD", "retainedEarnings": "-2682000000", "totalLiabilities": "15220000000", "otherCurrentAssets": "90000000", "totalCurrentAssets": "1016000000", "currentLongTermDebt": "650000000", "longTermInvestments": "7162000000", "shortTermInvestments": "None", "currentNetReceivables": "715000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29798000000", "currentAccountsPayable": "807000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16041000000", "shortLongTermDebtTotal": "11251000000", "totalShareholderEquity": "15534000000", "capitalLeaseObligations": "650000000", "otherCurrentLiabilities": "32000000", "totalCurrentLiabilities": "1646000000", "otherNonCurrentLiabilities": "110000000", "totalNonCurrentLiabilities": "13574000000", "cashAndShortTermInvestments": "57000000", "commonStockSharesOutstanding": "551000000", "intangibleAssetsExcludingGoodwill": "6087000000", "cashAndCashEquivalentsAtCarryingValue": "57000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "363000000", "profitLoss": "None", "dividendPayout": "398000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "653000000", "capitalExpenditures": "123000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-560000000", "cashflowFromInvestment": "-128000000", "stockBasedCompensation": "-6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "398000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1422000000, "cost_of_revenue": 763000000, "gross_profit": 659000000, "research_and_development": null, "selling_general_admin": 84000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 575000000, "depreciation_amortisation": 166000000, "ebitda": 741000000, "interest_expense": 118000000, "interest_income": null, "other_non_operating": null, "pretax_income": 457000000, "tax_provision": 94000000, "effective_tax_rate": null, "net_income": 363000000, "net_income_continuing_ops": 363000000, "net_income_to_common": 363000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57000000, "short_term_investments": null, "net_receivables": 715000000, "inventory": 154000000, "other_current_assets": null, "total_current_assets": 1016000000, "net_ppe": null, "goodwill": null, "intangible_assets": 6087000000, "goodwill_and_intangibles": 6087000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29798000000, "total_assets": 30814000000, "short_term_debt": 725000000, "accounts_payable": 807000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1646000000, "long_term_debt": 9951000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13574000000, "total_liabilities": 15220000000, "total_debt": 10676000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2682000000, "total_equity": 15534000000, "shares_outstanding": 551000000, "operating_cash_flow": 653000000, "stock_based_compensation": -6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 123000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -128000000, "dividends_paid": 398000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -560000000, "free_cash_flow": 776000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "575000000", "ebitda": "741000000", "netIncome": "363000000", "grossProfit": "659000000", "depreciation": "None", "totalRevenue": "1422000000", "costOfRevenue": "763000000", "interestIncome": "1000000", "incomeBeforeTax": "457000000", "interestExpense": "118000000", "operatingIncome": "566000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "94000000", "reportedCurrency": "CAD", "netInterestIncome": "-118000000", "nonInterestIncome": "None", "operatingExpenses": "93000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "763000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166000000", "sellingGeneralAndAdministrative": "84000000", "netIncomeFromContinuingOperations": "363000000" }, "balance": { "goodwill": "None", "inventory": "154000000", "commonStock": "15763000000", "currentDebt": "None", "investments": "None", "totalAssets": "30814000000", "longTermDebt": "9951000000", "shortTermDebt": "725000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "6087000000", "reportedCurrency": "CAD", "retainedEarnings": "-2682000000", "totalLiabilities": "15220000000", "otherCurrentAssets": "90000000", "totalCurrentAssets": "1016000000", "currentLongTermDebt": "650000000", "longTermInvestments": "7162000000", "shortTermInvestments": "None", "currentNetReceivables": "715000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29798000000", "currentAccountsPayable": "807000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16041000000", "shortLongTermDebtTotal": "11251000000", "totalShareholderEquity": "15534000000", "capitalLeaseObligations": "650000000", "otherCurrentLiabilities": "32000000", "totalCurrentLiabilities": "1646000000", "otherNonCurrentLiabilities": "110000000", "totalNonCurrentLiabilities": "13574000000", "cashAndShortTermInvestments": "57000000", "commonStockSharesOutstanding": "551000000", "intangibleAssetsExcludingGoodwill": "6087000000", "cashAndCashEquivalentsAtCarryingValue": "57000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "363000000", "profitLoss": "None", "dividendPayout": "398000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "653000000", "capitalExpenditures": "123000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-560000000", "cashflowFromInvestment": "-128000000", "stockBasedCompensation": "-6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "398000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "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" ] } } }