{ "ticker": { "uuid": "d8b62002-1353-4080-8e46-3b89e8016fe3", "symbol": "ARE", "name": "Alexandria Real Estate Equities Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/d8b62002-1353-4080-8e46-3b89e8016fe3/", "api_url": "https://sharemaestro.com/factors/api/tickers/d8b62002-1353-4080-8e46-3b89e8016fe3/" }, "ticker_metadata": { "id": 241, "uuid": "d8b62002-1353-4080-8e46-3b89e8016fe3", "symbol": "ARE", "name": "Alexandria Real Estate Equities Inc", "asset_type": "equity", "market_cap": 8701275000, "stock_exchange_id": 3, "industry": "Reit - Office", "sector": "Real Estate", "description": "Alexandria Real Estate Equities, Inc. is an American real estate investment trust that invests in office buildings and laboratories leased to tenants in the life science and technology industries.", "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": "d8b62002-1353-4080-8e46-3b89e8016fe3", "symbol": "ARE", "name": "Alexandria Real Estate Equities Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/d8b62002-1353-4080-8e46-3b89e8016fe3/", "api_url": "https://sharemaestro.com/factors/api/tickers/d8b62002-1353-4080-8e46-3b89e8016fe3/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.78, "value": 0.84, "quality": 0.73, "momentum": 0.11, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 51.28, "market_cap": 9660126400, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0186, "shareholder_yield": 0.0834, "roe": -0.065, "piotroski_f_score": 5, "momentum_12_1": -0.301, "volatility_252d": 0.4896 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:53.394037+00:00", "batch_id": "" }, "size": { "price_close": 51.28, "market_cap": 9660126400, "market_cap_usd": 9660126400, "enterprise_value": 21761401400, "shares_outstanding": 188380000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.614, "ptbv_ratio": 0.622, "ps_ratio": 3.3327, "pcf_ratio": 6.8867, "pfcf_ratio": 1.6392, "ev_ebitda": 53.6469, "ev_ebit": -23.9606, "ev_sales": 7.5076, "ev_fcf": 3.6926, "earnings_yield": null, "fcf_yield": 0.2708, "price_to_sales": 3.3327, "price_to_book": 0.614, "price_to_cashflow": 6.8867, "ebitda_to_ev": 0.0186, "sales_yield": 0.1332 }, "yield": { "dividend_yield": 0.0834, "buyback_yield": 0, "shareholder_yield": 0.0834, "debt_paydown_yield": null, "total_yield": 0.0834 }, "quality": { "gross_margin": 0.6825, "operating_margin": -0.3133, "net_margin": -0.353, "ebitda_margin": 0.1399, "fcf_margin": 2.0332, "roe": -0.065, "roa": -0.0299, "roic": -0.0245, "roc_greenblatt": null, "asset_turnover": 0.0848, "cash_conversion": -5.7595, "accruals_ratio": -0.071, "sbc_to_revenue": 0.0145, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 3.9672, "revenue_stability_5y": 0.2424, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0579, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.9409, "net_debt_to_ebitda": 29.8325, "debt_to_assets": 0.3664, "interest_coverage": -3.7778, "current_ratio": 0.2853, "quick_ratio": 0.2853, "net_debt": 12101275000, "local_beta": 0.0031, "volatility_252d": 0.4896, "volatility_60d": 1.185, "max_drawdown_12m": -0.4973, "risk_adjusted_momentum": -0.6148 }, "growth": { "revenue_growth_1y": -0.0457, "revenue_growth_3y_cagr": 0.0487, "revenue_growth_5y_cagr": 0.0952, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1361, "book_value_growth_1y": -0.1267, "revenue_growth": -0.0457, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1085, "price_return_3m": 0.0265, "price_return_6m": 0.1619, "price_return_9m": -0.3663, "price_return_12m": -0.2251, "price_return_12m_ex1m": -0.301, "momentum_6m": 0.1619, "momentum_12m": -0.2251, "momentum_12_1": -0.301, "distance_from_52w_high": -0.3772, "distance_from_52w_low": 0.2389, "relative_strength": -0.3251 }, "raw_ttm": { "revenue_ttm": 2898564000, "gross_profit_ttm": 1978212000, "ebit_ttm": -908216000, "ebitda_ttm": 405641000, "net_income_ttm": -1023219000, "eps_diluted_ttm": -5.4317, "operating_cash_flow_ttm": 1402721000, "capital_expenditure_ttm": 4490543000, "fcf_ttm": 5893264000, "dividends_paid_ttm": 805215000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 240406000, "cash_and_equivalents": 418720000, "total_current_assets": 843113000, "total_current_liabilities": 2954894000, "net_ppe": null, "total_assets": 34167397000, "total_debt": 12519995000, "total_equity": 15734092000, "net_working_capital": -1176515000, "book_value_per_share": 83.5232, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 15530084000, "tangible_book_per_share": 82.4402 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 8, "rank_ps": 67, "rank_pcf": 28, "rank_ev_ebitda": 94, "rank_ev_ebit": 8, "rank_earnings_yield": 50, "rank_fcf_yield": 10, "rank_dividend_yield": 8, "rank_shareholder_yield": 9, "rank_total_yield": 9, "rank_roe": 78, "rank_roc": 50, "rank_roic": 83, "rank_gross_margin": 24, "rank_fcf_margin": 2, "rank_piotroski": 52, "rank_accruals": 32, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 80 }, "composites": { "value_composite": 16, "quality_composite": 27, "momentum_composite": 89, "growth_composite": 82, "yield_composite": 6, "svqf_composite": 26, "vc1_composite": 34, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 22, "quality_value_composite": 0.7831, "os_score": 0.78, "value_percentile": 0.84, "quality_percentile": 0.73, "momentum_percentile": 0.11, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 32, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3459, "ticker_id": 241, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:53.394037+00:00", "batch_id": "", "os_score_delta": null, "price_close": 51.28, "market_cap": 9660126400, "market_cap_usd": 9660126400, "enterprise_value": 21761401400, "shares_outstanding": 188380000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.61396148, "ptbv_ratio": 0.62202667, "ps_ratio": 3.33272834, "pcf_ratio": 6.88670548, "pfcf_ratio": 1.639181, "ev_ebitda": 53.64694742, "ev_ebit": -23.96060122, "ev_sales": 7.5076491, "ev_fcf": 3.69258893, "earnings_yield": null, "fcf_yield": 0.27081271, "dividend_yield": 0.0833545, "buyback_yield": 0, "shareholder_yield": 0.0833545, "debt_paydown_yield": null, "total_yield": 0.0833545, "gross_margin": 0.68248001, "operating_margin": -0.31333308, "net_margin": -0.35300894, "ebitda_margin": 0.1399455, "fcf_margin": 2.03316677, "roe": -0.06503197, "roa": -0.02994723, "roic": -0.0244711, "roc_greenblatt": null, "asset_turnover": 0.08483421, "cash_conversion": -5.75953339, "accruals_ratio": -0.0710016, "sbc_to_revenue": 0.01451995, "debt_to_equity": 0.94086503, "net_debt_to_ebitda": 29.83247502, "debt_to_assets": 0.36643105, "interest_coverage": -3.77784248, "current_ratio": 0.28532766, "quick_ratio": 0.28532766, "net_debt": 12101275000, "revenue_growth_1y": -0.04568684, "revenue_growth_3y_cagr": 0.04866368, "revenue_growth_5y_cagr": 0.09516773, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.13612331, "book_value_growth_1y": -0.12670981, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 3.967172, "revenue_stability_5y": 0.242366, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.10851708, "price_return_3m": 0.02651976, "price_return_6m": 0.16186333, "price_return_9m": -0.36625167, "price_return_12m": -0.22509554, "price_return_12m_ex1m": -0.30095397, "distance_from_52w_high": -0.3772081, "distance_from_52w_low": 0.23894661, "relative_strength": -0.32505912, "local_beta": 0.0031, "volatility_252d": 0.489553, "volatility_60d": 1.185038, "max_drawdown_12m": -0.49732144, "revenue_ttm": 2898564000, "gross_profit_ttm": 1978212000, "ebit_ttm": -908216000, "ebitda_ttm": 405641000, "net_income_ttm": -1023219000, "eps_diluted_ttm": -5.43167534, "operating_cash_flow_ttm": 1402721000, "capital_expenditure_ttm": 4490543000, "fcf_ttm": 5893264000, "dividends_paid_ttm": 805215000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 240406000, "cash_and_equivalents": 418720000, "total_current_assets": 843113000, "total_current_liabilities": 2954894000, "net_ppe": null, "total_assets": 34167397000, "total_debt": 12519995000, "total_equity": 15734092000, "net_working_capital": -1176515000, "book_value_per_share": 83.52315532, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 15530084000, "tangible_book_per_share": 82.44019535, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 8, "rank_ps": 67, "rank_pcf": 28, "rank_ev_ebitda": 94, "rank_ev_ebit": 8, "rank_earnings_yield": 50, "rank_fcf_yield": 10, "rank_dividend_yield": 8, "rank_shareholder_yield": 9, "rank_total_yield": 9, "rank_roe": 78, "rank_roc": 50, "rank_roic": 83, "rank_gross_margin": 24, "rank_fcf_margin": 2, "rank_piotroski": 52, "rank_accruals": 32, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 80, "value_composite": 16, "quality_composite": 27, "momentum_composite": 89, "growth_composite": 82, "yield_composite": 6, "svqf_composite": 26, "vc1_composite": 34, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 32, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 51.28, "os": 0.78, "value": 0.84, "quality": 0.73, "momentum": 0.11, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0834, "roe": -0.065, "momentum_12_1": -0.301, "complete_fields": { "id": 3459, "ticker_id": 241, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:53.394037+00:00", "batch_id": "", "os_score_delta": null, "price_close": 51.28, "market_cap": 9660126400, "market_cap_usd": 9660126400, "enterprise_value": 21761401400, "shares_outstanding": 188380000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.61396148, "ptbv_ratio": 0.62202667, "ps_ratio": 3.33272834, "pcf_ratio": 6.88670548, "pfcf_ratio": 1.639181, "ev_ebitda": 53.64694742, "ev_ebit": -23.96060122, "ev_sales": 7.5076491, "ev_fcf": 3.69258893, "earnings_yield": null, "fcf_yield": 0.27081271, "dividend_yield": 0.0833545, "buyback_yield": 0, "shareholder_yield": 0.0833545, "debt_paydown_yield": null, "total_yield": 0.0833545, "gross_margin": 0.68248001, "operating_margin": -0.31333308, "net_margin": -0.35300894, "ebitda_margin": 0.1399455, "fcf_margin": 2.03316677, "roe": -0.06503197, "roa": -0.02994723, "roic": -0.0244711, "roc_greenblatt": null, "asset_turnover": 0.08483421, "cash_conversion": -5.75953339, "accruals_ratio": -0.0710016, "sbc_to_revenue": 0.01451995, "debt_to_equity": 0.94086503, "net_debt_to_ebitda": 29.83247502, "debt_to_assets": 0.36643105, "interest_coverage": -3.77784248, "current_ratio": 0.28532766, "quick_ratio": 0.28532766, "net_debt": 12101275000, "revenue_growth_1y": -0.04568684, "revenue_growth_3y_cagr": 0.04866368, "revenue_growth_5y_cagr": 0.09516773, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.13612331, "book_value_growth_1y": -0.12670981, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 3.967172, "revenue_stability_5y": 0.242366, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.10851708, "price_return_3m": 0.02651976, "price_return_6m": 0.16186333, "price_return_9m": -0.36625167, "price_return_12m": -0.22509554, "price_return_12m_ex1m": -0.30095397, "distance_from_52w_high": -0.3772081, "distance_from_52w_low": 0.23894661, "relative_strength": -0.32505912, "local_beta": 0.0031, "volatility_252d": 0.489553, "volatility_60d": 1.185038, "max_drawdown_12m": -0.49732144, "revenue_ttm": 2898564000, "gross_profit_ttm": 1978212000, "ebit_ttm": -908216000, "ebitda_ttm": 405641000, "net_income_ttm": -1023219000, "eps_diluted_ttm": -5.43167534, "operating_cash_flow_ttm": 1402721000, "capital_expenditure_ttm": 4490543000, "fcf_ttm": 5893264000, "dividends_paid_ttm": 805215000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 240406000, "cash_and_equivalents": 418720000, "total_current_assets": 843113000, "total_current_liabilities": 2954894000, "net_ppe": null, "total_assets": 34167397000, "total_debt": 12519995000, "total_equity": 15734092000, "net_working_capital": -1176515000, "book_value_per_share": 83.52315532, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 15530084000, "tangible_book_per_share": 82.44019535, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 8, "rank_ps": 67, "rank_pcf": 28, "rank_ev_ebitda": 94, "rank_ev_ebit": 8, "rank_earnings_yield": 50, "rank_fcf_yield": 10, "rank_dividend_yield": 8, "rank_shareholder_yield": 9, "rank_total_yield": 9, "rank_roe": 78, "rank_roc": 50, "rank_roic": 83, "rank_gross_margin": 24, "rank_fcf_margin": 2, "rank_piotroski": 52, "rank_accruals": 32, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 80, "value_composite": 16, "quality_composite": 27, "momentum_composite": 89, "growth_composite": 82, "yield_composite": 6, "svqf_composite": 26, "vc1_composite": 34, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 32, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "income_statement": { "revenue": 2970717000, "cost_of_revenue": 922605000, "gross_profit": 2048112000, "ebit": -990028000, "ebitda": 360450000, "pretax_income": -1216726000, "tax_provision": null, "net_income": -1430535000, "net_income_to_common": -1430535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 549062000, "total_current_assets": 939781000, "total_assets": 34081835000, "short_term_debt": 353161000, "long_term_debt": 12047394000, "total_debt": 12400555000, "total_liabilities": 14925399000, "total_equity": 15470070000, "shares_outstanding": 170394000, "goodwill_and_intangibles": 204008000 }, "cash_flow": { "operating_cash_flow": 1414046000, "capital_expenditure": 1870924000, "free_cash_flow": 3284970000, "dividends_paid": 911450000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217277, "ticker_id": 241, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-990028000", "ebitda": "360450000", "netIncome": "-1430535000", "grossProfit": "2048112000", "depreciation": "None", "totalRevenue": "2970717000", "costOfRevenue": "922605000", "interestIncome": "375995000", "incomeBeforeTax": "-1216726000", "interestExpense": "226698000", "operatingIncome": "-1202275000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-226698000", "nonInterestIncome": "None", "operatingExpenses": "3250387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "922605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1350478000", "sellingGeneralAndAdministrative": "117047000", "netIncomeFromContinuingOperations": "-1216726000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1705000", "currentDebt": "None", "investments": "None", "totalAssets": "34081835000", "longTermDebt": "12047394000", "shortTermDebt": "353161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "204008000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "14925399000", "otherCurrentAssets": "67029000", "totalCurrentAssets": "939781000", "currentLongTermDebt": "353161000", "longTermInvestments": "1531926000", "shortTermInvestments": "None", "currentNetReceivables": "323690000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33142054000", "currentAccountsPayable": "510580000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29588435000", "shortLongTermDebtTotal": "12761098000", "totalShareholderEquity": "15470070000", "capitalLeaseObligations": "360543000", "otherCurrentLiabilities": "442607000", "totalCurrentLiabilities": "2182600000", "otherNonCurrentLiabilities": "285861000", "totalNonCurrentLiabilities": "12742799000", "cashAndShortTermInvestments": "549062000", "commonStockSharesOutstanding": "170394000", "intangibleAssetsExcludingGoodwill": "204008000", "cashAndCashEquivalentsAtCarryingValue": "549062000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1437987000", "profitLoss": "None", "dividendPayout": "911450000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1414046000", "capitalExpenditures": "1870924000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1949282000", "cashflowFromInvestment": "527585000", "stockBasedCompensation": "41119000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "911450000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-208187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1350478000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2970717000, "cost_of_revenue": 922605000, "gross_profit": 2048112000, "research_and_development": null, "selling_general_admin": 117047000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -990028000, "depreciation_amortisation": 1350478000, "ebitda": 360450000, "interest_expense": 226698000, "interest_income": null, "other_non_operating": null, "pretax_income": -1216726000, "tax_provision": null, "effective_tax_rate": null, "net_income": -1430535000, "net_income_continuing_ops": -1216726000, "net_income_to_common": -1430535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 549062000, "short_term_investments": null, "net_receivables": 323690000, "inventory": null, "other_current_assets": null, "total_current_assets": 939781000, "net_ppe": null, "goodwill": null, "intangible_assets": 204008000, "goodwill_and_intangibles": 204008000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 33142054000, "total_assets": 34081835000, "short_term_debt": 353161000, "accounts_payable": 510580000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2182600000, "long_term_debt": 12047394000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12742799000, "total_liabilities": 14925399000, "total_debt": 12400555000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 15470070000, "shares_outstanding": 170394000, "operating_cash_flow": 1414046000, "stock_based_compensation": 41119000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1870924000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 527585000, "dividends_paid": 911450000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1949282000, "free_cash_flow": 3284970000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-990028000", "ebitda": "360450000", "netIncome": "-1430535000", "grossProfit": "2048112000", "depreciation": "None", "totalRevenue": "2970717000", "costOfRevenue": "922605000", "interestIncome": "375995000", "incomeBeforeTax": "-1216726000", "interestExpense": "226698000", "operatingIncome": "-1202275000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-226698000", "nonInterestIncome": "None", "operatingExpenses": "3250387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "922605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1350478000", "sellingGeneralAndAdministrative": "117047000", "netIncomeFromContinuingOperations": "-1216726000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1705000", "currentDebt": "None", "investments": "None", "totalAssets": "34081835000", "longTermDebt": "12047394000", "shortTermDebt": "353161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "204008000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "14925399000", "otherCurrentAssets": "67029000", "totalCurrentAssets": "939781000", "currentLongTermDebt": "353161000", "longTermInvestments": "1531926000", "shortTermInvestments": "None", "currentNetReceivables": "323690000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33142054000", "currentAccountsPayable": "510580000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29588435000", "shortLongTermDebtTotal": "12761098000", "totalShareholderEquity": "15470070000", "capitalLeaseObligations": "360543000", "otherCurrentLiabilities": "442607000", "totalCurrentLiabilities": "2182600000", "otherNonCurrentLiabilities": "285861000", "totalNonCurrentLiabilities": "12742799000", "cashAndShortTermInvestments": "549062000", "commonStockSharesOutstanding": "170394000", "intangibleAssetsExcludingGoodwill": "204008000", "cashAndCashEquivalentsAtCarryingValue": "549062000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1437987000", "profitLoss": "None", "dividendPayout": "911450000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1414046000", "capitalExpenditures": "1870924000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1949282000", "cashflowFromInvestment": "527585000", "stockBasedCompensation": "41119000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "911450000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-208187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1350478000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "income_statement": { "revenue": 3049706000, "cost_of_revenue": 909265000, "gross_profit": 2140441000, "ebit": 696571000, "ebitda": 1898951000, "pretax_income": 510733000, "tax_provision": null, "net_income": 322949000, "net_income_to_common": 322949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 552146000, "total_current_assets": 783640000, "total_assets": 37527449000, "short_term_debt": 0, "long_term_debt": 12244374000, "total_debt": 12244374000, "total_liabilities": 15128988000, "total_equity": 17889042000, "shares_outstanding": 172071000, "goodwill_and_intangibles": 305144000 }, "cash_flow": { "operating_cash_flow": 1504524000, "capital_expenditure": 2671324000, "free_cash_flow": 4175848000, "dividends_paid": 898557000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217282, "ticker_id": 241, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "696571000", "ebitda": "1898951000", "netIncome": "322949000", "grossProfit": "2140441000", "depreciation": "None", "totalRevenue": "3049706000", "costOfRevenue": "909265000", "interestIncome": "291025000", "incomeBeforeTax": "510733000", "interestExpense": "185838000", "operatingIncome": "769702000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-185838000", "nonInterestIncome": "None", "operatingExpenses": "1370739000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "909265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1202380000", "sellingGeneralAndAdministrative": "168359000", "netIncomeFromContinuingOperations": "510733000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1722000", "currentDebt": "None", "investments": "None", "totalAssets": "37527449000", "longTermDebt": "12244374000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "305144000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "15128988000", "otherCurrentAssets": "63036000", "totalCurrentAssets": "783640000", "currentLongTermDebt": "None", "longTermInvestments": "1516858000", "shortTermInvestments": "None", "currentNetReceivables": "168458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36743809000", "currentAccountsPayable": "534803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33055344000", "shortLongTermDebtTotal": "12751501000", "totalShareholderEquity": "17889042000", "capitalLeaseObligations": "507127000", "otherCurrentLiabilities": "731153000", "totalCurrentLiabilities": "1957829000", "otherNonCurrentLiabilities": "354229000", "totalNonCurrentLiabilities": "13171159000", "cashAndShortTermInvestments": "552146000", "commonStockSharesOutstanding": "172071000", "intangibleAssetsExcludingGoodwill": "305144000", "cashAndCashEquivalentsAtCarryingValue": "552146000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "510733000", "profitLoss": "None", "dividendPayout": "898557000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1504524000", "capitalExpenditures": "2671324000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93315000", "cashflowFromInvestment": "-1510695000", "stockBasedCompensation": "59634000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "898557000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1116701000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3049706000, "cost_of_revenue": 909265000, "gross_profit": 2140441000, "research_and_development": null, "selling_general_admin": 168359000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 696571000, "depreciation_amortisation": 1202380000, "ebitda": 1898951000, "interest_expense": 185838000, "interest_income": null, "other_non_operating": null, "pretax_income": 510733000, "tax_provision": null, "effective_tax_rate": null, "net_income": 322949000, "net_income_continuing_ops": 510733000, "net_income_to_common": 322949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 552146000, "short_term_investments": null, "net_receivables": 168458000, "inventory": null, "other_current_assets": null, "total_current_assets": 783640000, "net_ppe": null, "goodwill": null, "intangible_assets": 305144000, "goodwill_and_intangibles": 305144000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 36743809000, "total_assets": 37527449000, "short_term_debt": 0, "accounts_payable": 534803000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1957829000, "long_term_debt": 12244374000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13171159000, "total_liabilities": 15128988000, "total_debt": 12244374000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17889042000, "shares_outstanding": 172071000, "operating_cash_flow": 1504524000, "stock_based_compensation": 59634000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2671324000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1510695000, "dividends_paid": 898557000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -93315000, "free_cash_flow": 4175848000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "696571000", "ebitda": "1898951000", "netIncome": "322949000", "grossProfit": "2140441000", "depreciation": "None", "totalRevenue": "3049706000", "costOfRevenue": "909265000", "interestIncome": "291025000", "incomeBeforeTax": "510733000", "interestExpense": "185838000", "operatingIncome": "769702000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-185838000", "nonInterestIncome": "None", "operatingExpenses": "1370739000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "909265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1202380000", "sellingGeneralAndAdministrative": "168359000", "netIncomeFromContinuingOperations": "510733000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1722000", "currentDebt": "None", "investments": "None", "totalAssets": "37527449000", "longTermDebt": "12244374000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "305144000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "15128988000", "otherCurrentAssets": "63036000", "totalCurrentAssets": "783640000", "currentLongTermDebt": "None", "longTermInvestments": "1516858000", "shortTermInvestments": "None", "currentNetReceivables": "168458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36743809000", "currentAccountsPayable": "534803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33055344000", "shortLongTermDebtTotal": "12751501000", "totalShareholderEquity": "17889042000", "capitalLeaseObligations": "507127000", "otherCurrentLiabilities": "731153000", "totalCurrentLiabilities": "1957829000", "otherNonCurrentLiabilities": "354229000", "totalNonCurrentLiabilities": "13171159000", "cashAndShortTermInvestments": "552146000", "commonStockSharesOutstanding": "172071000", "intangibleAssetsExcludingGoodwill": "305144000", "cashAndCashEquivalentsAtCarryingValue": "552146000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "510733000", "profitLoss": "None", "dividendPayout": "898557000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1504524000", "capitalExpenditures": "2671324000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93315000", "cashflowFromInvestment": "-1510695000", "stockBasedCompensation": "59634000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "898557000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1116701000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "income_statement": { "revenue": 2842456000, "cost_of_revenue": 859180000, "gross_profit": 1983276000, "ebit": 355198000, "ebitda": 1448671000, "pretax_income": 280994000, "tax_provision": -188550000, "net_income": 103639000, "net_income_to_common": 103639000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 618190000, "total_current_assets": 781752000, "total_assets": 36771402000, "short_term_debt": 99952000, "long_term_debt": 11215690000, "total_debt": 11315642000, "total_liabilities": 14148409000, "total_equity": 18471175000, "shares_outstanding": 170909000, "goodwill_and_intangibles": 461613000 }, "cash_flow": { "operating_cash_flow": 1630550000, "capital_expenditure": 2488303000, "free_cash_flow": 4118853000, "dividends_paid": 847483000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217287, "ticker_id": 241, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "355198000", "ebitda": "1448671000", "netIncome": "103639000", "grossProfit": "1983276000", "depreciation": "None", "totalRevenue": "2842456000", "costOfRevenue": "859180000", "interestIncome": "274699000", "incomeBeforeTax": "280994000", "interestExpense": "74204000", "operatingIncome": "690449000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-188550000", "reportedCurrency": "USD", "netInterestIncome": "-74204000", "nonInterestIncome": "None", "operatingExpenses": "1292827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "859180000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1093473000", "sellingGeneralAndAdministrative": "199354000", "netIncomeFromContinuingOperations": "280994000" }, "balance": { "goodwill": "None", "inventory": "-32576000", "commonStock": "1719000", "currentDebt": "None", "investments": "None", "totalAssets": "36771402000", "longTermDebt": "11215690000", "shortTermDebt": "99952000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "461613000", "reportedCurrency": "USD", "retainedEarnings": "18471175000", "totalLiabilities": "14148409000", "otherCurrentAssets": "99413000", "totalCurrentAssets": "781752000", "currentLongTermDebt": "99952000", "longTermInvestments": "1487298000", "shortTermInvestments": "None", "currentNetReceivables": "64149000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35989650000", "currentAccountsPayable": "524439000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32321307000", "shortLongTermDebtTotal": "11698525000", "totalShareholderEquity": "18471175000", "capitalLeaseObligations": "382883000", "otherCurrentLiabilities": "828157000", "totalCurrentLiabilities": "2001077000", "otherNonCurrentLiabilities": "480493000", "totalNonCurrentLiabilities": "12147332000", "cashAndShortTermInvestments": "618190000", "commonStockSharesOutstanding": "170909000", "intangibleAssetsExcludingGoodwill": "461613000", "cashAndCashEquivalentsAtCarryingValue": "618190000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "280994000", "profitLoss": "None", "dividendPayout": "847483000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "798000", "operatingCashflow": "1630550000", "capitalExpenditures": "2488303000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "674156000", "cashflowFromInvestment": "-2500619000", "stockBasedCompensation": "82858000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "847483000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24592000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1000142000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2842456000, "cost_of_revenue": 859180000, "gross_profit": 1983276000, "research_and_development": 0.03, "selling_general_admin": 199354000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 355198000, "depreciation_amortisation": 1093473000, "ebitda": 1448671000, "interest_expense": 74204000, "interest_income": null, "other_non_operating": null, "pretax_income": 280994000, "tax_provision": -188550000, "effective_tax_rate": null, "net_income": 103639000, "net_income_continuing_ops": 280994000, "net_income_to_common": 103639000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 618190000, "short_term_investments": null, "net_receivables": 64149000, "inventory": -32576000, "other_current_assets": null, "total_current_assets": 781752000, "net_ppe": null, "goodwill": null, "intangible_assets": 461613000, "goodwill_and_intangibles": 461613000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35989650000, "total_assets": 36771402000, "short_term_debt": 99952000, "accounts_payable": 524439000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2001077000, "long_term_debt": 11215690000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12147332000, "total_liabilities": 14148409000, "total_debt": 11315642000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 18471175000, "total_equity": 18471175000, "shares_outstanding": 170909000, "operating_cash_flow": 1630550000, "stock_based_compensation": 82858000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2488303000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2500619000, "dividends_paid": 847483000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 674156000, "free_cash_flow": 4118853000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "355198000", "ebitda": "1448671000", "netIncome": "103639000", "grossProfit": "1983276000", "depreciation": "None", "totalRevenue": "2842456000", "costOfRevenue": "859180000", "interestIncome": "274699000", "incomeBeforeTax": "280994000", "interestExpense": "74204000", "operatingIncome": "690449000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-188550000", "reportedCurrency": "USD", "netInterestIncome": "-74204000", "nonInterestIncome": "None", "operatingExpenses": "1292827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "859180000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1093473000", "sellingGeneralAndAdministrative": "199354000", "netIncomeFromContinuingOperations": "280994000" }, "balance": { "goodwill": "None", "inventory": "-32576000", "commonStock": "1719000", "currentDebt": "None", "investments": "None", "totalAssets": "36771402000", "longTermDebt": "11215690000", "shortTermDebt": "99952000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "461613000", "reportedCurrency": "USD", "retainedEarnings": "18471175000", "totalLiabilities": "14148409000", "otherCurrentAssets": "99413000", "totalCurrentAssets": "781752000", "currentLongTermDebt": "99952000", "longTermInvestments": "1487298000", "shortTermInvestments": "None", "currentNetReceivables": "64149000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35989650000", "currentAccountsPayable": "524439000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32321307000", "shortLongTermDebtTotal": "11698525000", "totalShareholderEquity": "18471175000", "capitalLeaseObligations": "382883000", "otherCurrentLiabilities": "828157000", "totalCurrentLiabilities": "2001077000", "otherNonCurrentLiabilities": "480493000", "totalNonCurrentLiabilities": "12147332000", "cashAndShortTermInvestments": "618190000", "commonStockSharesOutstanding": "170909000", "intangibleAssetsExcludingGoodwill": "461613000", "cashAndCashEquivalentsAtCarryingValue": "618190000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "280994000", "profitLoss": "None", "dividendPayout": "847483000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "798000", "operatingCashflow": "1630550000", "capitalExpenditures": "2488303000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "674156000", "cashflowFromInvestment": "-2500619000", "stockBasedCompensation": "82858000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "847483000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24592000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1000142000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "income_statement": { "revenue": 2576040000, "cost_of_revenue": 783153000, "gross_profit": 1792887000, "ebit": 764904000, "ebitda": 1767050000, "pretax_income": 670701000, "tax_provision": 94203000, "net_income": 521660000, "net_income_to_common": 521660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 825193000, "total_current_assets": 865589000, "total_assets": 35523399000, "short_term_debt": 350038000, "long_term_debt": 10159762000, "total_debt": 10509800000, "total_liabilities": 12840152000, "total_equity": 22683247000, "shares_outstanding": 161659000, "goodwill_and_intangibles": 615638000 }, "cash_flow": { "operating_cash_flow": 1294321000, "capital_expenditure": 6185174000, "free_cash_flow": 7479495000, "dividends_paid": 757742000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217292, "ticker_id": 241, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "764904000", "ebitda": "1767050000", "netIncome": "521660000", "grossProfit": "1792887000", "depreciation": "None", "totalRevenue": "2576040000", "costOfRevenue": "783153000", "interestIncome": "425316000", "incomeBeforeTax": "670701000", "interestExpense": "94203000", "operatingIncome": "613463000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "94203000", "reportedCurrency": "USD", "netInterestIncome": "-94203000", "nonInterestIncome": "None", "operatingExpenses": "1179424000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "535246000", "costofGoodsAndServicesSold": "783153000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1002146000", "sellingGeneralAndAdministrative": "177278000", "netIncomeFromContinuingOperations": "-1586503000" }, "balance": { "goodwill": "None", "inventory": "-49099000", "commonStock": "1707000", "currentDebt": "None", "investments": "None", "totalAssets": "35523399000", "longTermDebt": "10159762000", "shortTermDebt": "350038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "615638000", "reportedCurrency": "USD", "retainedEarnings": "2506617000", "totalLiabilities": "12840152000", "otherCurrentAssets": "81881000", "totalCurrentAssets": "865589000", "currentLongTermDebt": "None", "longTermInvestments": "38435000", "shortTermInvestments": "1615074000", "currentNetReceivables": "7614000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34657810000", "currentAccountsPayable": "2471259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29945440000", "shortLongTermDebtTotal": "10509800000", "totalShareholderEquity": "22683247000", "capitalLeaseObligations": "406700000", "otherCurrentLiabilities": "-590529000", "totalCurrentLiabilities": "2680390000", "otherNonCurrentLiabilities": "529712000", "totalNonCurrentLiabilities": "10159762000", "cashAndShortTermInvestments": "825193000", "commonStockSharesOutstanding": "161659000", "intangibleAssetsExcludingGoodwill": "615638000", "cashAndCashEquivalentsAtCarryingValue": "825193000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "670701000", "profitLoss": "None", "dividendPayout": "757742000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1294321000", "capitalExpenditures": "6185174000", "changeInReceivables": "-273000", "changeInExchangeRate": "None", "cashflowFromFinancing": "4229772000", "cashflowFromInvestment": "-5080458000", "stockBasedCompensation": "57740000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "757742000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "443635000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3696620000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "927800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2576040000, "cost_of_revenue": 783153000, "gross_profit": 1792887000, "research_and_development": 0.13, "selling_general_admin": 177278000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 764904000, "depreciation_amortisation": 1002146000, "ebitda": 1767050000, "interest_expense": 94203000, "interest_income": null, "other_non_operating": null, "pretax_income": 670701000, "tax_provision": 94203000, "effective_tax_rate": null, "net_income": 521660000, "net_income_continuing_ops": -1586503000, "net_income_to_common": 521660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 825193000, "short_term_investments": 1615074000, "net_receivables": 7614000, "inventory": -49099000, "other_current_assets": null, "total_current_assets": 865589000, "net_ppe": null, "goodwill": null, "intangible_assets": 615638000, "goodwill_and_intangibles": 615638000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34657810000, "total_assets": 35523399000, "short_term_debt": 350038000, "accounts_payable": 2471259000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2680390000, "long_term_debt": 10159762000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10159762000, "total_liabilities": 12840152000, "total_debt": 10509800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2506617000, "total_equity": 22683247000, "shares_outstanding": 161659000, "operating_cash_flow": 1294321000, "stock_based_compensation": 57740000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6185174000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5080458000, "dividends_paid": 757742000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4229772000, "free_cash_flow": 7479495000, "net_change_in_cash": 443635000 }, "raw_data": { "income": { "ebit": "764904000", "ebitda": "1767050000", "netIncome": "521660000", "grossProfit": "1792887000", "depreciation": "None", "totalRevenue": "2576040000", "costOfRevenue": "783153000", "interestIncome": "425316000", "incomeBeforeTax": "670701000", "interestExpense": "94203000", "operatingIncome": "613463000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "94203000", "reportedCurrency": "USD", "netInterestIncome": "-94203000", "nonInterestIncome": "None", "operatingExpenses": "1179424000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "535246000", "costofGoodsAndServicesSold": "783153000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1002146000", "sellingGeneralAndAdministrative": "177278000", "netIncomeFromContinuingOperations": "-1586503000" }, "balance": { "goodwill": "None", "inventory": "-49099000", "commonStock": "1707000", "currentDebt": "None", "investments": "None", "totalAssets": "35523399000", "longTermDebt": "10159762000", "shortTermDebt": "350038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "615638000", "reportedCurrency": "USD", "retainedEarnings": "2506617000", "totalLiabilities": "12840152000", "otherCurrentAssets": "81881000", "totalCurrentAssets": "865589000", "currentLongTermDebt": "None", "longTermInvestments": "38435000", "shortTermInvestments": "1615074000", "currentNetReceivables": "7614000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34657810000", "currentAccountsPayable": "2471259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29945440000", "shortLongTermDebtTotal": "10509800000", "totalShareholderEquity": "22683247000", "capitalLeaseObligations": "406700000", "otherCurrentLiabilities": "-590529000", "totalCurrentLiabilities": "2680390000", "otherNonCurrentLiabilities": "529712000", "totalNonCurrentLiabilities": "10159762000", "cashAndShortTermInvestments": "825193000", "commonStockSharesOutstanding": "161659000", "intangibleAssetsExcludingGoodwill": "615638000", "cashAndCashEquivalentsAtCarryingValue": "825193000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "670701000", "profitLoss": "None", "dividendPayout": "757742000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1294321000", "capitalExpenditures": "6185174000", "changeInReceivables": "-273000", "changeInExchangeRate": "None", "cashflowFromFinancing": "4229772000", "cashflowFromInvestment": "-5080458000", "stockBasedCompensation": "57740000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "757742000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "443635000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3696620000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "927800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "income_statement": { "revenue": 2114150000, "cost_of_revenue": 623555000, "gross_profit": 1490595000, "ebit": 530328000, "ebitda": 1351389000, "pretax_income": 654282000, "tax_provision": 237455000, "net_income": 571247000, "net_income_to_common": 571247000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 361348000, "total_current_assets": 422606000, "total_assets": 30219373000, "short_term_debt": 269990000, "long_term_debt": 8521876000, "total_debt": 8791866000, "total_liabilities": 11186123000, "total_equity": 19033250000, "shares_outstanding": 147460000, "goodwill_and_intangibles": 609872000 }, "cash_flow": { "operating_cash_flow": 1010197000, "capital_expenditure": 7333925000, "free_cash_flow": 8344122000, "dividends_paid": 655968000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217297, "ticker_id": 241, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "530328000", "ebitda": "1351389000", "netIncome": "571247000", "grossProfit": "1490595000", "depreciation": "None", "totalRevenue": "2114150000", "costOfRevenue": "623555000", "interestIncome": "129567000", "incomeBeforeTax": "654282000", "interestExpense": "142165000", "operatingIncome": "530328000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "237455000", "reportedCurrency": "USD", "netInterestIncome": "-142165000", "nonInterestIncome": "None", "operatingExpenses": "972522000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.43", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "623555000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "821061000", "sellingGeneralAndAdministrative": "151461000", "netIncomeFromContinuingOperations": "654282000" }, "balance": { "goodwill": "None", "inventory": "489573000", "commonStock": "1580000", "currentDebt": "None", "investments": "None", "totalAssets": "30219373000", "longTermDebt": "8521876000", "shortTermDebt": "269990000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "609872000", "reportedCurrency": "USD", "retainedEarnings": "16189542000", "totalLiabilities": "11186123000", "otherCurrentAssets": "-435694000", "totalCurrentAssets": "422606000", "currentLongTermDebt": "269990000", "longTermInvestments": "1915047000", "shortTermInvestments": "24980669000", "currentNetReceivables": "7379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29796767000", "currentAccountsPayable": "2210410000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24980669000", "shortLongTermDebtTotal": "9061856000", "totalShareholderEquity": "19033250000", "capitalLeaseObligations": "434745000", "otherCurrentLiabilities": "-143077000", "totalCurrentLiabilities": "2664247000", "otherNonCurrentLiabilities": "424278000", "totalNonCurrentLiabilities": "8521876000", "cashAndShortTermInvestments": "361348000", "commonStockSharesOutstanding": "147460000", "intangibleAssetsExcludingGoodwill": "609872000", "cashAndCashEquivalentsAtCarryingValue": "361348000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "654282000", "profitLoss": "None", "dividendPayout": "655968000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-24591000", "operatingCashflow": "1010197000", "capitalExpenditures": "7333925000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5916361000", "cashflowFromInvestment": "-7107324000", "stockBasedCompensation": "48669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "655968000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "36226021000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "821061000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2114150000, "cost_of_revenue": 623555000, "gross_profit": 1490595000, "research_and_development": 0.43, "selling_general_admin": 151461000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 530328000, "depreciation_amortisation": 821061000, "ebitda": 1351389000, "interest_expense": 142165000, "interest_income": null, "other_non_operating": null, "pretax_income": 654282000, "tax_provision": 237455000, "effective_tax_rate": null, "net_income": 571247000, "net_income_continuing_ops": 654282000, "net_income_to_common": 571247000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 361348000, "short_term_investments": 24980669000, "net_receivables": 7379000, "inventory": 489573000, "other_current_assets": null, "total_current_assets": 422606000, "net_ppe": null, "goodwill": null, "intangible_assets": 609872000, "goodwill_and_intangibles": 609872000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29796767000, "total_assets": 30219373000, "short_term_debt": 269990000, "accounts_payable": 2210410000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2664247000, "long_term_debt": 8521876000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8521876000, "total_liabilities": 11186123000, "total_debt": 8791866000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 16189542000, "total_equity": 19033250000, "shares_outstanding": 147460000, "operating_cash_flow": 1010197000, "stock_based_compensation": 48669000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7333925000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7107324000, "dividends_paid": 655968000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5916361000, "free_cash_flow": 8344122000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "530328000", "ebitda": "1351389000", "netIncome": "571247000", "grossProfit": "1490595000", "depreciation": "None", "totalRevenue": "2114150000", "costOfRevenue": "623555000", "interestIncome": "129567000", "incomeBeforeTax": "654282000", "interestExpense": "142165000", "operatingIncome": "530328000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "237455000", "reportedCurrency": "USD", "netInterestIncome": "-142165000", "nonInterestIncome": "None", "operatingExpenses": "972522000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.43", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "623555000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "821061000", "sellingGeneralAndAdministrative": "151461000", "netIncomeFromContinuingOperations": "654282000" }, "balance": { "goodwill": "None", "inventory": "489573000", "commonStock": "1580000", "currentDebt": "None", "investments": "None", "totalAssets": "30219373000", "longTermDebt": "8521876000", "shortTermDebt": "269990000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "609872000", "reportedCurrency": "USD", "retainedEarnings": "16189542000", "totalLiabilities": "11186123000", "otherCurrentAssets": "-435694000", "totalCurrentAssets": "422606000", "currentLongTermDebt": "269990000", "longTermInvestments": "1915047000", "shortTermInvestments": "24980669000", "currentNetReceivables": "7379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29796767000", "currentAccountsPayable": "2210410000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24980669000", "shortLongTermDebtTotal": "9061856000", "totalShareholderEquity": "19033250000", "capitalLeaseObligations": "434745000", "otherCurrentLiabilities": "-143077000", "totalCurrentLiabilities": "2664247000", "otherNonCurrentLiabilities": "424278000", "totalNonCurrentLiabilities": "8521876000", "cashAndShortTermInvestments": "361348000", "commonStockSharesOutstanding": "147460000", "intangibleAssetsExcludingGoodwill": "609872000", "cashAndCashEquivalentsAtCarryingValue": "361348000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "654282000", "profitLoss": "None", "dividendPayout": "655968000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-24591000", "operatingCashflow": "1010197000", "capitalExpenditures": "7333925000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5916361000", "cashflowFromInvestment": "-7107324000", "stockBasedCompensation": "48669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "655968000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "36226021000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "821061000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "income_statement": { "revenue": 1885637000, "cost_of_revenue": 530224000, "gross_profit": 1355413000, "ebit": 532116000, "ebitda": 1230220000, "pretax_income": 827171000, "tax_provision": 235969000, "net_income": 770959000, "net_income_to_common": 770959000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 568532000, "total_current_assets": 727830000, "total_assets": 22827878000, "short_term_debt": 99991000, "long_term_debt": 7463295000, "total_debt": 7563286000, "total_liabilities": 9384100000, "total_equity": 11725712000, "shares_outstanding": 126490000, "goodwill_and_intangibles": 462324000 }, "cash_flow": { "operating_cash_flow": 882510000, "capital_expenditure": 3268844000, "free_cash_flow": 4151354000, "dividends_paid": 532980000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217302, "ticker_id": 241, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "532116000", "ebitda": "1230220000", "netIncome": "770959000", "grossProfit": "1355413000", "depreciation": "None", "totalRevenue": "1885637000", "costOfRevenue": "530224000", "interestIncome": "257860000", "incomeBeforeTax": "827171000", "interestExpense": "171609000", "operatingIncome": "532116000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "235969000", "reportedCurrency": "USD", "netInterestIncome": "-171609000", "nonInterestIncome": "None", "operatingExpenses": "831445000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.57", "otherNonOperatingIncome": "-52520000", "costofGoodsAndServicesSold": "530224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "698104000", "sellingGeneralAndAdministrative": "133341000", "netIncomeFromContinuingOperations": "-1633876000" }, "balance": { "goodwill": "None", "inventory": "637635000", "commonStock": "1367000", "currentDebt": "None", "investments": "None", "totalAssets": "22827878000", "longTermDebt": "7463295000", "shortTermDebt": "99991000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "462324000", "reportedCurrency": "USD", "retainedEarnings": "11725712000", "totalLiabilities": "9384100000", "otherCurrentAssets": "110701000", "totalCurrentAssets": "727830000", "currentLongTermDebt": "99991000", "longTermInvestments": "332349000", "shortTermInvestments": "None", "currentNetReceivables": "48597000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22100048000", "currentAccountsPayable": "285021000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18092372000", "shortLongTermDebtTotal": "7909036000", "totalShareholderEquity": "11725712000", "capitalLeaseObligations": "633825000", "otherCurrentLiabilities": "484253000", "totalCurrentLiabilities": "1146016000", "otherNonCurrentLiabilities": "89399000", "totalNonCurrentLiabilities": "8238084000", "cashAndShortTermInvestments": "568532000", "commonStockSharesOutstanding": "126490000", "intangibleAssetsExcludingGoodwill": "462324000", "cashAndCashEquivalentsAtCarryingValue": "568532000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "827171000", "profitLoss": "None", "dividendPayout": "532980000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-10997000", "operatingCashflow": "882510000", "capitalExpenditures": "3268844000", "changeInReceivables": "2804000", "changeInExchangeRate": "311000", "cashflowFromFinancing": "2750356000", "cashflowFromInvestment": "-3278161000", "stockBasedCompensation": "43502000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "532980000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "355016000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "27937051000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "698104000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1885637000, "cost_of_revenue": 530224000, "gross_profit": 1355413000, "research_and_development": 0.57, "selling_general_admin": 133341000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 532116000, "depreciation_amortisation": 698104000, "ebitda": 1230220000, "interest_expense": 171609000, "interest_income": null, "other_non_operating": null, "pretax_income": 827171000, "tax_provision": 235969000, "effective_tax_rate": null, "net_income": 770959000, "net_income_continuing_ops": -1633876000, "net_income_to_common": 770959000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 568532000, "short_term_investments": null, "net_receivables": 48597000, "inventory": 637635000, "other_current_assets": null, "total_current_assets": 727830000, "net_ppe": null, "goodwill": null, "intangible_assets": 462324000, "goodwill_and_intangibles": 462324000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22100048000, "total_assets": 22827878000, "short_term_debt": 99991000, "accounts_payable": 285021000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1146016000, "long_term_debt": 7463295000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8238084000, "total_liabilities": 9384100000, "total_debt": 7563286000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11725712000, "total_equity": 11725712000, "shares_outstanding": 126490000, "operating_cash_flow": 882510000, "stock_based_compensation": 43502000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3268844000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3278161000, "dividends_paid": 532980000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2750356000, "free_cash_flow": 4151354000, "net_change_in_cash": 355016000 }, "raw_data": { "income": { "ebit": "532116000", "ebitda": "1230220000", "netIncome": "770959000", "grossProfit": "1355413000", "depreciation": "None", "totalRevenue": "1885637000", "costOfRevenue": "530224000", "interestIncome": "257860000", "incomeBeforeTax": "827171000", "interestExpense": "171609000", "operatingIncome": "532116000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "235969000", "reportedCurrency": "USD", "netInterestIncome": "-171609000", "nonInterestIncome": "None", "operatingExpenses": "831445000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.57", "otherNonOperatingIncome": "-52520000", "costofGoodsAndServicesSold": "530224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "698104000", "sellingGeneralAndAdministrative": "133341000", "netIncomeFromContinuingOperations": "-1633876000" }, "balance": { "goodwill": "None", "inventory": "637635000", "commonStock": "1367000", "currentDebt": "None", "investments": "None", "totalAssets": "22827878000", "longTermDebt": "7463295000", "shortTermDebt": "99991000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "462324000", "reportedCurrency": "USD", "retainedEarnings": "11725712000", "totalLiabilities": "9384100000", "otherCurrentAssets": "110701000", "totalCurrentAssets": "727830000", "currentLongTermDebt": "99991000", "longTermInvestments": "332349000", "shortTermInvestments": "None", "currentNetReceivables": "48597000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22100048000", "currentAccountsPayable": "285021000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18092372000", "shortLongTermDebtTotal": "7909036000", "totalShareholderEquity": "11725712000", "capitalLeaseObligations": "633825000", "otherCurrentLiabilities": "484253000", "totalCurrentLiabilities": "1146016000", "otherNonCurrentLiabilities": "89399000", "totalNonCurrentLiabilities": "8238084000", "cashAndShortTermInvestments": "568532000", "commonStockSharesOutstanding": "126490000", "intangibleAssetsExcludingGoodwill": "462324000", "cashAndCashEquivalentsAtCarryingValue": "568532000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "827171000", "profitLoss": "None", "dividendPayout": "532980000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-10997000", "operatingCashflow": "882510000", "capitalExpenditures": "3268844000", "changeInReceivables": "2804000", "changeInExchangeRate": "311000", "cashflowFromFinancing": "2750356000", "cashflowFromInvestment": "-3278161000", "stockBasedCompensation": "43502000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "532980000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "355016000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "27937051000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "698104000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "income_statement": { "revenue": 1531296000, "cost_of_revenue": 445492000, "gross_profit": 1085804000, "ebit": 442505000, "ebitda": 987117000, "pretax_income": 404047000, "tax_provision": 224693000, "net_income": 363165000, "net_income_to_common": 363165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 189681000, "total_current_assets": 336083000, "total_assets": 18390503000, "short_term_debt": 384000000, "long_term_debt": 6393479000, "total_debt": 6777479000, "total_liabilities": 8224025000, "total_equity": 8865826000, "shares_outstanding": 112524000, "goodwill_and_intangibles": 281650000 }, "cash_flow": { "operating_cash_flow": 683857000, "capital_expenditure": 3477700000, "free_cash_flow": 4161557000, "dividends_paid": 451170000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217307, "ticker_id": 241, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "442505000", "ebitda": "987117000", "netIncome": "363165000", "grossProfit": "1085804000", "depreciation": "None", "totalRevenue": "1531296000", "costOfRevenue": "445492000", "interestIncome": "31108000", "incomeBeforeTax": "404047000", "interestExpense": "173675000", "operatingIncome": "442505000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "224693000", "reportedCurrency": "USD", "netInterestIncome": "-173675000", "nonInterestIncome": "None", "operatingExpenses": "653435000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.45", "otherNonOperatingIncome": "47570000", "costofGoodsAndServicesSold": "445492000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "544612000", "sellingGeneralAndAdministrative": "108823000", "netIncomeFromContinuingOperations": "1332506000" }, "balance": { "goodwill": "None", "inventory": "306823000", "commonStock": "1208000", "currentDebt": "None", "investments": "None", "totalAssets": "18390503000", "longTermDebt": "6393479000", "shortTermDebt": "384000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "281650000", "reportedCurrency": "USD", "retainedEarnings": "8865826000", "totalLiabilities": "8224025000", "otherCurrentAssets": "95360000", "totalCurrentAssets": "336083000", "currentLongTermDebt": "4797000", "longTermInvestments": "346890000", "shortTermInvestments": "None", "currentNetReceivables": "51042000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18054420000", "currentAccountsPayable": "198994000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14844038000", "shortLongTermDebtTotal": "7049287000", "totalShareholderEquity": "8865826000", "capitalLeaseObligations": "466581000", "otherCurrentLiabilities": "402096000", "totalCurrentLiabilities": "1260953000", "otherNonCurrentLiabilities": "86078000", "totalNonCurrentLiabilities": "6963072000", "cashAndShortTermInvestments": "189681000", "commonStockSharesOutstanding": "112524000", "intangibleAssetsExcludingGoodwill": "281650000", "cashAndCashEquivalentsAtCarryingValue": "189681000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "404047000", "profitLoss": "None", "dividendPayout": "451170000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-20825000", "operatingCashflow": "683857000", "capitalExpenditures": "3477700000", "changeInReceivables": "897000", "changeInExchangeRate": "540000", "cashflowFromFinancing": "2927482000", "cashflowFromInvestment": "-3641320000", "stockBasedCompensation": "43640000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "451170000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-29441000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "544612000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1531296000, "cost_of_revenue": 445492000, "gross_profit": 1085804000, "research_and_development": 0.45, "selling_general_admin": 108823000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 442505000, "depreciation_amortisation": 544612000, "ebitda": 987117000, "interest_expense": 173675000, "interest_income": null, "other_non_operating": null, "pretax_income": 404047000, "tax_provision": 224693000, "effective_tax_rate": null, "net_income": 363165000, "net_income_continuing_ops": 1332506000, "net_income_to_common": 363165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 189681000, "short_term_investments": null, "net_receivables": 51042000, "inventory": 306823000, "other_current_assets": null, "total_current_assets": 336083000, "net_ppe": null, "goodwill": null, "intangible_assets": 281650000, "goodwill_and_intangibles": 281650000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18054420000, "total_assets": 18390503000, "short_term_debt": 384000000, "accounts_payable": 198994000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1260953000, "long_term_debt": 6393479000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6963072000, "total_liabilities": 8224025000, "total_debt": 6777479000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8865826000, "total_equity": 8865826000, "shares_outstanding": 112524000, "operating_cash_flow": 683857000, "stock_based_compensation": 43640000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3477700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3641320000, "dividends_paid": 451170000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2927482000, "free_cash_flow": 4161557000, "net_change_in_cash": -29441000 }, "raw_data": { "income": { "ebit": "442505000", "ebitda": "987117000", "netIncome": "363165000", "grossProfit": "1085804000", "depreciation": "None", "totalRevenue": "1531296000", "costOfRevenue": "445492000", "interestIncome": "31108000", "incomeBeforeTax": "404047000", "interestExpense": "173675000", "operatingIncome": "442505000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "224693000", "reportedCurrency": "USD", "netInterestIncome": "-173675000", "nonInterestIncome": "None", "operatingExpenses": "653435000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.45", "otherNonOperatingIncome": "47570000", "costofGoodsAndServicesSold": "445492000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "544612000", "sellingGeneralAndAdministrative": "108823000", "netIncomeFromContinuingOperations": "1332506000" }, "balance": { "goodwill": "None", "inventory": "306823000", "commonStock": "1208000", "currentDebt": "None", "investments": "None", "totalAssets": "18390503000", "longTermDebt": "6393479000", "shortTermDebt": "384000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "281650000", "reportedCurrency": "USD", "retainedEarnings": "8865826000", "totalLiabilities": "8224025000", "otherCurrentAssets": "95360000", "totalCurrentAssets": "336083000", "currentLongTermDebt": "4797000", "longTermInvestments": "346890000", "shortTermInvestments": "None", "currentNetReceivables": "51042000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18054420000", "currentAccountsPayable": "198994000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14844038000", "shortLongTermDebtTotal": "7049287000", "totalShareholderEquity": "8865826000", "capitalLeaseObligations": "466581000", "otherCurrentLiabilities": "402096000", "totalCurrentLiabilities": "1260953000", "otherNonCurrentLiabilities": "86078000", "totalNonCurrentLiabilities": "6963072000", "cashAndShortTermInvestments": "189681000", "commonStockSharesOutstanding": "112524000", "intangibleAssetsExcludingGoodwill": "281650000", "cashAndCashEquivalentsAtCarryingValue": "189681000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "404047000", "profitLoss": "None", "dividendPayout": "451170000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-20825000", "operatingCashflow": "683857000", "capitalExpenditures": "3477700000", "changeInReceivables": "897000", "changeInExchangeRate": "540000", "cashflowFromFinancing": "2927482000", "cashflowFromInvestment": "-3641320000", "stockBasedCompensation": "43640000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "451170000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-29441000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "544612000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "income_statement": { "revenue": 1327459000, "cost_of_revenue": 381120000, "gross_profit": 946339000, "ebit": 422254000, "ebitda": 899915000, "pretax_income": 402793000, "tax_provision": -114553000, "net_income": 379312000, "net_income_to_common": 379312000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 234181000, "total_current_assets": 348269000, "total_assets": 14464956000, "short_term_debt": 208000000, "long_term_debt": 5270255000, "total_debt": 5478255000, "total_liabilities": 6570242000, "total_equity": 7341965000, "shares_outstanding": 103321000, "goodwill_and_intangibles": 150340000 }, "cash_flow": { "operating_cash_flow": 570339000, "capital_expenditure": 1944158000, "free_cash_flow": 2514497000, "dividends_paid": 385839000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217312, "ticker_id": 241, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "422254000", "ebitda": "899915000", "netIncome": "379312000", "grossProfit": "946339000", "depreciation": "None", "totalRevenue": "1327459000", "costOfRevenue": "381120000", "interestIncome": "23249000", "incomeBeforeTax": "402793000", "interestExpense": "157495000", "operatingIncome": "422254000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-114553000", "reportedCurrency": "USD", "netInterestIncome": "-157495000", "nonInterestIncome": "None", "operatingExpenses": "568066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.46", "otherNonOperatingIncome": "1122000", "costofGoodsAndServicesSold": "381120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "477661000", "sellingGeneralAndAdministrative": "90405000", "netIncomeFromContinuingOperations": "1114114000" }, "balance": { "goodwill": "None", "inventory": "39149000", "commonStock": "1110000", "currentDebt": "None", "investments": "None", "totalAssets": "14464956000", "longTermDebt": "5270255000", "shortTermDebt": "208000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "150340000", "reportedCurrency": "USD", "retainedEarnings": "7341965000", "totalLiabilities": "6570242000", "otherCurrentAssets": "64613000", "totalCurrentAssets": "348269000", "currentLongTermDebt": "4606000", "longTermInvestments": "237507000", "shortTermInvestments": "None", "currentNetReceivables": "49475000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14116687000", "currentAccountsPayable": "215539000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11913693000", "shortLongTermDebtTotal": "5478255000", "totalShareholderEquity": "7341965000", "capitalLeaseObligations": "134808000", "otherCurrentLiabilities": "386162000", "totalCurrentLiabilities": "1060624000", "otherNonCurrentLiabilities": "63897000", "totalNonCurrentLiabilities": "5509618000", "cashAndShortTermInvestments": "234181000", "commonStockSharesOutstanding": "103321000", "intangibleAssetsExcludingGoodwill": "150340000", "cashAndCashEquivalentsAtCarryingValue": "234181000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "402793000", "profitLoss": "None", "dividendPayout": "385839000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-20849000", "operatingCashflow": "570339000", "capitalExpenditures": "1944158000", "changeInReceivables": "-435000", "changeInExchangeRate": "-2068000", "cashflowFromFinancing": "1588433000", "cashflowFromInvestment": "-2161760000", "stockBasedCompensation": "35019000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "385839000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5056000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13976000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "477661000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1327459000, "cost_of_revenue": 381120000, "gross_profit": 946339000, "research_and_development": 0.46, "selling_general_admin": 90405000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 422254000, "depreciation_amortisation": 477661000, "ebitda": 899915000, "interest_expense": 157495000, "interest_income": null, "other_non_operating": null, "pretax_income": 402793000, "tax_provision": -114553000, "effective_tax_rate": null, "net_income": 379312000, "net_income_continuing_ops": 1114114000, "net_income_to_common": 379312000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 234181000, "short_term_investments": null, "net_receivables": 49475000, "inventory": 39149000, "other_current_assets": null, "total_current_assets": 348269000, "net_ppe": null, "goodwill": null, "intangible_assets": 150340000, "goodwill_and_intangibles": 150340000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14116687000, "total_assets": 14464956000, "short_term_debt": 208000000, "accounts_payable": 215539000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1060624000, "long_term_debt": 5270255000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5509618000, "total_liabilities": 6570242000, "total_debt": 5478255000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7341965000, "total_equity": 7341965000, "shares_outstanding": 103321000, "operating_cash_flow": 570339000, "stock_based_compensation": 35019000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1944158000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2161760000, "dividends_paid": 385839000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1588433000, "free_cash_flow": 2514497000, "net_change_in_cash": -5056000 }, "raw_data": { "income": { "ebit": "422254000", "ebitda": "899915000", "netIncome": "379312000", "grossProfit": "946339000", "depreciation": "None", "totalRevenue": "1327459000", "costOfRevenue": "381120000", "interestIncome": "23249000", "incomeBeforeTax": "402793000", "interestExpense": "157495000", "operatingIncome": "422254000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-114553000", "reportedCurrency": "USD", "netInterestIncome": "-157495000", "nonInterestIncome": "None", "operatingExpenses": "568066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.46", "otherNonOperatingIncome": "1122000", "costofGoodsAndServicesSold": "381120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "477661000", "sellingGeneralAndAdministrative": "90405000", "netIncomeFromContinuingOperations": "1114114000" }, "balance": { "goodwill": "None", "inventory": "39149000", "commonStock": "1110000", "currentDebt": "None", "investments": "None", "totalAssets": "14464956000", "longTermDebt": "5270255000", "shortTermDebt": "208000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "150340000", "reportedCurrency": "USD", "retainedEarnings": "7341965000", "totalLiabilities": "6570242000", "otherCurrentAssets": "64613000", "totalCurrentAssets": "348269000", "currentLongTermDebt": "4606000", "longTermInvestments": "237507000", "shortTermInvestments": "None", "currentNetReceivables": "49475000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14116687000", "currentAccountsPayable": "215539000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11913693000", "shortLongTermDebtTotal": "5478255000", "totalShareholderEquity": "7341965000", "capitalLeaseObligations": "134808000", "otherCurrentLiabilities": "386162000", "totalCurrentLiabilities": "1060624000", "otherNonCurrentLiabilities": "63897000", "totalNonCurrentLiabilities": "5509618000", "cashAndShortTermInvestments": "234181000", "commonStockSharesOutstanding": "103321000", "intangibleAssetsExcludingGoodwill": "150340000", "cashAndCashEquivalentsAtCarryingValue": "234181000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "402793000", "profitLoss": "None", "dividendPayout": "385839000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-20849000", "operatingCashflow": "570339000", "capitalExpenditures": "1944158000", "changeInReceivables": "-435000", "changeInExchangeRate": "-2068000", "cashflowFromFinancing": "1588433000", "cashflowFromInvestment": "-2161760000", "stockBasedCompensation": "35019000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "385839000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5056000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13976000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "477661000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "income_statement": { "revenue": 671022000, "cost_of_revenue": 224142000, "gross_profit": 446880000, "ebit": 171350000, "ebitda": 476791000, "pretax_income": 171350000, "tax_provision": null, "net_income": 398377000, "net_income_to_common": 398377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 418720000, "total_current_assets": 843113000, "total_assets": 34167397000, "short_term_debt": 1353986000, "long_term_debt": 11166009000, "total_debt": 12519995000, "total_liabilities": 14803657000, "total_equity": 15734092000, "shares_outstanding": 188380000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 196624000, "capital_expenditure": 0, "free_cash_flow": 196624000, "dividends_paid": 123752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217275, "ticker_id": 241, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "171350000", "ebitda": "476791000", "netIncome": "398377000", "grossProfit": "446880000", "depreciation": "None", "totalRevenue": "671022000", "costOfRevenue": "224142000", "interestIncome": "None", "incomeBeforeTax": "171350000", "interestExpense": "64584000", "operatingIncome": "106754000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-64584000", "nonInterestIncome": "None", "operatingExpenses": "340126000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "224142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "305441000", "sellingGeneralAndAdministrative": "34685000", "netIncomeFromContinuingOperations": "398377000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1707000", "currentDebt": "None", "investments": "None", "totalAssets": "34167397000", "longTermDebt": "11166009000", "shortTermDebt": "1353986000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "14803657000", "otherCurrentAssets": "97418000", "totalCurrentAssets": "843113000", "currentLongTermDebt": "1353986000", "longTermInvestments": "1566939000", "shortTermInvestments": "None", "currentNetReceivables": "326975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33324284000", "currentAccountsPayable": "368098000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12878605000", "totalShareholderEquity": "15734092000", "capitalLeaseObligations": "358610000", "otherCurrentLiabilities": "372291000", "totalCurrentLiabilities": "2954894000", "otherNonCurrentLiabilities": "273787000", "totalNonCurrentLiabilities": "11848763000", "cashAndShortTermInvestments": "418720000", "commonStockSharesOutstanding": "188380000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "418720000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "398377000", "profitLoss": "None", "dividendPayout": "123752000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "196624000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "239938000", "cashflowFromInvestment": "-566745000", "stockBasedCompensation": "11032000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305441000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 671022000, "cost_of_revenue": 224142000, "gross_profit": 446880000, "research_and_development": null, "selling_general_admin": 34685000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 171350000, "depreciation_amortisation": 305441000, "ebitda": 476791000, "interest_expense": 64584000, "interest_income": null, "other_non_operating": null, "pretax_income": 171350000, "tax_provision": null, "effective_tax_rate": null, "net_income": 398377000, "net_income_continuing_ops": 398377000, "net_income_to_common": 398377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 418720000, "short_term_investments": null, "net_receivables": 326975000, "inventory": null, "other_current_assets": null, "total_current_assets": 843113000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 33324284000, "total_assets": 34167397000, "short_term_debt": 1353986000, "accounts_payable": 368098000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2954894000, "long_term_debt": 11166009000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11848763000, "total_liabilities": 14803657000, "total_debt": 12519995000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 15734092000, "shares_outstanding": 188380000, "operating_cash_flow": 196624000, "stock_based_compensation": 11032000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -566745000, "dividends_paid": 123752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 239938000, "free_cash_flow": 196624000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "171350000", "ebitda": "476791000", "netIncome": "398377000", "grossProfit": "446880000", "depreciation": "None", "totalRevenue": "671022000", "costOfRevenue": "224142000", "interestIncome": "None", "incomeBeforeTax": "171350000", "interestExpense": "64584000", "operatingIncome": "106754000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-64584000", "nonInterestIncome": "None", "operatingExpenses": "340126000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "224142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "305441000", "sellingGeneralAndAdministrative": "34685000", "netIncomeFromContinuingOperations": "398377000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1707000", "currentDebt": "None", "investments": "None", "totalAssets": "34167397000", "longTermDebt": "11166009000", "shortTermDebt": "1353986000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "14803657000", "otherCurrentAssets": "97418000", "totalCurrentAssets": "843113000", "currentLongTermDebt": "1353986000", "longTermInvestments": "1566939000", "shortTermInvestments": "None", "currentNetReceivables": "326975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33324284000", "currentAccountsPayable": "368098000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12878605000", "totalShareholderEquity": "15734092000", "capitalLeaseObligations": "358610000", "otherCurrentLiabilities": "372291000", "totalCurrentLiabilities": "2954894000", "otherNonCurrentLiabilities": "273787000", "totalNonCurrentLiabilities": "11848763000", "cashAndShortTermInvestments": "418720000", "commonStockSharesOutstanding": "188380000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "418720000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "398377000", "profitLoss": "None", "dividendPayout": "123752000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "196624000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "239938000", "cashflowFromInvestment": "-566745000", "stockBasedCompensation": "11032000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305441000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "income_statement": { "revenue": 754414000, "cost_of_revenue": 232543000, "gross_profit": 521871000, "ebit": -929680000, "ebitda": -607617000, "pretax_income": -995354000, "tax_provision": null, "net_income": -1081840000, "net_income_to_common": -1081840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 549062000, "total_current_assets": 939781000, "total_assets": 34081835000, "short_term_debt": 353161000, "long_term_debt": 12047394000, "total_debt": 12400555000, "total_liabilities": 14925399000, "total_equity": 15470070000, "shares_outstanding": 170394000, "goodwill_and_intangibles": 204008000 }, "cash_flow": { "operating_cash_flow": 312378000, "capital_expenditure": 1870924000, "free_cash_flow": 2183302000, "dividends_paid": 227031000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217276, "ticker_id": 241, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-929680000", "ebitda": "-607617000", "netIncome": "-1081840000", "grossProfit": "521871000", "depreciation": "None", "totalRevenue": "754414000", "costOfRevenue": "232543000", "interestIncome": "134076000", "incomeBeforeTax": "-995354000", "interestExpense": "65674000", "operatingIncome": "-1611074000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-65674000", "nonInterestIncome": "None", "operatingExpenses": "2132945000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "232543000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "322063000", "sellingGeneralAndAdministrative": "28020000", "netIncomeFromContinuingOperations": "-995354000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1705000", "currentDebt": "None", "investments": "None", "totalAssets": "34081835000", "longTermDebt": "12047394000", "shortTermDebt": "353161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "204008000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "14925399000", "otherCurrentAssets": "67029000", "totalCurrentAssets": "939781000", "currentLongTermDebt": "353161000", "longTermInvestments": "1531926000", "shortTermInvestments": "None", "currentNetReceivables": "323690000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33142054000", "currentAccountsPayable": "510580000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29588435000", "shortLongTermDebtTotal": "12761098000", "totalShareholderEquity": "15470070000", "capitalLeaseObligations": "360543000", "otherCurrentLiabilities": "442607000", "totalCurrentLiabilities": "2182600000", "otherNonCurrentLiabilities": "285861000", "totalNonCurrentLiabilities": "12742799000", "cashAndShortTermInvestments": "549062000", "commonStockSharesOutstanding": "170394000", "intangibleAssetsExcludingGoodwill": "204008000", "cashAndCashEquivalentsAtCarryingValue": "549062000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1081840000", "profitLoss": "None", "dividendPayout": "227031000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "312378000", "capitalExpenditures": "1870924000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2177970000", "cashflowFromInvestment": "1832961000", "stockBasedCompensation": "8232000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "227031000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-208187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "322063000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 754414000, "cost_of_revenue": 232543000, "gross_profit": 521871000, "research_and_development": null, "selling_general_admin": 28020000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -929680000, "depreciation_amortisation": 322063000, "ebitda": -607617000, "interest_expense": 65674000, "interest_income": null, "other_non_operating": null, "pretax_income": -995354000, "tax_provision": null, "effective_tax_rate": null, "net_income": -1081840000, "net_income_continuing_ops": -995354000, "net_income_to_common": -1081840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 549062000, "short_term_investments": null, "net_receivables": 323690000, "inventory": null, "other_current_assets": null, "total_current_assets": 939781000, "net_ppe": null, "goodwill": null, "intangible_assets": 204008000, "goodwill_and_intangibles": 204008000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 33142054000, "total_assets": 34081835000, "short_term_debt": 353161000, "accounts_payable": 510580000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2182600000, "long_term_debt": 12047394000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12742799000, "total_liabilities": 14925399000, "total_debt": 12400555000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 15470070000, "shares_outstanding": 170394000, "operating_cash_flow": 312378000, "stock_based_compensation": 8232000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1870924000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1832961000, "dividends_paid": 227031000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2177970000, "free_cash_flow": 2183302000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-929680000", "ebitda": "-607617000", "netIncome": "-1081840000", "grossProfit": "521871000", "depreciation": "None", "totalRevenue": "754414000", "costOfRevenue": "232543000", "interestIncome": "134076000", "incomeBeforeTax": "-995354000", "interestExpense": "65674000", "operatingIncome": "-1611074000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-65674000", "nonInterestIncome": "None", "operatingExpenses": "2132945000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "232543000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "322063000", "sellingGeneralAndAdministrative": "28020000", "netIncomeFromContinuingOperations": "-995354000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1705000", "currentDebt": "None", "investments": "None", "totalAssets": "34081835000", "longTermDebt": "12047394000", "shortTermDebt": "353161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "204008000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "14925399000", "otherCurrentAssets": "67029000", "totalCurrentAssets": "939781000", "currentLongTermDebt": "353161000", "longTermInvestments": "1531926000", "shortTermInvestments": "None", "currentNetReceivables": "323690000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33142054000", "currentAccountsPayable": "510580000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29588435000", "shortLongTermDebtTotal": "12761098000", "totalShareholderEquity": "15470070000", "capitalLeaseObligations": "360543000", "otherCurrentLiabilities": "442607000", "totalCurrentLiabilities": "2182600000", "otherNonCurrentLiabilities": "285861000", "totalNonCurrentLiabilities": "12742799000", "cashAndShortTermInvestments": "549062000", "commonStockSharesOutstanding": "170394000", "intangibleAssetsExcludingGoodwill": "204008000", "cashAndCashEquivalentsAtCarryingValue": "549062000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1081840000", "profitLoss": "None", "dividendPayout": "227031000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "312378000", "capitalExpenditures": "1870924000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2177970000", "cashflowFromInvestment": "1832961000", "stockBasedCompensation": "8232000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "227031000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-208187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "322063000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "income_statement": { "revenue": 735849000, "cost_of_revenue": 239234000, "gross_profit": 496615000, "ebit": -142993000, "ebitda": 197237000, "pretax_income": -197845000, "tax_provision": null, "net_income": -232754000, "net_income_to_common": -232754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 579474000, "total_current_assets": 945226000, "total_assets": 37375148000, "short_term_debt": 1548542000, "long_term_debt": 12044999000, "total_debt": 13593541000, "total_liabilities": 16256870000, "total_equity": 16639302000, "shares_outstanding": 170135000, "goodwill_and_intangibles": 235299000 }, "cash_flow": { "operating_cash_flow": 433478000, "capital_expenditure": 1538613000, "free_cash_flow": 1972091000, "dividends_paid": 227202000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217278, "ticker_id": 241, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-142993000", "ebitda": "197237000", "netIncome": "-232754000", "grossProfit": "496615000", "depreciation": "None", "totalRevenue": "735849000", "costOfRevenue": "239234000", "interestIncome": "36136000", "incomeBeforeTax": "-197845000", "interestExpense": "54852000", "operatingIncome": "127161000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-54852000", "nonInterestIncome": "None", "operatingExpenses": "369454000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239234000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "340230000", "sellingGeneralAndAdministrative": "29224000", "netIncomeFromContinuingOperations": "-197845000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1703000", "currentDebt": "None", "investments": "None", "totalAssets": "37375148000", "longTermDebt": "12044999000", "shortTermDebt": "1548542000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "235299000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "16256870000", "otherCurrentAssets": "80914000", "totalCurrentAssets": "945226000", "currentLongTermDebt": "1548542000", "longTermInvestments": "1577239000", "shortTermInvestments": "None", "currentNetReceivables": "284838000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36429922000", "currentAccountsPayable": "514908000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32651687000", "shortLongTermDebtTotal": "13955527000", "totalShareholderEquity": "16639302000", "capitalLeaseObligations": "361986000", "otherCurrentLiabilities": "536893000", "totalCurrentLiabilities": "3477197000", "otherNonCurrentLiabilities": "313832000", "totalNonCurrentLiabilities": "12779673000", "cashAndShortTermInvestments": "579474000", "commonStockSharesOutstanding": "170135000", "intangibleAssetsExcludingGoodwill": "235299000", "cashAndCashEquivalentsAtCarryingValue": "579474000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-197845000", "profitLoss": "None", "dividendPayout": "227202000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "433478000", "capitalExpenditures": "1538613000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30751000", "cashflowFromInvestment": "-407885000", "stockBasedCompensation": "10293000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "227202000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-208187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "333774000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 735849000, "cost_of_revenue": 239234000, "gross_profit": 496615000, "research_and_development": null, "selling_general_admin": 29224000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -142993000, "depreciation_amortisation": 340230000, "ebitda": 197237000, "interest_expense": 54852000, "interest_income": null, "other_non_operating": null, "pretax_income": -197845000, "tax_provision": null, "effective_tax_rate": null, "net_income": -232754000, "net_income_continuing_ops": -197845000, "net_income_to_common": -232754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 579474000, "short_term_investments": null, "net_receivables": 284838000, "inventory": null, "other_current_assets": null, "total_current_assets": 945226000, "net_ppe": null, "goodwill": null, "intangible_assets": 235299000, "goodwill_and_intangibles": 235299000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 36429922000, "total_assets": 37375148000, "short_term_debt": 1548542000, "accounts_payable": 514908000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3477197000, "long_term_debt": 12044999000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12779673000, "total_liabilities": 16256870000, "total_debt": 13593541000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 16639302000, "shares_outstanding": 170135000, "operating_cash_flow": 433478000, "stock_based_compensation": 10293000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1538613000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -407885000, "dividends_paid": 227202000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30751000, "free_cash_flow": 1972091000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-142993000", "ebitda": "197237000", "netIncome": "-232754000", "grossProfit": "496615000", "depreciation": "None", "totalRevenue": "735849000", "costOfRevenue": "239234000", "interestIncome": "36136000", "incomeBeforeTax": "-197845000", "interestExpense": "54852000", "operatingIncome": "127161000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-54852000", "nonInterestIncome": "None", "operatingExpenses": "369454000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239234000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "340230000", "sellingGeneralAndAdministrative": "29224000", "netIncomeFromContinuingOperations": "-197845000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1703000", "currentDebt": "None", "investments": "None", "totalAssets": "37375148000", "longTermDebt": "12044999000", "shortTermDebt": "1548542000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "235299000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "16256870000", "otherCurrentAssets": "80914000", "totalCurrentAssets": "945226000", "currentLongTermDebt": "1548542000", "longTermInvestments": "1577239000", "shortTermInvestments": "None", "currentNetReceivables": "284838000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36429922000", "currentAccountsPayable": "514908000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32651687000", "shortLongTermDebtTotal": "13955527000", "totalShareholderEquity": "16639302000", "capitalLeaseObligations": "361986000", "otherCurrentLiabilities": "536893000", "totalCurrentLiabilities": "3477197000", "otherNonCurrentLiabilities": "313832000", "totalNonCurrentLiabilities": "12779673000", "cashAndShortTermInvestments": "579474000", "commonStockSharesOutstanding": "170135000", "intangibleAssetsExcludingGoodwill": "235299000", "cashAndCashEquivalentsAtCarryingValue": "579474000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-197845000", "profitLoss": "None", "dividendPayout": "227202000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "433478000", "capitalExpenditures": "1538613000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30751000", "cashflowFromInvestment": "-407885000", "stockBasedCompensation": "10293000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "227202000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-208187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "333774000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "income_statement": { "revenue": 737279000, "cost_of_revenue": 224433000, "gross_profit": 512846000, "ebit": -6893000, "ebitda": 339230000, "pretax_income": -62189000, "tax_provision": null, "net_income": -107002000, "net_income_to_common": -107002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 520545000, "total_current_assets": 868129000, "total_assets": 37623629000, "short_term_debt": 1097993000, "long_term_debt": 12196107000, "total_debt": 13294100000, "total_liabilities": 15884626000, "total_equity": 17175235000, "shares_outstanding": 170135000, "goodwill_and_intangibles": 255170000 }, "cash_flow": { "operating_cash_flow": 460241000, "capital_expenditure": 1081006000, "free_cash_flow": 1541247000, "dividends_paid": 227230000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217279, "ticker_id": 241, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6893000", "ebitda": "339230000", "netIncome": "-107002000", "grossProfit": "512846000", "depreciation": "None", "totalRevenue": "737279000", "costOfRevenue": "224433000", "interestIncome": "86255000", "incomeBeforeTax": "-62189000", "interestExpense": "55296000", "operatingIncome": "137595000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-55296000", "nonInterestIncome": "None", "operatingExpenses": "375251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "224433000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "346123000", "sellingGeneralAndAdministrative": "29128000", "netIncomeFromContinuingOperations": "-62189000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1701000", "currentDebt": "None", "investments": "None", "totalAssets": "37623629000", "longTermDebt": "12196107000", "shortTermDebt": "1097993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "255170000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "15884626000", "otherCurrentAssets": "64284000", "totalCurrentAssets": "868129000", "currentLongTermDebt": "1097993000", "longTermInvestments": "1516930000", "shortTermInvestments": "None", "currentNetReceivables": "283300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36755500000", "currentAccountsPayable": "406957000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33064010000", "shortLongTermDebtTotal": "13657519000", "totalShareholderEquity": "17175235000", "capitalLeaseObligations": "363419000", "otherCurrentLiabilities": "557984000", "totalCurrentLiabilities": "2953623000", "otherNonCurrentLiabilities": "313795000", "totalNonCurrentLiabilities": "12931003000", "cashAndShortTermInvestments": "520545000", "commonStockSharesOutstanding": "170135000", "intangibleAssetsExcludingGoodwill": "255170000", "cashAndCashEquivalentsAtCarryingValue": "520545000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62189000", "profitLoss": "None", "dividendPayout": "227230000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "460241000", "capitalExpenditures": "1081006000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40676000", "cashflowFromInvestment": "-374874000", "stockBasedCompensation": "12530000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "227230000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-713000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "335927000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 737279000, "cost_of_revenue": 224433000, "gross_profit": 512846000, "research_and_development": null, "selling_general_admin": 29128000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6893000, "depreciation_amortisation": 346123000, "ebitda": 339230000, "interest_expense": 55296000, "interest_income": null, "other_non_operating": null, "pretax_income": -62189000, "tax_provision": null, "effective_tax_rate": null, "net_income": -107002000, "net_income_continuing_ops": -62189000, "net_income_to_common": -107002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 520545000, "short_term_investments": null, "net_receivables": 283300000, "inventory": null, "other_current_assets": null, "total_current_assets": 868129000, "net_ppe": null, "goodwill": null, "intangible_assets": 255170000, "goodwill_and_intangibles": 255170000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 36755500000, "total_assets": 37623629000, "short_term_debt": 1097993000, "accounts_payable": 406957000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2953623000, "long_term_debt": 12196107000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12931003000, "total_liabilities": 15884626000, "total_debt": 13294100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17175235000, "shares_outstanding": 170135000, "operating_cash_flow": 460241000, "stock_based_compensation": 12530000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1081006000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -374874000, "dividends_paid": 227230000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40676000, "free_cash_flow": 1541247000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6893000", "ebitda": "339230000", "netIncome": "-107002000", "grossProfit": "512846000", "depreciation": "None", "totalRevenue": "737279000", "costOfRevenue": "224433000", "interestIncome": "86255000", "incomeBeforeTax": "-62189000", "interestExpense": "55296000", "operatingIncome": "137595000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-55296000", "nonInterestIncome": "None", "operatingExpenses": "375251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "224433000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "346123000", "sellingGeneralAndAdministrative": "29128000", "netIncomeFromContinuingOperations": "-62189000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1701000", "currentDebt": "None", "investments": "None", "totalAssets": "37623629000", "longTermDebt": "12196107000", "shortTermDebt": "1097993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "255170000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "15884626000", "otherCurrentAssets": "64284000", "totalCurrentAssets": "868129000", "currentLongTermDebt": "1097993000", "longTermInvestments": "1516930000", "shortTermInvestments": "None", "currentNetReceivables": "283300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36755500000", "currentAccountsPayable": "406957000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33064010000", "shortLongTermDebtTotal": "13657519000", "totalShareholderEquity": "17175235000", "capitalLeaseObligations": "363419000", "otherCurrentLiabilities": "557984000", "totalCurrentLiabilities": "2953623000", "otherNonCurrentLiabilities": "313795000", "totalNonCurrentLiabilities": "12931003000", "cashAndShortTermInvestments": "520545000", "commonStockSharesOutstanding": "170135000", "intangibleAssetsExcludingGoodwill": "255170000", "cashAndCashEquivalentsAtCarryingValue": "520545000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62189000", "profitLoss": "None", "dividendPayout": "227230000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "460241000", "capitalExpenditures": "1081006000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40676000", "cashflowFromInvestment": "-374874000", "stockBasedCompensation": "12530000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "227230000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-713000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "335927000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "income_statement": { "revenue": 743175000, "cost_of_revenue": 226395000, "gross_profit": 516780000, "ebit": 89538000, "ebitda": 431600000, "pretax_income": 38662000, "tax_provision": -50261000, "net_income": -8939000, "net_income_to_common": -8939000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 476430000, "total_current_assets": 857437000, "total_assets": 37600428000, "short_term_debt": 299883000, "long_term_debt": 12790951000, "total_debt": 13090834000, "total_liabilities": 15600870000, "total_equity": 17464647000, "shares_outstanding": 170522000, "goodwill_and_intangibles": 280421000 }, "cash_flow": { "operating_cash_flow": 207949000, "capital_expenditure": 645841000, "free_cash_flow": 853790000, "dividends_paid": 229987000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217280, "ticker_id": 241, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89538000", "ebitda": "431600000", "netIncome": "-8939000", "grossProfit": "516780000", "depreciation": "None", "totalRevenue": "743175000", "costOfRevenue": "226395000", "interestIncome": "119528000", "incomeBeforeTax": "38662000", "interestExpense": "50876000", "operatingIncome": "144043000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-50261000", "reportedCurrency": "USD", "netInterestIncome": "-50876000", "nonInterestIncome": "None", "operatingExpenses": "372737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226395000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "342062000", "sellingGeneralAndAdministrative": "30675000", "netIncomeFromContinuingOperations": "38662000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1701000", "currentDebt": "None", "investments": "None", "totalAssets": "37600428000", "longTermDebt": "12790951000", "shortTermDebt": "299883000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "280421000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "15600870000", "otherCurrentAssets": "100841000", "totalCurrentAssets": "857437000", "currentLongTermDebt": "299883000", "longTermInvestments": "1529774000", "shortTermInvestments": "None", "currentNetReceivables": "280166000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36742991000", "currentAccountsPayable": "382956000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33038246000", "shortLongTermDebtTotal": "13462246000", "totalShareholderEquity": "17464647000", "capitalLeaseObligations": "371412000", "otherCurrentLiabilities": "628939000", "totalCurrentLiabilities": "2045172000", "otherNonCurrentLiabilities": "328152000", "totalNonCurrentLiabilities": "13555698000", "cashAndShortTermInvestments": "476430000", "commonStockSharesOutstanding": "170522000", "intangibleAssetsExcludingGoodwill": "280421000", "cashAndCashEquivalentsAtCarryingValue": "476430000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38662000", "profitLoss": "None", "dividendPayout": "229987000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "207949000", "capitalExpenditures": "645841000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "370775000", "cashflowFromInvestment": "-654779000", "stockBasedCompensation": "10064000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229987000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-208187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "326840000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 743175000, "cost_of_revenue": 226395000, "gross_profit": 516780000, "research_and_development": null, "selling_general_admin": 30675000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89538000, "depreciation_amortisation": 342062000, "ebitda": 431600000, "interest_expense": 50876000, "interest_income": null, "other_non_operating": null, "pretax_income": 38662000, "tax_provision": -50261000, "effective_tax_rate": null, "net_income": -8939000, "net_income_continuing_ops": 38662000, "net_income_to_common": -8939000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 476430000, "short_term_investments": null, "net_receivables": 280166000, "inventory": null, "other_current_assets": null, "total_current_assets": 857437000, "net_ppe": null, "goodwill": null, "intangible_assets": 280421000, "goodwill_and_intangibles": 280421000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 36742991000, "total_assets": 37600428000, "short_term_debt": 299883000, "accounts_payable": 382956000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2045172000, "long_term_debt": 12790951000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13555698000, "total_liabilities": 15600870000, "total_debt": 13090834000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17464647000, "shares_outstanding": 170522000, "operating_cash_flow": 207949000, "stock_based_compensation": 10064000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 645841000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -654779000, "dividends_paid": 229987000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 370775000, "free_cash_flow": 853790000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89538000", "ebitda": "431600000", "netIncome": "-8939000", "grossProfit": "516780000", "depreciation": "None", "totalRevenue": "743175000", "costOfRevenue": "226395000", "interestIncome": "119528000", "incomeBeforeTax": "38662000", "interestExpense": "50876000", "operatingIncome": "144043000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-50261000", "reportedCurrency": "USD", "netInterestIncome": "-50876000", "nonInterestIncome": "None", "operatingExpenses": "372737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226395000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "342062000", "sellingGeneralAndAdministrative": "30675000", "netIncomeFromContinuingOperations": "38662000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1701000", "currentDebt": "None", "investments": "None", "totalAssets": "37600428000", "longTermDebt": "12790951000", "shortTermDebt": "299883000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "280421000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "15600870000", "otherCurrentAssets": "100841000", "totalCurrentAssets": "857437000", "currentLongTermDebt": "299883000", "longTermInvestments": "1529774000", "shortTermInvestments": "None", "currentNetReceivables": "280166000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36742991000", "currentAccountsPayable": "382956000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33038246000", "shortLongTermDebtTotal": "13462246000", "totalShareholderEquity": "17464647000", "capitalLeaseObligations": "371412000", "otherCurrentLiabilities": "628939000", "totalCurrentLiabilities": "2045172000", "otherNonCurrentLiabilities": "328152000", "totalNonCurrentLiabilities": "13555698000", "cashAndShortTermInvestments": "476430000", "commonStockSharesOutstanding": "170522000", "intangibleAssetsExcludingGoodwill": "280421000", "cashAndCashEquivalentsAtCarryingValue": "476430000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38662000", "profitLoss": "None", "dividendPayout": "229987000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "207949000", "capitalExpenditures": "645841000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "370775000", "cashflowFromInvestment": "-654779000", "stockBasedCompensation": "10064000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229987000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-208187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "326840000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "income_statement": { "revenue": 763249000, "cost_of_revenue": 240432000, "gross_profit": 522817000, "ebit": 39564000, "ebitda": 369672000, "pretax_income": -16095000, "tax_provision": null, "net_income": -62245000, "net_income_to_common": -62245000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 552146000, "total_current_assets": 783640000, "total_assets": 37527449000, "short_term_debt": 0, "long_term_debt": 12244374000, "total_debt": 12244374000, "total_liabilities": 15128988000, "total_equity": 17889042000, "shares_outstanding": 172058000, "goodwill_and_intangibles": 305144000 }, "cash_flow": { "operating_cash_flow": 274178000, "capital_expenditure": 2671324000, "free_cash_flow": 2945502000, "dividends_paid": 227191000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217281, "ticker_id": 241, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39564000", "ebitda": "369672000", "netIncome": "-62245000", "grossProfit": "522817000", "depreciation": "None", "totalRevenue": "763249000", "costOfRevenue": "240432000", "interestIncome": "128800000", "incomeBeforeTax": "-16095000", "interestExpense": "55659000", "operatingIncome": "159979000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-55659000", "nonInterestIncome": "None", "operatingExpenses": "362838000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "240432000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "330108000", "sellingGeneralAndAdministrative": "32730000", "netIncomeFromContinuingOperations": "-16095000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1722000", "currentDebt": "None", "investments": "None", "totalAssets": "37527449000", "longTermDebt": "12244374000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "305144000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "15128988000", "otherCurrentAssets": "63036000", "totalCurrentAssets": "783640000", "currentLongTermDebt": "None", "longTermInvestments": "1516858000", "shortTermInvestments": "None", "currentNetReceivables": "168458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36743809000", "currentAccountsPayable": "534803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33055344000", "shortLongTermDebtTotal": "12751501000", "totalShareholderEquity": "17889042000", "capitalLeaseObligations": "507127000", "otherCurrentLiabilities": "731153000", "totalCurrentLiabilities": "1957829000", "otherNonCurrentLiabilities": "354229000", "totalNonCurrentLiabilities": "13171159000", "cashAndShortTermInvestments": "552146000", "commonStockSharesOutstanding": "172058000", "intangibleAssetsExcludingGoodwill": "305144000", "cashAndCashEquivalentsAtCarryingValue": "552146000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16095000", "profitLoss": "None", "dividendPayout": "227191000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "274178000", "capitalExpenditures": "2671324000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-738720000", "cashflowFromInvestment": "446264000", "stockBasedCompensation": "12477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "227191000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314596000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 763249000, "cost_of_revenue": 240432000, "gross_profit": 522817000, "research_and_development": null, "selling_general_admin": 32730000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39564000, "depreciation_amortisation": 330108000, "ebitda": 369672000, "interest_expense": 55659000, "interest_income": null, "other_non_operating": null, "pretax_income": -16095000, "tax_provision": null, "effective_tax_rate": null, "net_income": -62245000, "net_income_continuing_ops": -16095000, "net_income_to_common": -62245000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 552146000, "short_term_investments": null, "net_receivables": 168458000, "inventory": null, "other_current_assets": null, "total_current_assets": 783640000, "net_ppe": null, "goodwill": null, "intangible_assets": 305144000, "goodwill_and_intangibles": 305144000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 36743809000, "total_assets": 37527449000, "short_term_debt": 0, "accounts_payable": 534803000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1957829000, "long_term_debt": 12244374000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13171159000, "total_liabilities": 15128988000, "total_debt": 12244374000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17889042000, "shares_outstanding": 172058000, "operating_cash_flow": 274178000, "stock_based_compensation": 12477000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2671324000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 446264000, "dividends_paid": 227191000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -738720000, "free_cash_flow": 2945502000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39564000", "ebitda": "369672000", "netIncome": "-62245000", "grossProfit": "522817000", "depreciation": "None", "totalRevenue": "763249000", "costOfRevenue": "240432000", "interestIncome": "128800000", "incomeBeforeTax": "-16095000", "interestExpense": "55659000", "operatingIncome": "159979000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-55659000", "nonInterestIncome": "None", "operatingExpenses": "362838000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "240432000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "330108000", "sellingGeneralAndAdministrative": "32730000", "netIncomeFromContinuingOperations": "-16095000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1722000", "currentDebt": "None", "investments": "None", "totalAssets": "37527449000", "longTermDebt": "12244374000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "305144000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "15128988000", "otherCurrentAssets": "63036000", "totalCurrentAssets": "783640000", "currentLongTermDebt": "None", "longTermInvestments": "1516858000", "shortTermInvestments": "None", "currentNetReceivables": "168458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36743809000", "currentAccountsPayable": "534803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33055344000", "shortLongTermDebtTotal": "12751501000", "totalShareholderEquity": "17889042000", "capitalLeaseObligations": "507127000", "otherCurrentLiabilities": "731153000", "totalCurrentLiabilities": "1957829000", "otherNonCurrentLiabilities": "354229000", "totalNonCurrentLiabilities": "13171159000", "cashAndShortTermInvestments": "552146000", "commonStockSharesOutstanding": "172058000", "intangibleAssetsExcludingGoodwill": "305144000", "cashAndCashEquivalentsAtCarryingValue": "552146000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16095000", "profitLoss": "None", "dividendPayout": "227191000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "274178000", "capitalExpenditures": "2671324000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-738720000", "cashflowFromInvestment": "446264000", "stockBasedCompensation": "12477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "227191000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314596000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "income_statement": { "revenue": 775744000, "cost_of_revenue": 233265000, "gross_profit": 542479000, "ebit": 257153000, "ebitda": 551151000, "pretax_income": 213603000, "tax_provision": 115585000, "net_income": 167947000, "net_income_to_common": 167947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 562606000, "total_current_assets": 715744000, "total_assets": 38488128000, "short_term_debt": 454589000, "long_term_debt": 12237012000, "total_debt": 12691601000, "total_liabilities": 15784678000, "total_equity": 18217631000, "shares_outstanding": 172058000, "goodwill_and_intangibles": 373842000 }, "cash_flow": { "operating_cash_flow": 477392000, "capital_expenditure": 2133400000, "free_cash_flow": 2610792000, "dividends_paid": 227408000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217283, "ticker_id": 241, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "257153000", "ebitda": "551151000", "netIncome": "167947000", "grossProfit": "542479000", "depreciation": "None", "totalRevenue": "775744000", "costOfRevenue": "233265000", "interestIncome": "40801000", "incomeBeforeTax": "213603000", "interestExpense": "43550000", "operatingIncome": "204536000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "115585000", "reportedCurrency": "USD", "netInterestIncome": "-43550000", "nonInterestIncome": "None", "operatingExpenses": "337943000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "233265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "293998000", "sellingGeneralAndAdministrative": "43945000", "netIncomeFromContinuingOperations": "213603000" }, "balance": { "goodwill": "None", "inventory": "-153138000", "commonStock": "1722000", "currentDebt": "None", "investments": "None", "totalAssets": "38488128000", "longTermDebt": "12237012000", "shortTermDebt": "454589000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "373842000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "15784678000", "otherCurrentAssets": "88348000", "totalCurrentAssets": "715744000", "currentLongTermDebt": "454589000", "longTermInvestments": "1559497000", "shortTermInvestments": "None", "currentNetReceivables": "64790000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37772384000", "currentAccountsPayable": "469970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33906658000", "shortLongTermDebtTotal": "13339939000", "totalShareholderEquity": "18217631000", "capitalLeaseObligations": "648338000", "otherCurrentLiabilities": "813265000", "totalCurrentLiabilities": "2389638000", "otherNonCurrentLiabilities": "443269000", "totalNonCurrentLiabilities": "13395040000", "cashAndShortTermInvestments": "562606000", "commonStockSharesOutstanding": "172058000", "intangibleAssetsExcludingGoodwill": "373842000", "cashAndCashEquivalentsAtCarryingValue": "562606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "213603000", "profitLoss": "None", "dividendPayout": "227408000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "477392000", "capitalExpenditures": "2133400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24945000", "cashflowFromInvestment": "-488480000", "stockBasedCompensation": "15525000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "227408000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18653000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "276686000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 775744000, "cost_of_revenue": 233265000, "gross_profit": 542479000, "research_and_development": null, "selling_general_admin": 43945000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 257153000, "depreciation_amortisation": 293998000, "ebitda": 551151000, "interest_expense": 43550000, "interest_income": null, "other_non_operating": null, "pretax_income": 213603000, "tax_provision": 115585000, "effective_tax_rate": null, "net_income": 167947000, "net_income_continuing_ops": 213603000, "net_income_to_common": 167947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 562606000, "short_term_investments": null, "net_receivables": 64790000, "inventory": -153138000, "other_current_assets": null, "total_current_assets": 715744000, "net_ppe": null, "goodwill": null, "intangible_assets": 373842000, "goodwill_and_intangibles": 373842000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 37772384000, "total_assets": 38488128000, "short_term_debt": 454589000, "accounts_payable": 469970000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2389638000, "long_term_debt": 12237012000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13395040000, "total_liabilities": 15784678000, "total_debt": 12691601000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18217631000, "shares_outstanding": 172058000, "operating_cash_flow": 477392000, "stock_based_compensation": 15525000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2133400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -488480000, "dividends_paid": 227408000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24945000, "free_cash_flow": 2610792000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "257153000", "ebitda": "551151000", "netIncome": "167947000", "grossProfit": "542479000", "depreciation": "None", "totalRevenue": "775744000", "costOfRevenue": "233265000", "interestIncome": "40801000", "incomeBeforeTax": "213603000", "interestExpense": "43550000", "operatingIncome": "204536000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "115585000", "reportedCurrency": "USD", "netInterestIncome": "-43550000", "nonInterestIncome": "None", "operatingExpenses": "337943000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "233265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "293998000", "sellingGeneralAndAdministrative": "43945000", "netIncomeFromContinuingOperations": "213603000" }, "balance": { "goodwill": "None", "inventory": "-153138000", "commonStock": "1722000", "currentDebt": "None", "investments": "None", "totalAssets": "38488128000", "longTermDebt": "12237012000", "shortTermDebt": "454589000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "373842000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "15784678000", "otherCurrentAssets": "88348000", "totalCurrentAssets": "715744000", "currentLongTermDebt": "454589000", "longTermInvestments": "1559497000", "shortTermInvestments": "None", "currentNetReceivables": "64790000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37772384000", "currentAccountsPayable": "469970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33906658000", "shortLongTermDebtTotal": "13339939000", "totalShareholderEquity": "18217631000", "capitalLeaseObligations": "648338000", "otherCurrentLiabilities": "813265000", "totalCurrentLiabilities": "2389638000", "otherNonCurrentLiabilities": "443269000", "totalNonCurrentLiabilities": "13395040000", "cashAndShortTermInvestments": "562606000", "commonStockSharesOutstanding": "172058000", "intangibleAssetsExcludingGoodwill": "373842000", "cashAndCashEquivalentsAtCarryingValue": "562606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "213603000", "profitLoss": "None", "dividendPayout": "227408000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "477392000", "capitalExpenditures": "2133400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24945000", "cashflowFromInvestment": "-488480000", "stockBasedCompensation": "15525000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "227408000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18653000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "276686000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "income_statement": { "revenue": 755162000, "cost_of_revenue": 217254000, "gross_profit": 537908000, "ebit": 139838000, "ebitda": 430558000, "pretax_income": 94049000, "tax_provision": 51132000, "net_income": 46702000, "net_income_to_common": 46702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 561021000, "total_current_assets": 679375000, "total_assets": 37847865000, "short_term_debt": 199552000, "long_term_debt": 12224503000, "total_debt": 12424055000, "total_liabilities": 15180998000, "total_equity": 18258621000, "shares_outstanding": 172013000, "goodwill_and_intangibles": 398033000 }, "cash_flow": { "operating_cash_flow": 411797000, "capital_expenditure": 0, "free_cash_flow": 411797000, "dividends_paid": 222134000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217284, "ticker_id": 241, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "139838000", "ebitda": "430558000", "netIncome": "46702000", "grossProfit": "537908000", "depreciation": "None", "totalRevenue": "755162000", "costOfRevenue": "217254000", "interestIncome": "None", "incomeBeforeTax": "94049000", "interestExpense": "45789000", "operatingIncome": "202559000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "51132000", "reportedCurrency": "USD", "netInterestIncome": "-45789000", "nonInterestIncome": "None", "operatingExpenses": "335349000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "217254000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "290720000", "sellingGeneralAndAdministrative": "44629000", "netIncomeFromContinuingOperations": "94049000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1720000", "currentDebt": "None", "investments": "None", "totalAssets": "37847865000", "longTermDebt": "12224503000", "shortTermDebt": "199552000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "398033000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "15180998000", "otherCurrentAssets": "54095000", "totalCurrentAssets": "679375000", "currentLongTermDebt": "199552000", "longTermInvestments": "1534883000", "shortTermInvestments": "None", "currentNetReceivables": "64259000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37168490000", "currentAccountsPayable": "434668000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12803278000", "totalShareholderEquity": "18258621000", "capitalLeaseObligations": "379223000", "otherCurrentLiabilities": "840071000", "totalCurrentLiabilities": "2057916000", "otherNonCurrentLiabilities": "451424000", "totalNonCurrentLiabilities": "13123082000", "cashAndShortTermInvestments": "561021000", "commonStockSharesOutstanding": "172013000", "intangibleAssetsExcludingGoodwill": "398033000", "cashAndCashEquivalentsAtCarryingValue": "561021000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94049000", "profitLoss": "None", "dividendPayout": "222134000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "411797000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3969000", "cashflowFromInvestment": "-573625000", "stockBasedCompensation": "14507000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "222134000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3053000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268205000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 755162000, "cost_of_revenue": 217254000, "gross_profit": 537908000, "research_and_development": null, "selling_general_admin": 44629000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 139838000, "depreciation_amortisation": 290720000, "ebitda": 430558000, "interest_expense": 45789000, "interest_income": null, "other_non_operating": null, "pretax_income": 94049000, "tax_provision": 51132000, "effective_tax_rate": null, "net_income": 46702000, "net_income_continuing_ops": 94049000, "net_income_to_common": 46702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 561021000, "short_term_investments": null, "net_receivables": 64259000, "inventory": null, "other_current_assets": null, "total_current_assets": 679375000, "net_ppe": null, "goodwill": null, "intangible_assets": 398033000, "goodwill_and_intangibles": 398033000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 37168490000, "total_assets": 37847865000, "short_term_debt": 199552000, "accounts_payable": 434668000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2057916000, "long_term_debt": 12224503000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13123082000, "total_liabilities": 15180998000, "total_debt": 12424055000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18258621000, "shares_outstanding": 172013000, "operating_cash_flow": 411797000, "stock_based_compensation": 14507000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -573625000, "dividends_paid": 222134000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3969000, "free_cash_flow": 411797000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "139838000", "ebitda": "430558000", "netIncome": "46702000", "grossProfit": "537908000", "depreciation": "None", "totalRevenue": "755162000", "costOfRevenue": "217254000", "interestIncome": "None", "incomeBeforeTax": "94049000", "interestExpense": "45789000", "operatingIncome": "202559000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "51132000", "reportedCurrency": "USD", "netInterestIncome": "-45789000", "nonInterestIncome": "None", "operatingExpenses": "335349000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "217254000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "290720000", "sellingGeneralAndAdministrative": "44629000", "netIncomeFromContinuingOperations": "94049000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1720000", "currentDebt": "None", "investments": "None", "totalAssets": "37847865000", "longTermDebt": "12224503000", "shortTermDebt": "199552000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "398033000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "15180998000", "otherCurrentAssets": "54095000", "totalCurrentAssets": "679375000", "currentLongTermDebt": "199552000", "longTermInvestments": "1534883000", "shortTermInvestments": "None", "currentNetReceivables": "64259000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37168490000", "currentAccountsPayable": "434668000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12803278000", "totalShareholderEquity": "18258621000", "capitalLeaseObligations": "379223000", "otherCurrentLiabilities": "840071000", "totalCurrentLiabilities": "2057916000", "otherNonCurrentLiabilities": "451424000", "totalNonCurrentLiabilities": "13123082000", "cashAndShortTermInvestments": "561021000", "commonStockSharesOutstanding": "172013000", "intangibleAssetsExcludingGoodwill": "398033000", "cashAndCashEquivalentsAtCarryingValue": "561021000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94049000", "profitLoss": "None", "dividendPayout": "222134000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "411797000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3969000", "cashflowFromInvestment": "-573625000", "stockBasedCompensation": "14507000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "222134000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3053000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268205000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "income_statement": { "revenue": 755551000, "cost_of_revenue": 218314000, "gross_profit": 537237000, "ebit": 260016000, "ebitda": 547570000, "pretax_income": 219176000, "tax_provision": 95574000, "net_income": 170545000, "net_income_to_common": 170545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 722176000, "total_current_assets": 877310000, "total_assets": 37699046000, "short_term_debt": 32000, "long_term_debt": 12217163000, "total_debt": 12217195000, "total_liabilities": 14943128000, "total_equity": 18412595000, "shares_outstanding": 171949000, "goodwill_and_intangibles": 426670000 }, "cash_flow": { "operating_cash_flow": 341157000, "capital_expenditure": 0, "free_cash_flow": 341157000, "dividends_paid": 221824000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217285, "ticker_id": 241, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "260016000", "ebitda": "547570000", "netIncome": "170545000", "grossProfit": "537237000", "depreciation": "None", "totalRevenue": "755551000", "costOfRevenue": "218314000", "interestIncome": "None", "incomeBeforeTax": "219176000", "interestExpense": "40840000", "operatingIncome": "202628000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "95574000", "reportedCurrency": "USD", "netInterestIncome": "-40840000", "nonInterestIncome": "None", "operatingExpenses": "334609000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "218314000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "287554000", "sellingGeneralAndAdministrative": "47055000", "netIncomeFromContinuingOperations": "219150000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1720000", "currentDebt": "None", "investments": "None", "totalAssets": "37699046000", "longTermDebt": "12217163000", "shortTermDebt": "32000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "426670000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "14943128000", "otherCurrentAssets": "90896000", "totalCurrentAssets": "877310000", "currentLongTermDebt": "None", "longTermInvestments": "1552224000", "shortTermInvestments": "None", "currentNetReceivables": "64238000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36821736000", "currentAccountsPayable": "432296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12598741000", "totalShareholderEquity": "18412595000", "capitalLeaseObligations": "381578000", "otherCurrentLiabilities": "865558000", "totalCurrentLiabilities": "1859681000", "otherNonCurrentLiabilities": "415383000", "totalNonCurrentLiabilities": "13083447000", "cashAndShortTermInvestments": "722176000", "commonStockSharesOutstanding": "171949000", "intangibleAssetsExcludingGoodwill": "426670000", "cashAndCashEquivalentsAtCarryingValue": "722176000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "219176000", "profitLoss": "None", "dividendPayout": "221824000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "341157000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "624429000", "cashflowFromInvestment": "-894854000", "stockBasedCompensation": "17125000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "221824000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23964000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "257214000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 755551000, "cost_of_revenue": 218314000, "gross_profit": 537237000, "research_and_development": null, "selling_general_admin": 47055000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 260016000, "depreciation_amortisation": 287554000, "ebitda": 547570000, "interest_expense": 40840000, "interest_income": null, "other_non_operating": null, "pretax_income": 219176000, "tax_provision": 95574000, "effective_tax_rate": null, "net_income": 170545000, "net_income_continuing_ops": 219150000, "net_income_to_common": 170545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 722176000, "short_term_investments": null, "net_receivables": 64238000, "inventory": null, "other_current_assets": null, "total_current_assets": 877310000, "net_ppe": null, "goodwill": null, "intangible_assets": 426670000, "goodwill_and_intangibles": 426670000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 36821736000, "total_assets": 37699046000, "short_term_debt": 32000, "accounts_payable": 432296000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1859681000, "long_term_debt": 12217163000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13083447000, "total_liabilities": 14943128000, "total_debt": 12217195000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18412595000, "shares_outstanding": 171949000, "operating_cash_flow": 341157000, "stock_based_compensation": 17125000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -894854000, "dividends_paid": 221824000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 624429000, "free_cash_flow": 341157000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "260016000", "ebitda": "547570000", "netIncome": "170545000", "grossProfit": "537237000", "depreciation": "None", "totalRevenue": "755551000", "costOfRevenue": "218314000", "interestIncome": "None", "incomeBeforeTax": "219176000", "interestExpense": "40840000", "operatingIncome": "202628000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "95574000", "reportedCurrency": "USD", "netInterestIncome": "-40840000", "nonInterestIncome": "None", "operatingExpenses": "334609000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "218314000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "287554000", "sellingGeneralAndAdministrative": "47055000", "netIncomeFromContinuingOperations": "219150000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1720000", "currentDebt": "None", "investments": "None", "totalAssets": "37699046000", "longTermDebt": "12217163000", "shortTermDebt": "32000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "426670000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "14943128000", "otherCurrentAssets": "90896000", "totalCurrentAssets": "877310000", "currentLongTermDebt": "None", "longTermInvestments": "1552224000", "shortTermInvestments": "None", "currentNetReceivables": "64238000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36821736000", "currentAccountsPayable": "432296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12598741000", "totalShareholderEquity": "18412595000", "capitalLeaseObligations": "381578000", "otherCurrentLiabilities": "865558000", "totalCurrentLiabilities": "1859681000", "otherNonCurrentLiabilities": "415383000", "totalNonCurrentLiabilities": "13083447000", "cashAndShortTermInvestments": "722176000", "commonStockSharesOutstanding": "171949000", "intangibleAssetsExcludingGoodwill": "426670000", "cashAndCashEquivalentsAtCarryingValue": "722176000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "219176000", "profitLoss": "None", "dividendPayout": "221824000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "341157000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "624429000", "cashflowFromInvestment": "-894854000", "stockBasedCompensation": "17125000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "221824000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23964000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "257214000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "income_statement": { "revenue": 742637000, "cost_of_revenue": 222726000, "gross_profit": 519911000, "ebit": -10691000, "ebitda": 250871000, "pretax_income": -42658000, "tax_provision": -261562000, "net_income": -88429000, "net_income_to_common": -88429000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 618190000, "total_current_assets": 781752000, "total_assets": 36771402000, "short_term_debt": 99952000, "long_term_debt": 11215690000, "total_debt": 11315642000, "total_liabilities": 14148409000, "total_equity": 18471175000, "shares_outstanding": 171096000, "goodwill_and_intangibles": 461613000 }, "cash_flow": { "operating_cash_flow": 428617000, "capital_expenditure": 391292000, "free_cash_flow": 819909000, "dividends_paid": 214451000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217286, "ticker_id": 241, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10691000", "ebitda": "250871000", "netIncome": "-88429000", "grossProfit": "519911000", "depreciation": "None", "totalRevenue": "742637000", "costOfRevenue": "222726000", "interestIncome": "None", "incomeBeforeTax": "-42658000", "interestExpense": "31967000", "operatingIncome": "175376000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-261562000", "reportedCurrency": "USD", "netInterestIncome": "-31967000", "nonInterestIncome": "None", "operatingExpenses": "344535000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "222726000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "261562000", "sellingGeneralAndAdministrative": "59289000", "netIncomeFromContinuingOperations": "-42658000" }, "balance": { "goodwill": "None", "inventory": "784236000", "commonStock": "1719000", "currentDebt": "None", "investments": "None", "totalAssets": "36771402000", "longTermDebt": "11215690000", "shortTermDebt": "99952000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "461613000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "14148409000", "otherCurrentAssets": "99413000", "totalCurrentAssets": "781752000", "currentLongTermDebt": "99952000", "longTermInvestments": "1487298000", "shortTermInvestments": "None", "currentNetReceivables": "64149000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35989650000", "currentAccountsPayable": "524439000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11698525000", "totalShareholderEquity": "18471175000", "capitalLeaseObligations": "382883000", "otherCurrentLiabilities": "828157000", "totalCurrentLiabilities": "2001077000", "otherNonCurrentLiabilities": "480493000", "totalNonCurrentLiabilities": "12147332000", "cashAndShortTermInvestments": "618190000", "commonStockSharesOutstanding": "171096000", "intangibleAssetsExcludingGoodwill": "461613000", "cashAndCashEquivalentsAtCarryingValue": "618190000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42658000", "profitLoss": "None", "dividendPayout": "214451000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "21705000", "operatingCashflow": "428617000", "capitalExpenditures": "391292000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55194000", "cashflowFromInvestment": "-390063000", "stockBasedCompensation": "34592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "214451000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4389000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "261562000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 742637000, "cost_of_revenue": 222726000, "gross_profit": 519911000, "research_and_development": null, "selling_general_admin": 59289000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10691000, "depreciation_amortisation": 261562000, "ebitda": 250871000, "interest_expense": 31967000, "interest_income": null, "other_non_operating": null, "pretax_income": -42658000, "tax_provision": -261562000, "effective_tax_rate": null, "net_income": -88429000, "net_income_continuing_ops": -42658000, "net_income_to_common": -88429000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 618190000, "short_term_investments": null, "net_receivables": 64149000, "inventory": 784236000, "other_current_assets": null, "total_current_assets": 781752000, "net_ppe": null, "goodwill": null, "intangible_assets": 461613000, "goodwill_and_intangibles": 461613000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35989650000, "total_assets": 36771402000, "short_term_debt": 99952000, "accounts_payable": 524439000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2001077000, "long_term_debt": 11215690000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12147332000, "total_liabilities": 14148409000, "total_debt": 11315642000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18471175000, "shares_outstanding": 171096000, "operating_cash_flow": 428617000, "stock_based_compensation": 34592000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 391292000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -390063000, "dividends_paid": 214451000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 55194000, "free_cash_flow": 819909000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10691000", "ebitda": "250871000", "netIncome": "-88429000", "grossProfit": "519911000", "depreciation": "None", "totalRevenue": "742637000", "costOfRevenue": "222726000", "interestIncome": "None", "incomeBeforeTax": "-42658000", "interestExpense": "31967000", "operatingIncome": "175376000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-261562000", "reportedCurrency": "USD", "netInterestIncome": "-31967000", "nonInterestIncome": "None", "operatingExpenses": "344535000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "222726000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "261562000", "sellingGeneralAndAdministrative": "59289000", "netIncomeFromContinuingOperations": "-42658000" }, "balance": { "goodwill": "None", "inventory": "784236000", "commonStock": "1719000", "currentDebt": "None", "investments": "None", "totalAssets": "36771402000", "longTermDebt": "11215690000", "shortTermDebt": "99952000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "461613000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "14148409000", "otherCurrentAssets": "99413000", "totalCurrentAssets": "781752000", "currentLongTermDebt": "99952000", "longTermInvestments": "1487298000", "shortTermInvestments": "None", "currentNetReceivables": "64149000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35989650000", "currentAccountsPayable": "524439000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11698525000", "totalShareholderEquity": "18471175000", "capitalLeaseObligations": "382883000", "otherCurrentLiabilities": "828157000", "totalCurrentLiabilities": "2001077000", "otherNonCurrentLiabilities": "480493000", "totalNonCurrentLiabilities": "12147332000", "cashAndShortTermInvestments": "618190000", "commonStockSharesOutstanding": "171096000", "intangibleAssetsExcludingGoodwill": "461613000", "cashAndCashEquivalentsAtCarryingValue": "618190000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42658000", "profitLoss": "None", "dividendPayout": "214451000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "21705000", "operatingCashflow": "428617000", "capitalExpenditures": "391292000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55194000", "cashflowFromInvestment": "-390063000", "stockBasedCompensation": "34592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "214451000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4389000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "261562000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "income_statement": { "revenue": 707531000, "cost_of_revenue": 217687000, "gross_profit": 489844000, "ebit": 79665000, "ebitda": 325813000, "pretax_income": 68254000, "tax_provision": -2414000, "net_income": 24269000, "net_income_to_common": 24269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 532390000, "total_current_assets": 700817000, "total_assets": 36783293000, "short_term_debt": 5374000, "long_term_debt": 11202835000, "total_debt": 11208209000, "total_liabilities": 14070411000, "total_equity": 18627911000, "shares_outstanding": 170890000, "goodwill_and_intangibles": 492685000 }, "cash_flow": { "operating_cash_flow": 417890000, "capital_expenditure": 644083000, "free_cash_flow": 1061973000, "dividends_paid": 214555000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217288, "ticker_id": 241, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79665000", "ebitda": "325813000", "netIncome": "24269000", "grossProfit": "489844000", "depreciation": "None", "totalRevenue": "707531000", "costOfRevenue": "217687000", "interestIncome": "88371000", "incomeBeforeTax": "68254000", "interestExpense": "11411000", "operatingIncome": "174487000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2414000", "reportedCurrency": "USD", "netInterestIncome": "-11411000", "nonInterestIncome": "None", "operatingExpenses": "315357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "217687000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246148000", "sellingGeneralAndAdministrative": "45987000", "netIncomeFromContinuingOperations": "68254000" }, "balance": { "goodwill": "None", "inventory": "696230000", "commonStock": "1710000", "currentDebt": "None", "investments": "None", "totalAssets": "36783293000", "longTermDebt": "11202835000", "shortTermDebt": "5374000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "492685000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "14070411000", "otherCurrentAssets": "105962000", "totalCurrentAssets": "700817000", "currentLongTermDebt": "None", "longTermInvestments": "1469461000", "shortTermInvestments": "None", "currentNetReceivables": "62465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36082476000", "currentAccountsPayable": "516414000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32415314000", "shortLongTermDebtTotal": "11587793000", "totalShareholderEquity": "18627911000", "capitalLeaseObligations": "384958000", "otherCurrentLiabilities": "921350000", "totalCurrentLiabilities": "1940890000", "otherNonCurrentLiabilities": "471917000", "totalNonCurrentLiabilities": "12129521000", "cashAndShortTermInvestments": "532390000", "commonStockSharesOutstanding": "170890000", "intangibleAssetsExcludingGoodwill": "492685000", "cashAndCashEquivalentsAtCarryingValue": "532390000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68254000", "profitLoss": "None", "dividendPayout": "214555000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-61421000", "operatingCashflow": "417890000", "capitalExpenditures": "644083000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133596000", "cashflowFromInvestment": "-2110556000", "stockBasedCompensation": "16288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "214555000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7682000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246148000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 707531000, "cost_of_revenue": 217687000, "gross_profit": 489844000, "research_and_development": null, "selling_general_admin": 45987000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79665000, "depreciation_amortisation": 246148000, "ebitda": 325813000, "interest_expense": 11411000, "interest_income": null, "other_non_operating": null, "pretax_income": 68254000, "tax_provision": -2414000, "effective_tax_rate": null, "net_income": 24269000, "net_income_continuing_ops": 68254000, "net_income_to_common": 24269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 532390000, "short_term_investments": null, "net_receivables": 62465000, "inventory": 696230000, "other_current_assets": null, "total_current_assets": 700817000, "net_ppe": null, "goodwill": null, "intangible_assets": 492685000, "goodwill_and_intangibles": 492685000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 36082476000, "total_assets": 36783293000, "short_term_debt": 5374000, "accounts_payable": 516414000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1940890000, "long_term_debt": 11202835000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12129521000, "total_liabilities": 14070411000, "total_debt": 11208209000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18627911000, "shares_outstanding": 170890000, "operating_cash_flow": 417890000, "stock_based_compensation": 16288000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 644083000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2110556000, "dividends_paid": 214555000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -133596000, "free_cash_flow": 1061973000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79665000", "ebitda": "325813000", "netIncome": "24269000", "grossProfit": "489844000", "depreciation": "None", "totalRevenue": "707531000", "costOfRevenue": "217687000", "interestIncome": "88371000", "incomeBeforeTax": "68254000", "interestExpense": "11411000", "operatingIncome": "174487000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2414000", "reportedCurrency": "USD", "netInterestIncome": "-11411000", "nonInterestIncome": "None", "operatingExpenses": "315357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "217687000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246148000", "sellingGeneralAndAdministrative": "45987000", "netIncomeFromContinuingOperations": "68254000" }, "balance": { "goodwill": "None", "inventory": "696230000", "commonStock": "1710000", "currentDebt": "None", "investments": "None", "totalAssets": "36783293000", "longTermDebt": "11202835000", "shortTermDebt": "5374000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "492685000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "14070411000", "otherCurrentAssets": "105962000", "totalCurrentAssets": "700817000", "currentLongTermDebt": "None", "longTermInvestments": "1469461000", "shortTermInvestments": "None", "currentNetReceivables": "62465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36082476000", "currentAccountsPayable": "516414000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32415314000", "shortLongTermDebtTotal": "11587793000", "totalShareholderEquity": "18627911000", "capitalLeaseObligations": "384958000", "otherCurrentLiabilities": "921350000", "totalCurrentLiabilities": "1940890000", "otherNonCurrentLiabilities": "471917000", "totalNonCurrentLiabilities": "12129521000", "cashAndShortTermInvestments": "532390000", "commonStockSharesOutstanding": "170890000", "intangibleAssetsExcludingGoodwill": "492685000", "cashAndCashEquivalentsAtCarryingValue": "532390000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68254000", "profitLoss": "None", "dividendPayout": "214555000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-61421000", "operatingCashflow": "417890000", "capitalExpenditures": "644083000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133596000", "cashflowFromInvestment": "-2110556000", "stockBasedCompensation": "16288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "214555000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7682000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246148000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "income_statement": { "revenue": 704339000, "cost_of_revenue": 211834000, "gross_profit": 492505000, "ebit": 150777000, "ebitda": 399543000, "pretax_income": 133705000, "tax_provision": 117007000, "net_income": 89937000, "net_income_to_common": 89937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 924370000, "total_current_assets": 1049809000, "total_assets": 36659257000, "short_term_debt": 10751000, "long_term_debt": 11183363000, "total_debt": 11194114000, "total_liabilities": 13892005000, "total_equity": 18797438000, "shares_outstanding": 170864000, "goodwill_and_intangibles": 524456000 }, "cash_flow": { "operating_cash_flow": 478473000, "capital_expenditure": 402019000, "free_cash_flow": 880492000, "dividends_paid": 209346000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217289, "ticker_id": 241, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:09.816777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "150777000", "ebitda": "399543000", "netIncome": "89937000", "grossProfit": "492505000", "depreciation": "None", "totalRevenue": "704339000", "costOfRevenue": "211834000", "interestIncome": "95159000", "incomeBeforeTax": "133705000", "interestExpense": "17072000", "operatingIncome": "173068000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "117007000", "reportedCurrency": "USD", "netInterestIncome": "-17072000", "nonInterestIncome": "None", "operatingExpenses": "319437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "214991000", "costofGoodsAndServicesSold": "211834000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "248766000", "sellingGeneralAndAdministrative": "45882000", "netIncomeFromContinuingOperations": "-501927000" }, "balance": { "goodwill": "None", "inventory": "1046006000", "commonStock": "1709000", "currentDebt": "None", "investments": "None", "totalAssets": "36659257000", "longTermDebt": "11183363000", "shortTermDebt": "10751000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "524456000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "13892005000", "otherCurrentAssets": "63247000", "totalCurrentAssets": "1049809000", "currentLongTermDebt": "None", "longTermInvestments": "37801000", "shortTermInvestments": "None", "currentNetReceivables": "62192000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35609448000", "currentAccountsPayable": "366357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31178054000", "shortLongTermDebtTotal": "11569908000", "totalShareholderEquity": "18797438000", "capitalLeaseObligations": "386545000", "otherCurrentLiabilities": "881427000", "totalCurrentLiabilities": "1748736000", "otherNonCurrentLiabilities": "501676000", "totalNonCurrentLiabilities": "12143269000", "cashAndShortTermInvestments": "924370000", "commonStockSharesOutstanding": "170864000", "intangibleAssetsExcludingGoodwill": "524456000", "cashAndCashEquivalentsAtCarryingValue": "924370000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133705000", "profitLoss": "None", "dividendPayout": "209346000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-63603000", "operatingCashflow": "478473000", "capitalExpenditures": "402019000", "changeInReceivables": "1734000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-422252000", "cashflowFromInvestment": "-394436000", "stockBasedCompensation": "15492000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209346000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-338215000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "148763000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "227130000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 704339000, "cost_of_revenue": 211834000, "gross_profit": 492505000, "research_and_development": null, "selling_general_admin": 45882000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150777000, "depreciation_amortisation": 248766000, "ebitda": 399543000, "interest_expense": 17072000, "interest_income": null, "other_non_operating": null, "pretax_income": 133705000, "tax_provision": 117007000, "effective_tax_rate": null, "net_income": 89937000, "net_income_continuing_ops": -501927000, "net_income_to_common": 89937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 924370000, "short_term_investments": null, "net_receivables": 62192000, "inventory": 1046006000, "other_current_assets": null, "total_current_assets": 1049809000, "net_ppe": null, "goodwill": null, "intangible_assets": 524456000, "goodwill_and_intangibles": 524456000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35609448000, "total_assets": 36659257000, "short_term_debt": 10751000, "accounts_payable": 366357000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1748736000, "long_term_debt": 11183363000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12143269000, "total_liabilities": 13892005000, "total_debt": 11194114000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18797438000, "shares_outstanding": 170864000, "operating_cash_flow": 478473000, "stock_based_compensation": 15492000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 402019000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -394436000, "dividends_paid": 209346000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -422252000, "free_cash_flow": 880492000, "net_change_in_cash": -338215000 }, "raw_data": { "income": { "ebit": "150777000", "ebitda": "399543000", "netIncome": "89937000", "grossProfit": "492505000", "depreciation": "None", "totalRevenue": "704339000", "costOfRevenue": "211834000", "interestIncome": "95159000", "incomeBeforeTax": "133705000", "interestExpense": "17072000", "operatingIncome": "173068000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "117007000", "reportedCurrency": "USD", "netInterestIncome": "-17072000", "nonInterestIncome": "None", "operatingExpenses": "319437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "214991000", "costofGoodsAndServicesSold": "211834000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "248766000", "sellingGeneralAndAdministrative": "45882000", "netIncomeFromContinuingOperations": "-501927000" }, "balance": { "goodwill": "None", "inventory": "1046006000", "commonStock": "1709000", "currentDebt": "None", "investments": "None", "totalAssets": "36659257000", "longTermDebt": "11183363000", "shortTermDebt": "10751000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "524456000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "13892005000", "otherCurrentAssets": "63247000", "totalCurrentAssets": "1049809000", "currentLongTermDebt": "None", "longTermInvestments": "37801000", "shortTermInvestments": "None", "currentNetReceivables": "62192000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35609448000", "currentAccountsPayable": "366357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31178054000", "shortLongTermDebtTotal": "11569908000", "totalShareholderEquity": "18797438000", "capitalLeaseObligations": "386545000", "otherCurrentLiabilities": "881427000", "totalCurrentLiabilities": "1748736000", "otherNonCurrentLiabilities": "501676000", "totalNonCurrentLiabilities": "12143269000", "cashAndShortTermInvestments": "924370000", "commonStockSharesOutstanding": "170864000", "intangibleAssetsExcludingGoodwill": "524456000", "cashAndCashEquivalentsAtCarryingValue": "924370000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133705000", "profitLoss": "None", "dividendPayout": "209346000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-63603000", "operatingCashflow": "478473000", "capitalExpenditures": "402019000", "changeInReceivables": "1734000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-422252000", "cashflowFromInvestment": "-394436000", "stockBasedCompensation": "15492000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209346000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-338215000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "148763000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "227130000", "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": "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" } ], "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" ] } } }