{ "ticker": { "uuid": "e4617bb3-8cf1-402f-9fbc-187b7704d131", "symbol": "EQIX", "name": "Equinix Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/e4617bb3-8cf1-402f-9fbc-187b7704d131/", "api_url": "https://sharemaestro.com/factors/api/tickers/e4617bb3-8cf1-402f-9fbc-187b7704d131/" }, "ticker_metadata": { "id": 5881, "uuid": "e4617bb3-8cf1-402f-9fbc-187b7704d131", "symbol": "EQIX", "name": "Equinix Inc", "asset_type": "equity", "market_cap": 105334645000, "stock_exchange_id": 2, "industry": "Reit - Specialty", "sector": "Real Estate", "description": "Equinix, Inc. is an American multinational company headquartered in Redwood City, California, that specializes in Internet connection and data centers.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "e4617bb3-8cf1-402f-9fbc-187b7704d131", "symbol": "EQIX", "name": "Equinix Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/e4617bb3-8cf1-402f-9fbc-187b7704d131/", "api_url": "https://sharemaestro.com/factors/api/tickers/e4617bb3-8cf1-402f-9fbc-187b7704d131/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.29, "value": 0.02, "quality": 0.82, "momentum": 0.69, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 1080.95, "market_cap": 106718950650, "pe_ratio": 75.0485, "earnings_yield": 0.0133, "ebitda_to_ev": 0.0343, "shareholder_yield": 0.0179, "roe": 0.0995, "piotroski_f_score": 5, "momentum_12_1": 0.1931, "volatility_252d": 0.2476 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:28.745913+00:00", "batch_id": "" }, "size": { "price_close": 1080.95, "market_cap": 106718950650, "market_cap_usd": 106718950650, "enterprise_value": 125294950650, "shares_outstanding": 98727000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 75.0485, "pb_ratio": 7.4639, "ptbv_ratio": 15.0118, "ps_ratio": 11.2835, "pcf_ratio": 27.9442, "pfcf_ratio": 12.9356, "ev_ebitda": 29.1316, "ev_ebit": 57.7396, "ev_sales": 13.2475, "ev_fcf": 15.1873, "earnings_yield": 0.0133, "fcf_yield": 0.0658, "price_to_sales": 11.2835, "price_to_book": 7.4639, "price_to_cashflow": 27.9442, "ebitda_to_ev": 0.0343, "sales_yield": 0.0755 }, "yield": { "dividend_yield": 0.0179, "buyback_yield": 0, "shareholder_yield": 0.0179, "debt_paydown_yield": null, "total_yield": 0.0179 }, "quality": { "gross_margin": 0.5126, "operating_margin": 0.2294, "net_margin": 0.1503, "ebitda_margin": 0.4547, "fcf_margin": 0.8723, "roe": 0.0995, "roa": 0.0348, "roic": 0.0591, "roc_greenblatt": null, "asset_turnover": 0.2313, "cash_conversion": 5.8017, "accruals_ratio": -0.0586, "sbc_to_revenue": 0.0542, "piotroski_f_score": 5, "altman_z_score": 3.06, "earnings_stability_5y": 0.4545, "revenue_stability_5y": 0.1904, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1185, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.8606, "net_debt_to_ebitda": 4.319, "debt_to_assets": 0.4875, "interest_coverage": 3.8612, "current_ratio": 1.1781, "quick_ratio": 1.1781, "net_debt": 18576000000, "local_beta": -0.0003, "volatility_252d": 0.2476, "volatility_60d": 0.5158, "max_drawdown_12m": -0.1591, "risk_adjusted_momentum": 0.7797 }, "growth": { "revenue_growth_1y": 0.0692, "revenue_growth_3y_cagr": 0.0843, "revenue_growth_5y_cagr": 0.0907, "eps_growth_1y": 0.534, "eps_growth_3y_cagr": 0.2422, "eps_growth_5y_cagr": 0.2956, "fcf_growth_1y": 0.2559, "book_value_growth_1y": 0.0357, "revenue_growth": 0.0692, "earnings_growth": 0.534 }, "momentum": { "price_return_1m": 0.0132, "price_return_3m": 0.159, "price_return_6m": 0.4726, "price_return_9m": 0.4201, "price_return_12m": 0.2088, "price_return_12m_ex1m": 0.1931, "momentum_6m": 0.4726, "momentum_12m": 0.2088, "momentum_12_1": 0.1931, "distance_from_52w_high": -0.0204, "distance_from_52w_low": 0.4726, "relative_strength": 0.0508 }, "raw_ttm": { "revenue_ttm": 9458000000, "gross_profit_ttm": 4848000000, "ebit_ttm": 2170000000, "ebitda_ttm": 4301000000, "net_income_ttm": 1422000000, "eps_diluted_ttm": 14.4034, "operating_cash_flow_ttm": 3819000000, "capital_expenditure_ttm": 4431000000, "fcf_ttm": 8250000000, "dividends_paid_ttm": 1907000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 562000000, "cash_and_equivalents": 1362000000, "total_current_assets": 5346000000, "total_current_liabilities": 4538000000, "net_ppe": null, "total_assets": 40898000000, "total_debt": 19938000000, "total_equity": 14298000000, "net_working_capital": 1656000000, "book_value_per_share": 144.8236, "retained_earnings": 6514000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 7109000000, "tangible_book_per_share": 72.0066 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 91, "rank_pb": 86, "rank_ptbv": 87, "rank_ps": 91, "rank_pcf": 85, "rank_ev_ebitda": 86, "rank_ev_ebit": 93, "rank_earnings_yield": 91, "rank_fcf_yield": 58, "rank_dividend_yield": 37, "rank_shareholder_yield": 38, "rank_total_yield": 38, "rank_roe": 44, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 43, "rank_fcf_margin": 6, "rank_piotroski": 50, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 22, "rank_eps_growth_5y": 17, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 48 }, "composites": { "value_composite": 98, "quality_composite": 18, "momentum_composite": 31, "growth_composite": 8, "yield_composite": 26, "svqf_composite": 96, "vc1_composite": 98, "vc2_composite": 96, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 71, "quality_value_composite": 0.1281, "os_score": 0.29, "value_percentile": 0.02, "quality_percentile": 0.82, "momentum_percentile": 0.69, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 56, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1027, "ticker_id": 5881, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:28.745913+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1080.95, "market_cap": 106718950650, "market_cap_usd": 106718950650, "enterprise_value": 125294950650, "shares_outstanding": 98727000, "fx_rate_to_usd": null, "pe_ratio": 75.0484885, "pb_ratio": 7.46390758, "ptbv_ratio": 15.01180907, "ps_ratio": 11.28345852, "pcf_ratio": 27.94421332, "pfcf_ratio": 12.93563038, "ev_ebitda": 29.13158583, "ev_ebit": 57.73960859, "ev_sales": 13.24751011, "ev_fcf": 15.18726675, "earnings_yield": 0.01332472, "fcf_yield": 0.06584463, "dividend_yield": 0.01786937, "buyback_yield": 0, "shareholder_yield": 0.01786937, "debt_paydown_yield": null, "total_yield": 0.01786937, "gross_margin": 0.51258194, "operating_margin": 0.2294354, "net_margin": 0.15034891, "ebitda_margin": 0.4547473, "fcf_margin": 0.87227744, "roe": 0.09945447, "roa": 0.03476943, "roic": 0.05906342, "roc_greenblatt": null, "asset_turnover": 0.23125825, "cash_conversion": 5.80168776, "accruals_ratio": -0.05860922, "sbc_to_revenue": 0.0542398, "debt_to_equity": 1.86060988, "net_debt_to_ebitda": 4.31899558, "debt_to_assets": 0.4875055, "interest_coverage": 3.86120996, "current_ratio": 1.17805201, "quick_ratio": 1.17805201, "net_debt": 18576000000, "revenue_growth_1y": 0.06918381, "revenue_growth_3y_cagr": 0.08433353, "revenue_growth_5y_cagr": 0.09071934, "eps_growth_1y": 0.53398058, "eps_growth_3y_cagr": 0.24217498, "eps_growth_5y_cagr": 0.29562338, "fcf_growth_1y": 0.25589892, "book_value_growth_1y": 0.03566942, "piotroski_f_score": 5, "altman_z_score": 3.05996708, "earnings_stability_5y": 0.454523, "revenue_stability_5y": 0.190361, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01315855, "price_return_3m": 0.15897038, "price_return_6m": 0.47256134, "price_return_9m": 0.42011715, "price_return_12m": 0.20879047, "price_return_12m_ex1m": 0.19309112, "distance_from_52w_high": -0.02035881, "distance_from_52w_low": 0.47256134, "relative_strength": 0.05084942, "local_beta": -0.0003, "volatility_252d": 0.247637, "volatility_60d": 0.51579, "max_drawdown_12m": -0.15908568, "revenue_ttm": 9458000000, "gross_profit_ttm": 4848000000, "ebit_ttm": 2170000000, "ebitda_ttm": 4301000000, "net_income_ttm": 1422000000, "eps_diluted_ttm": 14.40335471, "operating_cash_flow_ttm": 3819000000, "capital_expenditure_ttm": 4431000000, "fcf_ttm": 8250000000, "dividends_paid_ttm": 1907000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 562000000, "cash_and_equivalents": 1362000000, "total_current_assets": 5346000000, "total_current_liabilities": 4538000000, "net_ppe": null, "total_assets": 40898000000, "total_debt": 19938000000, "total_equity": 14298000000, "net_working_capital": 1656000000, "book_value_per_share": 144.82360449, "retained_earnings": 6514000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 7109000000, "tangible_book_per_share": 72.00664459, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 91, "rank_pb": 86, "rank_ptbv": 87, "rank_ps": 91, "rank_pcf": 85, "rank_ev_ebitda": 86, "rank_ev_ebit": 93, "rank_earnings_yield": 91, "rank_fcf_yield": 58, "rank_dividend_yield": 37, "rank_shareholder_yield": 38, "rank_total_yield": 38, "rank_roe": 44, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 43, "rank_fcf_margin": 6, "rank_piotroski": 50, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 22, "rank_eps_growth_5y": 17, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 48, "value_composite": 98, "quality_composite": 18, "momentum_composite": 31, "growth_composite": 8, "yield_composite": 26, "svqf_composite": 96, "vc1_composite": 98, "vc2_composite": 96, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 71, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 56, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1080.95, "os": 0.29, "value": 0.02, "quality": 0.82, "momentum": 0.69, "confidence": 1, "coverage": 1, "pe_ratio": 75.0485, "earnings_yield": 0.0133, "shareholder_yield": 0.0179, "roe": 0.0995, "momentum_12_1": 0.1931, "complete_fields": { "id": 1027, "ticker_id": 5881, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:28.745913+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1080.95, "market_cap": 106718950650, "market_cap_usd": 106718950650, "enterprise_value": 125294950650, "shares_outstanding": 98727000, "fx_rate_to_usd": null, "pe_ratio": 75.0484885, "pb_ratio": 7.46390758, "ptbv_ratio": 15.01180907, "ps_ratio": 11.28345852, "pcf_ratio": 27.94421332, "pfcf_ratio": 12.93563038, "ev_ebitda": 29.13158583, "ev_ebit": 57.73960859, "ev_sales": 13.24751011, "ev_fcf": 15.18726675, "earnings_yield": 0.01332472, "fcf_yield": 0.06584463, "dividend_yield": 0.01786937, "buyback_yield": 0, "shareholder_yield": 0.01786937, "debt_paydown_yield": null, "total_yield": 0.01786937, "gross_margin": 0.51258194, "operating_margin": 0.2294354, "net_margin": 0.15034891, "ebitda_margin": 0.4547473, "fcf_margin": 0.87227744, "roe": 0.09945447, "roa": 0.03476943, "roic": 0.05906342, "roc_greenblatt": null, "asset_turnover": 0.23125825, "cash_conversion": 5.80168776, "accruals_ratio": -0.05860922, "sbc_to_revenue": 0.0542398, "debt_to_equity": 1.86060988, "net_debt_to_ebitda": 4.31899558, "debt_to_assets": 0.4875055, "interest_coverage": 3.86120996, "current_ratio": 1.17805201, "quick_ratio": 1.17805201, "net_debt": 18576000000, "revenue_growth_1y": 0.06918381, "revenue_growth_3y_cagr": 0.08433353, "revenue_growth_5y_cagr": 0.09071934, "eps_growth_1y": 0.53398058, "eps_growth_3y_cagr": 0.24217498, "eps_growth_5y_cagr": 0.29562338, "fcf_growth_1y": 0.25589892, "book_value_growth_1y": 0.03566942, "piotroski_f_score": 5, "altman_z_score": 3.05996708, "earnings_stability_5y": 0.454523, "revenue_stability_5y": 0.190361, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01315855, "price_return_3m": 0.15897038, "price_return_6m": 0.47256134, "price_return_9m": 0.42011715, "price_return_12m": 0.20879047, "price_return_12m_ex1m": 0.19309112, "distance_from_52w_high": -0.02035881, "distance_from_52w_low": 0.47256134, "relative_strength": 0.05084942, "local_beta": -0.0003, "volatility_252d": 0.247637, "volatility_60d": 0.51579, "max_drawdown_12m": -0.15908568, "revenue_ttm": 9458000000, "gross_profit_ttm": 4848000000, "ebit_ttm": 2170000000, "ebitda_ttm": 4301000000, "net_income_ttm": 1422000000, "eps_diluted_ttm": 14.40335471, "operating_cash_flow_ttm": 3819000000, "capital_expenditure_ttm": 4431000000, "fcf_ttm": 8250000000, "dividends_paid_ttm": 1907000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 562000000, "cash_and_equivalents": 1362000000, "total_current_assets": 5346000000, "total_current_liabilities": 4538000000, "net_ppe": null, "total_assets": 40898000000, "total_debt": 19938000000, "total_equity": 14298000000, "net_working_capital": 1656000000, "book_value_per_share": 144.82360449, "retained_earnings": 6514000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 7109000000, "tangible_book_per_share": 72.00664459, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 91, "rank_pb": 86, "rank_ptbv": 87, "rank_ps": 91, "rank_pcf": 85, "rank_ev_ebitda": 86, "rank_ev_ebit": 93, "rank_earnings_yield": 91, "rank_fcf_yield": 58, "rank_dividend_yield": 37, "rank_shareholder_yield": 38, "rank_total_yield": 38, "rank_roe": 44, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 43, "rank_fcf_margin": 6, "rank_piotroski": 50, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 22, "rank_eps_growth_5y": 17, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 48, "value_composite": 98, "quality_composite": 18, "momentum_composite": 31, "growth_composite": 8, "yield_composite": 26, "svqf_composite": 96, "vc1_composite": 98, "vc2_composite": 96, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 71, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 56, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "income_statement": { "revenue": 9260000000, "cost_of_revenue": 4508000000, "gross_profit": 4752000000, "ebit": 2006000000, "ebitda": 4072000000, "pretax_income": 1508000000, "tax_provision": 160000000, "net_income": 1350000000, "net_income_to_common": 1350000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1727000000, "total_current_assets": 5125000000, "total_assets": 40141000000, "short_term_debt": 1639000000, "long_term_debt": 17596000000, "total_debt": 19235000000, "total_liabilities": 25963000000, "total_equity": 14156000000, "shares_outstanding": 98123000, "goodwill_and_intangibles": 7300000000 }, "cash_flow": { "operating_cash_flow": 3911000000, "capital_expenditure": 4311000000, "free_cash_flow": 8222000000, "dividends_paid": 1856000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64804, "ticker_id": 5881, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2006000000", "ebitda": "4072000000", "netIncome": "1350000000", "grossProfit": "4752000000", "depreciation": "None", "totalRevenue": "9260000000", "costOfRevenue": "4508000000", "interestIncome": "193000000", "incomeBeforeTax": "1508000000", "interestExpense": "569000000", "operatingIncome": "1848000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "160000000", "reportedCurrency": "USD", "netInterestIncome": "-334000000", "nonInterestIncome": "None", "operatingExpenses": "2904000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4508000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2066000000", "sellingGeneralAndAdministrative": "1840000000", "netIncomeFromContinuingOperations": "1348000000" }, "balance": { "goodwill": "5984000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "40141000000", "longTermDebt": "17596000000", "shortTermDebt": "1639000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1316000000", "reportedCurrency": "USD", "retainedEarnings": "-6103000000", "totalLiabilities": "25963000000", "otherCurrentAssets": "897000000", "totalCurrentAssets": "5125000000", "currentLongTermDebt": "1316000000", "longTermInvestments": "551000000", "shortTermInvestments": "1500000000", "currentNetReceivables": "1001000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35016000000", "currentAccountsPayable": "127000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22726000000", "totalShareholderEquity": "14156000000", "capitalLeaseObligations": "3814000000", "otherCurrentLiabilities": "1978000000", "totalCurrentLiabilities": "3893000000", "otherNonCurrentLiabilities": "47000000", "totalNonCurrentLiabilities": "22070000000", "cashAndShortTermInvestments": "1727000000", "commonStockSharesOutstanding": "98123000", "intangibleAssetsExcludingGoodwill": "1316000000", "cashAndCashEquivalentsAtCarryingValue": "1727000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1348000000", "profitLoss": "None", "dividendPayout": "1856000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3911000000", "capitalExpenditures": "4311000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1272000000", "cashflowFromInvestment": "-6484000000", "stockBasedCompensation": "498000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1856000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2066000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9260000000, "cost_of_revenue": 4508000000, "gross_profit": 4752000000, "research_and_development": null, "selling_general_admin": 1840000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2006000000, "depreciation_amortisation": 2066000000, "ebitda": 4072000000, "interest_expense": 569000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1508000000, "tax_provision": 160000000, "effective_tax_rate": null, "net_income": 1350000000, "net_income_continuing_ops": 1348000000, "net_income_to_common": 1350000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1727000000, "short_term_investments": 1500000000, "net_receivables": 1001000000, "inventory": null, "other_current_assets": null, "total_current_assets": 5125000000, "net_ppe": null, "goodwill": 5984000000, "intangible_assets": 1316000000, "goodwill_and_intangibles": 7300000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35016000000, "total_assets": 40141000000, "short_term_debt": 1639000000, "accounts_payable": 127000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3893000000, "long_term_debt": 17596000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22070000000, "total_liabilities": 25963000000, "total_debt": 19235000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6103000000, "total_equity": 14156000000, "shares_outstanding": 98123000, "operating_cash_flow": 3911000000, "stock_based_compensation": 498000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4311000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6484000000, "dividends_paid": 1856000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1272000000, "free_cash_flow": 8222000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2006000000", "ebitda": "4072000000", "netIncome": "1350000000", "grossProfit": "4752000000", "depreciation": "None", "totalRevenue": "9260000000", "costOfRevenue": "4508000000", "interestIncome": "193000000", "incomeBeforeTax": "1508000000", "interestExpense": "569000000", "operatingIncome": "1848000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "160000000", "reportedCurrency": "USD", "netInterestIncome": "-334000000", "nonInterestIncome": "None", "operatingExpenses": "2904000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4508000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2066000000", "sellingGeneralAndAdministrative": "1840000000", "netIncomeFromContinuingOperations": "1348000000" }, "balance": { "goodwill": "5984000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "40141000000", "longTermDebt": "17596000000", "shortTermDebt": "1639000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1316000000", "reportedCurrency": "USD", "retainedEarnings": "-6103000000", "totalLiabilities": "25963000000", "otherCurrentAssets": "897000000", "totalCurrentAssets": "5125000000", "currentLongTermDebt": "1316000000", "longTermInvestments": "551000000", "shortTermInvestments": "1500000000", "currentNetReceivables": "1001000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35016000000", "currentAccountsPayable": "127000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22726000000", "totalShareholderEquity": "14156000000", "capitalLeaseObligations": "3814000000", "otherCurrentLiabilities": "1978000000", "totalCurrentLiabilities": "3893000000", "otherNonCurrentLiabilities": "47000000", "totalNonCurrentLiabilities": "22070000000", "cashAndShortTermInvestments": "1727000000", "commonStockSharesOutstanding": "98123000", "intangibleAssetsExcludingGoodwill": "1316000000", "cashAndCashEquivalentsAtCarryingValue": "1727000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1348000000", "profitLoss": "None", "dividendPayout": "1856000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3911000000", "capitalExpenditures": "4311000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1272000000", "cashflowFromInvestment": "-6484000000", "stockBasedCompensation": "498000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1856000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2066000000", "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": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "income_statement": { "revenue": 8748000000, "cost_of_revenue": 4467000000, "gross_profit": 4281000000, "ebit": 1432000000, "ebitda": 3441000000, "pretax_income": 975000000, "tax_provision": 161000000, "net_income": 815000000, "net_income_to_common": 815000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3081000000, "total_current_assets": 5447000000, "total_assets": 35085000000, "short_term_debt": 338000000, "long_term_debt": 14007000000, "total_debt": 14345000000, "total_liabilities": 21533000000, "total_equity": 13552000000, "shares_outstanding": 97287000, "goodwill_and_intangibles": 6921000000 }, "cash_flow": { "operating_cash_flow": 3249000000, "capital_expenditure": 3066000000, "free_cash_flow": 6315000000, "dividends_paid": 1643000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64809, "ticker_id": 5881, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1432000000", "ebitda": "3441000000", "netIncome": "815000000", "grossProfit": "4281000000", "depreciation": "None", "totalRevenue": "8748000000", "costOfRevenue": "4467000000", "interestIncome": "137000000", "incomeBeforeTax": "975000000", "interestExpense": "457000000", "operatingIncome": "1328000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "161000000", "reportedCurrency": "USD", "netInterestIncome": "-320000000", "nonInterestIncome": "None", "operatingExpenses": "2953000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4467000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2009000000", "sellingGeneralAndAdministrative": "1766000000", "netIncomeFromContinuingOperations": "814000000" }, "balance": { "goodwill": "5504000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "35085000000", "longTermDebt": "14007000000", "shortTermDebt": "338000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1417000000", "reportedCurrency": "USD", "retainedEarnings": "4749000000", "totalLiabilities": "21533000000", "otherCurrentAssets": "890000000", "totalCurrentAssets": "5447000000", "currentLongTermDebt": "1204000000", "longTermInvestments": "519000000", "shortTermInvestments": "527000000", "currentNetReceivables": "949000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29638000000", "currentAccountsPayable": "133000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17118000000", "totalShareholderEquity": "13552000000", "capitalLeaseObligations": "3750000000", "otherCurrentLiabilities": "2682000000", "totalCurrentLiabilities": "3349000000", "otherNonCurrentLiabilities": "62000000", "totalNonCurrentLiabilities": "18184000000", "cashAndShortTermInvestments": "3081000000", "commonStockSharesOutstanding": "97287000", "intangibleAssetsExcludingGoodwill": "1417000000", "cashAndCashEquivalentsAtCarryingValue": "3081000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "814000000", "profitLoss": "None", "dividendPayout": "1643000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3249000000", "capitalExpenditures": "3066000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1723000000", "cashflowFromInvestment": "-3937000000", "stockBasedCompensation": "462000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1643000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2009000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8748000000, "cost_of_revenue": 4467000000, "gross_profit": 4281000000, "research_and_development": null, "selling_general_admin": 1766000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1432000000, "depreciation_amortisation": 2009000000, "ebitda": 3441000000, "interest_expense": 457000000, "interest_income": null, "other_non_operating": null, "pretax_income": 975000000, "tax_provision": 161000000, "effective_tax_rate": null, "net_income": 815000000, "net_income_continuing_ops": 814000000, "net_income_to_common": 815000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3081000000, "short_term_investments": 527000000, "net_receivables": 949000000, "inventory": null, "other_current_assets": null, "total_current_assets": 5447000000, "net_ppe": null, "goodwill": 5504000000, "intangible_assets": 1417000000, "goodwill_and_intangibles": 6921000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29638000000, "total_assets": 35085000000, "short_term_debt": 338000000, "accounts_payable": 133000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3349000000, "long_term_debt": 14007000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18184000000, "total_liabilities": 21533000000, "total_debt": 14345000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4749000000, "total_equity": 13552000000, "shares_outstanding": 97287000, "operating_cash_flow": 3249000000, "stock_based_compensation": 462000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3066000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3937000000, "dividends_paid": 1643000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1723000000, "free_cash_flow": 6315000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1432000000", "ebitda": "3441000000", "netIncome": "815000000", "grossProfit": "4281000000", "depreciation": "None", "totalRevenue": "8748000000", "costOfRevenue": "4467000000", "interestIncome": "137000000", "incomeBeforeTax": "975000000", "interestExpense": "457000000", "operatingIncome": "1328000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "161000000", "reportedCurrency": "USD", "netInterestIncome": "-320000000", "nonInterestIncome": "None", "operatingExpenses": "2953000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4467000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2009000000", "sellingGeneralAndAdministrative": "1766000000", "netIncomeFromContinuingOperations": "814000000" }, "balance": { "goodwill": "5504000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "35085000000", "longTermDebt": "14007000000", "shortTermDebt": "338000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1417000000", "reportedCurrency": "USD", "retainedEarnings": "4749000000", "totalLiabilities": "21533000000", "otherCurrentAssets": "890000000", "totalCurrentAssets": "5447000000", "currentLongTermDebt": "1204000000", "longTermInvestments": "519000000", "shortTermInvestments": "527000000", "currentNetReceivables": "949000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29638000000", "currentAccountsPayable": "133000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17118000000", "totalShareholderEquity": "13552000000", "capitalLeaseObligations": "3750000000", "otherCurrentLiabilities": "2682000000", "totalCurrentLiabilities": "3349000000", "otherNonCurrentLiabilities": "62000000", "totalNonCurrentLiabilities": "18184000000", "cashAndShortTermInvestments": "3081000000", "commonStockSharesOutstanding": "97287000", "intangibleAssetsExcludingGoodwill": "1417000000", "cashAndCashEquivalentsAtCarryingValue": "3081000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "814000000", "profitLoss": "None", "dividendPayout": "1643000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3249000000", "capitalExpenditures": "3066000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1723000000", "cashflowFromInvestment": "-3937000000", "stockBasedCompensation": "462000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1643000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2009000000", "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": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "income_statement": { "revenue": 8188136000, "cost_of_revenue": 4228000000, "gross_profit": 3960000000, "ebit": 1526000000, "ebitda": 3371000000, "pretax_income": 1124000000, "tax_provision": 155000000, "net_income": 969178000, "net_income_to_common": 969178000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2096212000, "total_current_assets": 3567697000, "total_assets": 32650724000, "short_term_debt": 1275687000, "long_term_debt": 12725609000, "total_debt": 14001296000, "total_liabilities": 20137225000, "total_equity": 12513499000, "shares_outstanding": 94009000, "goodwill_and_intangibles": 7441992000 }, "cash_flow": { "operating_cash_flow": 3343134000, "capital_expenditure": 2781018000, "free_cash_flow": 6124152000, "dividends_paid": 1374168000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64814, "ticker_id": 5881, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1526000000", "ebitda": "3371000000", "netIncome": "969178000", "grossProfit": "3960000000", "depreciation": "None", "totalRevenue": "8188136000", "costOfRevenue": "4228000000", "interestIncome": "84464000", "incomeBeforeTax": "1124000000", "interestExpense": "402000000", "operatingIncome": "1443000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "155000000", "reportedCurrency": "USD", "netInterestIncome": "-308575000", "nonInterestIncome": "None", "operatingExpenses": "2517000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.14", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4228000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1845000000", "sellingGeneralAndAdministrative": "1654000000", "netIncomeFromContinuingOperations": "870406000" }, "balance": { "goodwill": "5737122000", "inventory": "0", "commonStock": "95000", "currentDebt": "None", "investments": "None", "totalAssets": "32650724000", "longTermDebt": "12725609000", "shortTermDebt": "1275687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1704870000", "reportedCurrency": "USD", "retainedEarnings": "-4760631000", "totalLiabilities": "20137225000", "otherCurrentAssets": "468193000", "totalCurrentAssets": "3567697000", "currentLongTermDebt": "1006285000", "longTermInvestments": "468231000", "shortTermInvestments": "43995000", "currentNetReceivables": "1251281000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29083027000", "currentAccountsPayable": "162356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18600833000", "shortLongTermDebtTotal": "17455113000", "totalShareholderEquity": "12513499000", "capitalLeaseObligations": "3723219000", "otherCurrentLiabilities": "1599262000", "totalCurrentLiabilities": "3162250000", "otherNonCurrentLiabilities": "61315000", "totalNonCurrentLiabilities": "16974975000", "cashAndShortTermInvestments": "2096212000", "commonStockSharesOutstanding": "94009000", "intangibleAssetsExcludingGoodwill": "1704870000", "cashAndCashEquivalentsAtCarryingValue": "2096212000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "969178000", "profitLoss": "None", "dividendPayout": "1374168000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3343134000", "capitalExpenditures": "2781018000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "59907000", "cashflowFromInvestment": "-3224364000", "stockBasedCompensation": "407536000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1374168000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1952774000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1843665000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8188136000, "cost_of_revenue": 4228000000, "gross_profit": 3960000000, "research_and_development": 0.14, "selling_general_admin": 1654000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1526000000, "depreciation_amortisation": 1845000000, "ebitda": 3371000000, "interest_expense": 402000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1124000000, "tax_provision": 155000000, "effective_tax_rate": null, "net_income": 969178000, "net_income_continuing_ops": 870406000, "net_income_to_common": 969178000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2096212000, "short_term_investments": 43995000, "net_receivables": 1251281000, "inventory": 0, "other_current_assets": null, "total_current_assets": 3567697000, "net_ppe": null, "goodwill": 5737122000, "intangible_assets": 1704870000, "goodwill_and_intangibles": 7441992000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29083027000, "total_assets": 32650724000, "short_term_debt": 1275687000, "accounts_payable": 162356000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3162250000, "long_term_debt": 12725609000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16974975000, "total_liabilities": 20137225000, "total_debt": 14001296000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4760631000, "total_equity": 12513499000, "shares_outstanding": 94009000, "operating_cash_flow": 3343134000, "stock_based_compensation": 407536000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2781018000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3224364000, "dividends_paid": 1374168000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 59907000, "free_cash_flow": 6124152000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1526000000", "ebitda": "3371000000", "netIncome": "969178000", "grossProfit": "3960000000", "depreciation": "None", "totalRevenue": "8188136000", "costOfRevenue": "4228000000", "interestIncome": "84464000", "incomeBeforeTax": "1124000000", "interestExpense": "402000000", "operatingIncome": "1443000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "155000000", "reportedCurrency": "USD", "netInterestIncome": "-308575000", "nonInterestIncome": "None", "operatingExpenses": "2517000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.14", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4228000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1845000000", "sellingGeneralAndAdministrative": "1654000000", "netIncomeFromContinuingOperations": "870406000" }, "balance": { "goodwill": "5737122000", "inventory": "0", "commonStock": "95000", "currentDebt": "None", "investments": "None", "totalAssets": "32650724000", "longTermDebt": "12725609000", "shortTermDebt": "1275687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1704870000", "reportedCurrency": "USD", "retainedEarnings": "-4760631000", "totalLiabilities": "20137225000", "otherCurrentAssets": "468193000", "totalCurrentAssets": "3567697000", "currentLongTermDebt": "1006285000", "longTermInvestments": "468231000", "shortTermInvestments": "43995000", "currentNetReceivables": "1251281000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29083027000", "currentAccountsPayable": "162356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18600833000", "shortLongTermDebtTotal": "17455113000", "totalShareholderEquity": "12513499000", "capitalLeaseObligations": "3723219000", "otherCurrentLiabilities": "1599262000", "totalCurrentLiabilities": "3162250000", "otherNonCurrentLiabilities": "61315000", "totalNonCurrentLiabilities": "16974975000", "cashAndShortTermInvestments": "2096212000", "commonStockSharesOutstanding": "94009000", "intangibleAssetsExcludingGoodwill": "1704870000", "cashAndCashEquivalentsAtCarryingValue": "2096212000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "969178000", "profitLoss": "None", "dividendPayout": "1374168000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3343134000", "capitalExpenditures": "2781018000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "59907000", "cashflowFromInvestment": "-3224364000", "stockBasedCompensation": "407536000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1374168000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1952774000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1843665000", "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": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "income_statement": { "revenue": 7263105000, "cost_of_revenue": 3751000000, "gross_profit": 3512000000, "ebit": 1185000000, "ebitda": 2922000000, "pretax_income": 829000000, "tax_provision": 124000000, "net_income": 704345000, "net_income_to_common": 704345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1906421000, "total_current_assets": 3305255000, "total_assets": 30310742000, "short_term_debt": 300805000, "long_term_debt": 12752247000, "total_debt": 13053052000, "total_liabilities": 18804910000, "total_equity": 11505832000, "shares_outstanding": 91828000, "goodwill_and_intangibles": 7551866000 }, "cash_flow": { "operating_cash_flow": 2963182000, "capital_expenditure": 2278004000, "free_cash_flow": 5241186000, "dividends_paid": 1151459000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64819, "ticker_id": 5881, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1185000000", "ebitda": "2922000000", "netIncome": "704345000", "grossProfit": "3512000000", "depreciation": "None", "totalRevenue": "7263105000", "costOfRevenue": "3751000000", "interestIncome": "36268000", "incomeBeforeTax": "829000000", "interestExpense": "356000000", "operatingIncome": "1200000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "124000000", "reportedCurrency": "USD", "netInterestIncome": "-320069000", "nonInterestIncome": "None", "operatingExpenses": "2312000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "-14822000", "costofGoodsAndServicesSold": "3751000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1737000000", "sellingGeneralAndAdministrative": "1499000000", "netIncomeFromContinuingOperations": "704577000" }, "balance": { "goodwill": "5654217000", "inventory": "84316000", "commonStock": "93000", "currentDebt": "None", "investments": "None", "totalAssets": "30310742000", "longTermDebt": "12752247000", "shortTermDebt": "300805000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1897649000", "reportedCurrency": "USD", "retainedEarnings": "-4352732000", "totalLiabilities": "18804910000", "otherCurrentAssets": "459138000", "totalCurrentAssets": "3305255000", "currentLongTermDebt": "9847000", "longTermInvestments": "348145000", "shortTermInvestments": "105693000", "currentNetReceivables": "855380000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27005487000", "currentAccountsPayable": "1004800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16649534000", "shortLongTermDebtTotal": "16469554000", "totalShareholderEquity": "11505832000", "capitalLeaseObligations": "3707460000", "otherCurrentLiabilities": "384707000", "totalCurrentLiabilities": "1838298000", "otherNonCurrentLiabilities": "797863000", "totalNonCurrentLiabilities": "16966612000", "cashAndShortTermInvestments": "1906421000", "commonStockSharesOutstanding": "91828000", "intangibleAssetsExcludingGoodwill": "1897649000", "cashAndCashEquivalentsAtCarryingValue": "1906421000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "704577000", "profitLoss": "None", "dividendPayout": "1151459000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2963182000", "capitalExpenditures": "2278004000", "changeInReceivables": "-153415000", "changeInExchangeRate": "None", "cashflowFromFinancing": "856766000", "cashflowFromInvestment": "-3362953000", "stockBasedCompensation": "403983000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1151459000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "456995000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "877561000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1739374000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7263105000, "cost_of_revenue": 3751000000, "gross_profit": 3512000000, "research_and_development": 0.11, "selling_general_admin": 1499000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1185000000, "depreciation_amortisation": 1737000000, "ebitda": 2922000000, "interest_expense": 356000000, "interest_income": null, "other_non_operating": null, "pretax_income": 829000000, "tax_provision": 124000000, "effective_tax_rate": null, "net_income": 704345000, "net_income_continuing_ops": 704577000, "net_income_to_common": 704345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1906421000, "short_term_investments": 105693000, "net_receivables": 855380000, "inventory": 84316000, "other_current_assets": null, "total_current_assets": 3305255000, "net_ppe": null, "goodwill": 5654217000, "intangible_assets": 1897649000, "goodwill_and_intangibles": 7551866000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27005487000, "total_assets": 30310742000, "short_term_debt": 300805000, "accounts_payable": 1004800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1838298000, "long_term_debt": 12752247000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16966612000, "total_liabilities": 18804910000, "total_debt": 13053052000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4352732000, "total_equity": 11505832000, "shares_outstanding": 91828000, "operating_cash_flow": 2963182000, "stock_based_compensation": 403983000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2278004000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3362953000, "dividends_paid": 1151459000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 856766000, "free_cash_flow": 5241186000, "net_change_in_cash": 456995000 }, "raw_data": { "income": { "ebit": "1185000000", "ebitda": "2922000000", "netIncome": "704345000", "grossProfit": "3512000000", "depreciation": "None", "totalRevenue": "7263105000", "costOfRevenue": "3751000000", "interestIncome": "36268000", "incomeBeforeTax": "829000000", "interestExpense": "356000000", "operatingIncome": "1200000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "124000000", "reportedCurrency": "USD", "netInterestIncome": "-320069000", "nonInterestIncome": "None", "operatingExpenses": "2312000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "-14822000", "costofGoodsAndServicesSold": "3751000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1737000000", "sellingGeneralAndAdministrative": "1499000000", "netIncomeFromContinuingOperations": "704577000" }, "balance": { "goodwill": "5654217000", "inventory": "84316000", "commonStock": "93000", "currentDebt": "None", "investments": "None", "totalAssets": "30310742000", "longTermDebt": "12752247000", "shortTermDebt": "300805000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1897649000", "reportedCurrency": "USD", "retainedEarnings": "-4352732000", "totalLiabilities": "18804910000", "otherCurrentAssets": "459138000", "totalCurrentAssets": "3305255000", "currentLongTermDebt": "9847000", "longTermInvestments": "348145000", "shortTermInvestments": "105693000", "currentNetReceivables": "855380000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27005487000", "currentAccountsPayable": "1004800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16649534000", "shortLongTermDebtTotal": "16469554000", "totalShareholderEquity": "11505832000", "capitalLeaseObligations": "3707460000", "otherCurrentLiabilities": "384707000", "totalCurrentLiabilities": "1838298000", "otherNonCurrentLiabilities": "797863000", "totalNonCurrentLiabilities": "16966612000", "cashAndShortTermInvestments": "1906421000", "commonStockSharesOutstanding": "91828000", "intangibleAssetsExcludingGoodwill": "1897649000", "cashAndCashEquivalentsAtCarryingValue": "1906421000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "704577000", "profitLoss": "None", "dividendPayout": "1151459000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2963182000", "capitalExpenditures": "2278004000", "changeInReceivables": "-153415000", "changeInExchangeRate": "None", "cashflowFromFinancing": "856766000", "cashflowFromInvestment": "-3362953000", "stockBasedCompensation": "403983000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1151459000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "456995000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "877561000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1739374000", "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": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "income_statement": { "revenue": 6635537000, "cost_of_revenue": 3472422000, "gross_profit": 3163115000, "ebit": 945034000, "ebitda": 2601324000, "pretax_income": 608952000, "tax_provision": 109224000, "net_income": 500191000, "net_income_to_common": 500191000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1536358000, "total_current_assets": 2957101000, "total_assets": 27918698000, "short_term_debt": 324957000, "long_term_debt": 11570721000, "total_debt": 11895678000, "total_liabilities": 17036934000, "total_equity": 10881764000, "shares_outstanding": 90409000, "goodwill_and_intangibles": 7307338000 }, "cash_flow": { "operating_cash_flow": 2547206000, "capital_expenditure": 2751512000, "free_cash_flow": 5298718000, "dividends_paid": 1042909000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64824, "ticker_id": 5881, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "945034000", "ebitda": "2601324000", "netIncome": "500191000", "grossProfit": "3163115000", "depreciation": "None", "totalRevenue": "6635537000", "costOfRevenue": "3472422000", "interestIncome": "2644000", "incomeBeforeTax": "608952000", "interestExpense": "336082000", "operatingIncome": "1108162000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "109224000", "reportedCurrency": "USD", "netInterestIncome": "-333438000", "nonInterestIncome": "None", "operatingExpenses": "2054953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "-163128000", "costofGoodsAndServicesSold": "3472422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1656290000", "sellingGeneralAndAdministrative": "1301797000", "netIncomeFromContinuingOperations": "499728000" }, "balance": { "goodwill": "5372071000", "inventory": "276195000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "27918698000", "longTermDebt": "11570721000", "shortTermDebt": "324957000", "treasuryStock": "-112208000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1935267000", "reportedCurrency": "USD", "retainedEarnings": "-3904647000", "totalLiabilities": "17036934000", "otherCurrentAssets": "462739000", "totalCurrentAssets": "2957101000", "currentLongTermDebt": "33087000", "longTermInvestments": "245049000", "shortTermInvestments": "117432000", "currentNetReceivables": "681809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24961597000", "currentAccountsPayable": "879144000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16728193000", "shortLongTermDebtTotal": "14992526000", "totalShareholderEquity": "10881764000", "capitalLeaseObligations": "3388718000", "otherCurrentLiabilities": "275737000", "totalCurrentLiabilities": "1605954000", "otherNonCurrentLiabilities": "3860259000", "totalNonCurrentLiabilities": "15430980000", "cashAndShortTermInvestments": "1536358000", "commonStockSharesOutstanding": "90409000", "intangibleAssetsExcludingGoodwill": "1935267000", "cashAndCashEquivalentsAtCarryingValue": "1536358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "499728000", "profitLoss": "None", "dividendPayout": "1042909000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-64596000", "operatingCashflow": "2547206000", "capitalExpenditures": "2751512000", "changeInReceivables": "-1873000", "changeInExchangeRate": "None", "cashflowFromFinancing": "413765000", "cashflowFromInvestment": "-3006738000", "stockBasedCompensation": "363774000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1042909000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-45767000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3956290000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1660524000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6635537000, "cost_of_revenue": 3472422000, "gross_profit": 3163115000, "research_and_development": 0.09, "selling_general_admin": 1301797000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 945034000, "depreciation_amortisation": 1656290000, "ebitda": 2601324000, "interest_expense": 336082000, "interest_income": null, "other_non_operating": null, "pretax_income": 608952000, "tax_provision": 109224000, "effective_tax_rate": null, "net_income": 500191000, "net_income_continuing_ops": 499728000, "net_income_to_common": 500191000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1536358000, "short_term_investments": 117432000, "net_receivables": 681809000, "inventory": 276195000, "other_current_assets": null, "total_current_assets": 2957101000, "net_ppe": null, "goodwill": 5372071000, "intangible_assets": 1935267000, "goodwill_and_intangibles": 7307338000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24961597000, "total_assets": 27918698000, "short_term_debt": 324957000, "accounts_payable": 879144000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1605954000, "long_term_debt": 11570721000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15430980000, "total_liabilities": 17036934000, "total_debt": 11895678000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3904647000, "total_equity": 10881764000, "shares_outstanding": 90409000, "operating_cash_flow": 2547206000, "stock_based_compensation": 363774000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2751512000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3006738000, "dividends_paid": 1042909000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 413765000, "free_cash_flow": 5298718000, "net_change_in_cash": -45767000 }, "raw_data": { "income": { "ebit": "945034000", "ebitda": "2601324000", "netIncome": "500191000", "grossProfit": "3163115000", "depreciation": "None", "totalRevenue": "6635537000", "costOfRevenue": "3472422000", "interestIncome": "2644000", "incomeBeforeTax": "608952000", "interestExpense": "336082000", "operatingIncome": "1108162000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "109224000", "reportedCurrency": "USD", "netInterestIncome": "-333438000", "nonInterestIncome": "None", "operatingExpenses": "2054953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "-163128000", "costofGoodsAndServicesSold": "3472422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1656290000", "sellingGeneralAndAdministrative": "1301797000", "netIncomeFromContinuingOperations": "499728000" }, "balance": { "goodwill": "5372071000", "inventory": "276195000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "27918698000", "longTermDebt": "11570721000", "shortTermDebt": "324957000", "treasuryStock": "-112208000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1935267000", "reportedCurrency": "USD", "retainedEarnings": "-3904647000", "totalLiabilities": "17036934000", "otherCurrentAssets": "462739000", "totalCurrentAssets": "2957101000", "currentLongTermDebt": "33087000", "longTermInvestments": "245049000", "shortTermInvestments": "117432000", "currentNetReceivables": "681809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24961597000", "currentAccountsPayable": "879144000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16728193000", "shortLongTermDebtTotal": "14992526000", "totalShareholderEquity": "10881764000", "capitalLeaseObligations": "3388718000", "otherCurrentLiabilities": "275737000", "totalCurrentLiabilities": "1605954000", "otherNonCurrentLiabilities": "3860259000", "totalNonCurrentLiabilities": "15430980000", "cashAndShortTermInvestments": "1536358000", "commonStockSharesOutstanding": "90409000", "intangibleAssetsExcludingGoodwill": "1935267000", "cashAndCashEquivalentsAtCarryingValue": "1536358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "499728000", "profitLoss": "None", "dividendPayout": "1042909000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-64596000", "operatingCashflow": "2547206000", "capitalExpenditures": "2751512000", "changeInReceivables": "-1873000", "changeInExchangeRate": "None", "cashflowFromFinancing": "413765000", "cashflowFromInvestment": "-3006738000", "stockBasedCompensation": "363774000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1042909000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-45767000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3956290000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1660524000", "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": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "income_statement": { "revenue": 5998545000, "cost_of_revenue": 3074340000, "gross_profit": 2924205000, "ebit": 922691000, "ebitda": 2346060000, "pretax_income": 516225000, "tax_provision": 146151000, "net_income": 369777000, "net_income_to_common": 369777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1604869000, "total_current_assets": 2641155000, "total_assets": 27038841000, "short_term_debt": 524365000, "long_term_debt": 10305531000, "total_debt": 10829896000, "total_liabilities": 16404723000, "total_equity": 10634118000, "shares_outstanding": 88410000, "goodwill_and_intangibles": 7643498000 }, "cash_flow": { "operating_cash_flow": 2309826000, "capital_expenditure": 2282504000, "free_cash_flow": 4592330000, "dividends_paid": 947933000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64829, "ticker_id": 5881, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "922691000", "ebitda": "2346060000", "netIncome": "369777000", "grossProfit": "2924205000", "depreciation": "None", "totalRevenue": "5998545000", "costOfRevenue": "3074340000", "interestIncome": "8654000", "incomeBeforeTax": "516225000", "interestExpense": "406466000", "operatingIncome": "1052928000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "146151000", "reportedCurrency": "USD", "netInterestIncome": "-397812000", "nonInterestIncome": "None", "operatingExpenses": "1871277000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "-130237000", "costofGoodsAndServicesSold": "3074340000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1423369000", "sellingGeneralAndAdministrative": "1090981000", "netIncomeFromContinuingOperations": "370074000" }, "balance": { "goodwill": "5472553000", "inventory": "None", "commonStock": "89000", "currentDebt": "None", "investments": "None", "totalAssets": "27038841000", "longTermDebt": "10305531000", "shortTermDebt": "524365000", "treasuryStock": "-122118000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2170945000", "reportedCurrency": "USD", "retainedEarnings": "-3358972000", "totalLiabilities": "16404723000", "otherCurrentAssets": "355016000", "totalCurrentAssets": "2641155000", "currentLongTermDebt": "232475000", "longTermInvestments": "163071000", "shortTermInvestments": "4532000", "currentNetReceivables": "676738000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24397686000", "currentAccountsPayable": "876862000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14503084000", "shortLongTermDebtTotal": "13923339000", "totalShareholderEquity": "10634118000", "capitalLeaseObligations": "3385333000", "otherCurrentLiabilities": "537150000", "totalCurrentLiabilities": "2056750000", "otherNonCurrentLiabilities": "4042442000", "totalNonCurrentLiabilities": "14347973000", "cashAndShortTermInvestments": "1604869000", "commonStockSharesOutstanding": "88410000", "intangibleAssetsExcludingGoodwill": "2170945000", "cashAndCashEquivalentsAtCarryingValue": "1604869000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "370074000", "profitLoss": "None", "dividendPayout": "947933000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "10787000", "operatingCashflow": "2309826000", "capitalExpenditures": "2282504000", "changeInReceivables": "25412000", "changeInExchangeRate": "None", "cashflowFromFinancing": "815526000", "cashflowFromInvestment": "-3426972000", "stockBasedCompensation": "294952000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "947933000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-301620000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5244535000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1427010000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5998545000, "cost_of_revenue": 3074340000, "gross_profit": 2924205000, "research_and_development": 0.09, "selling_general_admin": 1090981000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 922691000, "depreciation_amortisation": 1423369000, "ebitda": 2346060000, "interest_expense": 406466000, "interest_income": null, "other_non_operating": null, "pretax_income": 516225000, "tax_provision": 146151000, "effective_tax_rate": null, "net_income": 369777000, "net_income_continuing_ops": 370074000, "net_income_to_common": 369777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1604869000, "short_term_investments": 4532000, "net_receivables": 676738000, "inventory": null, "other_current_assets": null, "total_current_assets": 2641155000, "net_ppe": null, "goodwill": 5472553000, "intangible_assets": 2170945000, "goodwill_and_intangibles": 7643498000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24397686000, "total_assets": 27038841000, "short_term_debt": 524365000, "accounts_payable": 876862000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2056750000, "long_term_debt": 10305531000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14347973000, "total_liabilities": 16404723000, "total_debt": 10829896000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3358972000, "total_equity": 10634118000, "shares_outstanding": 88410000, "operating_cash_flow": 2309826000, "stock_based_compensation": 294952000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2282504000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3426972000, "dividends_paid": 947933000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 815526000, "free_cash_flow": 4592330000, "net_change_in_cash": -301620000 }, "raw_data": { "income": { "ebit": "922691000", "ebitda": "2346060000", "netIncome": "369777000", "grossProfit": "2924205000", "depreciation": "None", "totalRevenue": "5998545000", "costOfRevenue": "3074340000", "interestIncome": "8654000", "incomeBeforeTax": "516225000", "interestExpense": "406466000", "operatingIncome": "1052928000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "146151000", "reportedCurrency": "USD", "netInterestIncome": "-397812000", "nonInterestIncome": "None", "operatingExpenses": "1871277000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "-130237000", "costofGoodsAndServicesSold": "3074340000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1423369000", "sellingGeneralAndAdministrative": "1090981000", "netIncomeFromContinuingOperations": "370074000" }, "balance": { "goodwill": "5472553000", "inventory": "None", "commonStock": "89000", "currentDebt": "None", "investments": "None", "totalAssets": "27038841000", "longTermDebt": "10305531000", "shortTermDebt": "524365000", "treasuryStock": "-122118000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2170945000", "reportedCurrency": "USD", "retainedEarnings": "-3358972000", "totalLiabilities": "16404723000", "otherCurrentAssets": "355016000", "totalCurrentAssets": "2641155000", "currentLongTermDebt": "232475000", "longTermInvestments": "163071000", "shortTermInvestments": "4532000", "currentNetReceivables": "676738000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24397686000", "currentAccountsPayable": "876862000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14503084000", "shortLongTermDebtTotal": "13923339000", "totalShareholderEquity": "10634118000", "capitalLeaseObligations": "3385333000", "otherCurrentLiabilities": "537150000", "totalCurrentLiabilities": "2056750000", "otherNonCurrentLiabilities": "4042442000", "totalNonCurrentLiabilities": "14347973000", "cashAndShortTermInvestments": "1604869000", "commonStockSharesOutstanding": "88410000", "intangibleAssetsExcludingGoodwill": "2170945000", "cashAndCashEquivalentsAtCarryingValue": "1604869000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "370074000", "profitLoss": "None", "dividendPayout": "947933000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "10787000", "operatingCashflow": "2309826000", "capitalExpenditures": "2282504000", "changeInReceivables": "25412000", "changeInExchangeRate": "None", "cashflowFromFinancing": "815526000", "cashflowFromInvestment": "-3426972000", "stockBasedCompensation": "294952000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "947933000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-301620000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5244535000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1427010000", "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": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "income_statement": { "revenue": 5562140000, "cost_of_revenue": 2810184000, "gross_profit": 2751956000, "ebit": 1172281000, "ebitda": 2457118000, "pretax_income": 692597000, "tax_provision": 185352000, "net_income": 507450000, "net_income_to_common": 507450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1869577000, "total_current_assets": 2872616000, "total_assets": 23965615000, "short_term_debt": 941672000, "long_term_debt": 9599107000, "total_debt": 10540779000, "total_liabilities": 15125233000, "total_equity": 8840382000, "shares_outstanding": 84679000, "goodwill_and_intangibles": 6884247000 }, "cash_flow": { "operating_cash_flow": 1992728000, "capital_expenditure": 2079521000, "free_cash_flow": 4072249000, "dividends_paid": 836164000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64834, "ticker_id": 5881, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1172281000", "ebitda": "2457118000", "netIncome": "507450000", "grossProfit": "2751956000", "depreciation": "None", "totalRevenue": "5562140000", "costOfRevenue": "2810184000", "interestIncome": "27697000", "incomeBeforeTax": "692597000", "interestExpense": "479684000", "operatingIncome": "1169631000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "185352000", "reportedCurrency": "USD", "netInterestIncome": "-451987000", "nonInterestIncome": "None", "operatingExpenses": "1582325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "2650000", "costofGoodsAndServicesSold": "2810184000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1284837000", "sellingGeneralAndAdministrative": "935018000", "netIncomeFromContinuingOperations": "507245000" }, "balance": { "goodwill": "4781858000", "inventory": "1", "commonStock": "86000", "currentDebt": "None", "investments": "None", "totalAssets": "23965615000", "longTermDebt": "9599107000", "shortTermDebt": "941672000", "treasuryStock": "-144256000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2102389000", "reportedCurrency": "USD", "retainedEarnings": "-2777044000", "totalLiabilities": "15125233000", "otherCurrentAssets": "303543000", "totalCurrentAssets": "2872616000", "currentLongTermDebt": "720827000", "longTermInvestments": "59737000", "shortTermInvestments": "10362000", "currentNetReceivables": "689134000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21092999000", "currentAccountsPayable": "760718000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12152597000", "shortLongTermDebtTotal": "13287317000", "totalShareholderEquity": "8840382000", "capitalLeaseObligations": "2967383000", "otherCurrentLiabilities": "362573000", "totalCurrentLiabilities": "2157863000", "otherNonCurrentLiabilities": "3368263000", "totalNonCurrentLiabilities": "12967370000", "cashAndShortTermInvestments": "1869577000", "commonStockSharesOutstanding": "84679000", "intangibleAssetsExcludingGoodwill": "2102389000", "cashAndCashEquivalentsAtCarryingValue": "1869577000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "507245000", "profitLoss": "None", "dividendPayout": "836164000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3060000", "operatingCashflow": "1992728000", "capitalExpenditures": "2079521000", "changeInReceivables": "-26909000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1202082000", "cashflowFromInvestment": "-1944567000", "stockBasedCompensation": "236539000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "836164000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1250243000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2849924000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1285296000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5562140000, "cost_of_revenue": 2810184000, "gross_profit": 2751956000, "research_and_development": 0.12, "selling_general_admin": 935018000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1172281000, "depreciation_amortisation": 1284837000, "ebitda": 2457118000, "interest_expense": 479684000, "interest_income": null, "other_non_operating": null, "pretax_income": 692597000, "tax_provision": 185352000, "effective_tax_rate": null, "net_income": 507450000, "net_income_continuing_ops": 507245000, "net_income_to_common": 507450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1869577000, "short_term_investments": 10362000, "net_receivables": 689134000, "inventory": 1, "other_current_assets": null, "total_current_assets": 2872616000, "net_ppe": null, "goodwill": 4781858000, "intangible_assets": 2102389000, "goodwill_and_intangibles": 6884247000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21092999000, "total_assets": 23965615000, "short_term_debt": 941672000, "accounts_payable": 760718000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2157863000, "long_term_debt": 9599107000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12967370000, "total_liabilities": 15125233000, "total_debt": 10540779000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2777044000, "total_equity": 8840382000, "shares_outstanding": 84679000, "operating_cash_flow": 1992728000, "stock_based_compensation": 236539000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2079521000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1944567000, "dividends_paid": 836164000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1202082000, "free_cash_flow": 4072249000, "net_change_in_cash": 1250243000 }, "raw_data": { "income": { "ebit": "1172281000", "ebitda": "2457118000", "netIncome": "507450000", "grossProfit": "2751956000", "depreciation": "None", "totalRevenue": "5562140000", "costOfRevenue": "2810184000", "interestIncome": "27697000", "incomeBeforeTax": "692597000", "interestExpense": "479684000", "operatingIncome": "1169631000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "185352000", "reportedCurrency": "USD", "netInterestIncome": "-451987000", "nonInterestIncome": "None", "operatingExpenses": "1582325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "2650000", "costofGoodsAndServicesSold": "2810184000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1284837000", "sellingGeneralAndAdministrative": "935018000", "netIncomeFromContinuingOperations": "507245000" }, "balance": { "goodwill": "4781858000", "inventory": "1", "commonStock": "86000", "currentDebt": "None", "investments": "None", "totalAssets": "23965615000", "longTermDebt": "9599107000", "shortTermDebt": "941672000", "treasuryStock": "-144256000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2102389000", "reportedCurrency": "USD", "retainedEarnings": "-2777044000", "totalLiabilities": "15125233000", "otherCurrentAssets": "303543000", "totalCurrentAssets": "2872616000", "currentLongTermDebt": "720827000", "longTermInvestments": "59737000", "shortTermInvestments": "10362000", "currentNetReceivables": "689134000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21092999000", "currentAccountsPayable": "760718000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12152597000", "shortLongTermDebtTotal": "13287317000", "totalShareholderEquity": "8840382000", "capitalLeaseObligations": "2967383000", "otherCurrentLiabilities": "362573000", "totalCurrentLiabilities": "2157863000", "otherNonCurrentLiabilities": "3368263000", "totalNonCurrentLiabilities": "12967370000", "cashAndShortTermInvestments": "1869577000", "commonStockSharesOutstanding": "84679000", "intangibleAssetsExcludingGoodwill": "2102389000", "cashAndCashEquivalentsAtCarryingValue": "1869577000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "507245000", "profitLoss": "None", "dividendPayout": "836164000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3060000", "operatingCashflow": "1992728000", "capitalExpenditures": "2079521000", "changeInReceivables": "-26909000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1202082000", "cashflowFromInvestment": "-1944567000", "stockBasedCompensation": "236539000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "836164000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1250243000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2849924000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1285296000", "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": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "income_statement": { "revenue": 5071654000, "cost_of_revenue": 2605475000, "gross_profit": 2466179000, "ebit": 954532000, "ebitda": 2182021000, "pretax_income": 433038000, "tax_provision": 67679000, "net_income": 365359000, "net_income_to_common": 365359000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 606166000, "total_current_assets": 1515682000, "total_assets": 20244638000, "short_term_debt": 451972000, "long_term_debt": 9439448000, "total_debt": 9891420000, "total_liabilities": 13025359000, "total_equity": 7219279000, "shares_outstanding": 80197000, "goodwill_and_intangibles": 7169684000 }, "cash_flow": { "operating_cash_flow": 1815426000, "capital_expenditure": 2096174000, "free_cash_flow": 3911600000, "dividends_paid": 738600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64839, "ticker_id": 5881, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "954532000", "ebitda": "2182021000", "netIncome": "365359000", "grossProfit": "2466179000", "depreciation": "None", "totalRevenue": "5071654000", "costOfRevenue": "2605475000", "interestIncome": "14482000", "incomeBeforeTax": "433038000", "interestExpense": "521494000", "operatingIncome": "977383000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "67679000", "reportedCurrency": "USD", "netInterestIncome": "-507012000", "nonInterestIncome": "None", "operatingExpenses": "1488796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "-22874000", "costofGoodsAndServicesSold": "2605475000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1227489000", "sellingGeneralAndAdministrative": "826694000", "netIncomeFromContinuingOperations": "365359000" }, "balance": { "goodwill": "4836388000", "inventory": "1", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "20244638000", "longTermDebt": "9439448000", "shortTermDebt": "451972000", "treasuryStock": "-145161000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2333296000", "reportedCurrency": "USD", "retainedEarnings": "-2441252000", "totalLiabilities": "13025359000", "otherCurrentAssets": "274857000", "totalCurrentAssets": "1515682000", "currentLongTermDebt": "374128000", "longTermInvestments": "0", "shortTermInvestments": "4540000", "currentNetReceivables": "630119000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18728956000", "currentAccountsPayable": "756692000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11026020000", "shortLongTermDebtTotal": "11332497000", "totalShareholderEquity": "7219279000", "capitalLeaseObligations": "1441077000", "otherCurrentLiabilities": "212834000", "totalCurrentLiabilities": "1515071000", "otherNonCurrentLiabilities": "629763000", "totalNonCurrentLiabilities": "11510288000", "cashAndShortTermInvestments": "606166000", "commonStockSharesOutstanding": "80197000", "intangibleAssetsExcludingGoodwill": "2333296000", "cashAndCashEquivalentsAtCarryingValue": "606166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "365359000", "profitLoss": "None", "dividendPayout": "738600000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-15910000", "operatingCashflow": "1815426000", "capitalExpenditures": "2096174000", "changeInReceivables": "-52931000", "changeInExchangeRate": "None", "cashflowFromFinancing": "470912000", "cashflowFromInvestment": "-3075528000", "stockBasedCompensation": "180716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "738600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-789190000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1404636000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1226741000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5071654000, "cost_of_revenue": 2605475000, "gross_profit": 2466179000, "research_and_development": 0.09, "selling_general_admin": 826694000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 954532000, "depreciation_amortisation": 1227489000, "ebitda": 2182021000, "interest_expense": 521494000, "interest_income": null, "other_non_operating": null, "pretax_income": 433038000, "tax_provision": 67679000, "effective_tax_rate": null, "net_income": 365359000, "net_income_continuing_ops": 365359000, "net_income_to_common": 365359000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 606166000, "short_term_investments": 4540000, "net_receivables": 630119000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1515682000, "net_ppe": null, "goodwill": 4836388000, "intangible_assets": 2333296000, "goodwill_and_intangibles": 7169684000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18728956000, "total_assets": 20244638000, "short_term_debt": 451972000, "accounts_payable": 756692000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1515071000, "long_term_debt": 9439448000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11510288000, "total_liabilities": 13025359000, "total_debt": 9891420000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2441252000, "total_equity": 7219279000, "shares_outstanding": 80197000, "operating_cash_flow": 1815426000, "stock_based_compensation": 180716000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2096174000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3075528000, "dividends_paid": 738600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 470912000, "free_cash_flow": 3911600000, "net_change_in_cash": -789190000 }, "raw_data": { "income": { "ebit": "954532000", "ebitda": "2182021000", "netIncome": "365359000", "grossProfit": "2466179000", "depreciation": "None", "totalRevenue": "5071654000", "costOfRevenue": "2605475000", "interestIncome": "14482000", "incomeBeforeTax": "433038000", "interestExpense": "521494000", "operatingIncome": "977383000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "67679000", "reportedCurrency": "USD", "netInterestIncome": "-507012000", "nonInterestIncome": "None", "operatingExpenses": "1488796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "-22874000", "costofGoodsAndServicesSold": "2605475000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1227489000", "sellingGeneralAndAdministrative": "826694000", "netIncomeFromContinuingOperations": "365359000" }, "balance": { "goodwill": "4836388000", "inventory": "1", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "20244638000", "longTermDebt": "9439448000", "shortTermDebt": "451972000", "treasuryStock": "-145161000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2333296000", "reportedCurrency": "USD", "retainedEarnings": "-2441252000", "totalLiabilities": "13025359000", "otherCurrentAssets": "274857000", "totalCurrentAssets": "1515682000", "currentLongTermDebt": "374128000", "longTermInvestments": "0", "shortTermInvestments": "4540000", "currentNetReceivables": "630119000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18728956000", "currentAccountsPayable": "756692000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11026020000", "shortLongTermDebtTotal": "11332497000", "totalShareholderEquity": "7219279000", "capitalLeaseObligations": "1441077000", "otherCurrentLiabilities": "212834000", "totalCurrentLiabilities": "1515071000", "otherNonCurrentLiabilities": "629763000", "totalNonCurrentLiabilities": "11510288000", "cashAndShortTermInvestments": "606166000", "commonStockSharesOutstanding": "80197000", "intangibleAssetsExcludingGoodwill": "2333296000", "cashAndCashEquivalentsAtCarryingValue": "606166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "365359000", "profitLoss": "None", "dividendPayout": "738600000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-15910000", "operatingCashflow": "1815426000", "capitalExpenditures": "2096174000", "changeInReceivables": "-52931000", "changeInExchangeRate": "None", "cashflowFromFinancing": "470912000", "cashflowFromInvestment": "-3075528000", "stockBasedCompensation": "180716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "738600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-789190000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1404636000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1226741000", "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": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "income_statement": { "revenue": 2444000000, "cost_of_revenue": 1186000000, "gross_profit": 1258000000, "ebit": 577000000, "ebitda": 1121000000, "pretax_income": 471000000, "tax_provision": 56000000, "net_income": 415000000, "net_income_to_common": 415000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1362000000, "total_current_assets": 5346000000, "total_assets": 40898000000, "short_term_debt": 2210000000, "long_term_debt": 17728000000, "total_debt": 19938000000, "total_liabilities": 26603000000, "total_equity": 14298000000, "shares_outstanding": 98727000, "goodwill_and_intangibles": 7189000000 }, "cash_flow": { "operating_cash_flow": 717000000, "capital_expenditure": 1256000000, "free_cash_flow": 1973000000, "dividends_paid": 519000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64802, "ticker_id": 5881, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "577000000", "ebitda": "1121000000", "netIncome": "415000000", "grossProfit": "1258000000", "depreciation": "None", "totalRevenue": "2444000000", "costOfRevenue": "1186000000", "interestIncome": "41000000", "incomeBeforeTax": "471000000", "interestExpense": "148000000", "operatingIncome": "577000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "56000000", "reportedCurrency": "USD", "netInterestIncome": "-107000000", "nonInterestIncome": "None", "operatingExpenses": "681000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1186000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "544000000", "sellingGeneralAndAdministrative": "444000000", "netIncomeFromContinuingOperations": "415000000" }, "balance": { "goodwill": "5931000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "40898000000", "longTermDebt": "17728000000", "shortTermDebt": "2210000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1258000000", "reportedCurrency": "USD", "retainedEarnings": "6514000000", "totalLiabilities": "26603000000", "otherCurrentAssets": "1184000000", "totalCurrentAssets": "5346000000", "currentLongTermDebt": "1892000000", "longTermInvestments": "None", "shortTermInvestments": "1692000000", "currentNetReceivables": "1108000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35552000000", "currentAccountsPayable": "1321000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23307000000", "totalShareholderEquity": "14298000000", "capitalLeaseObligations": "3716000000", "otherCurrentLiabilities": "1007000000", "totalCurrentLiabilities": "4538000000", "otherNonCurrentLiabilities": "930000000", "totalNonCurrentLiabilities": "22065000000", "cashAndShortTermInvestments": "1362000000", "commonStockSharesOutstanding": "98727000", "intangibleAssetsExcludingGoodwill": "1258000000", "cashAndCashEquivalentsAtCarryingValue": "1362000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "415000000", "profitLoss": "None", "dividendPayout": "519000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "717000000", "capitalExpenditures": "1256000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "349000000", "cashflowFromInvestment": "-1459000000", "stockBasedCompensation": "128000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "519000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "544000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2444000000, "cost_of_revenue": 1186000000, "gross_profit": 1258000000, "research_and_development": null, "selling_general_admin": 444000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 577000000, "depreciation_amortisation": 544000000, "ebitda": 1121000000, "interest_expense": 148000000, "interest_income": null, "other_non_operating": null, "pretax_income": 471000000, "tax_provision": 56000000, "effective_tax_rate": null, "net_income": 415000000, "net_income_continuing_ops": 415000000, "net_income_to_common": 415000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1362000000, "short_term_investments": 1692000000, "net_receivables": 1108000000, "inventory": null, "other_current_assets": null, "total_current_assets": 5346000000, "net_ppe": null, "goodwill": 5931000000, "intangible_assets": 1258000000, "goodwill_and_intangibles": 7189000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35552000000, "total_assets": 40898000000, "short_term_debt": 2210000000, "accounts_payable": 1321000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4538000000, "long_term_debt": 17728000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22065000000, "total_liabilities": 26603000000, "total_debt": 19938000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6514000000, "total_equity": 14298000000, "shares_outstanding": 98727000, "operating_cash_flow": 717000000, "stock_based_compensation": 128000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1256000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1459000000, "dividends_paid": 519000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 349000000, "free_cash_flow": 1973000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "577000000", "ebitda": "1121000000", "netIncome": "415000000", "grossProfit": "1258000000", "depreciation": "None", "totalRevenue": "2444000000", "costOfRevenue": "1186000000", "interestIncome": "41000000", "incomeBeforeTax": "471000000", "interestExpense": "148000000", "operatingIncome": "577000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "56000000", "reportedCurrency": "USD", "netInterestIncome": "-107000000", "nonInterestIncome": "None", "operatingExpenses": "681000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1186000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "544000000", "sellingGeneralAndAdministrative": "444000000", "netIncomeFromContinuingOperations": "415000000" }, "balance": { "goodwill": "5931000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "40898000000", "longTermDebt": "17728000000", "shortTermDebt": "2210000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1258000000", "reportedCurrency": "USD", "retainedEarnings": "6514000000", "totalLiabilities": "26603000000", "otherCurrentAssets": "1184000000", "totalCurrentAssets": "5346000000", "currentLongTermDebt": "1892000000", "longTermInvestments": "None", "shortTermInvestments": "1692000000", "currentNetReceivables": "1108000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35552000000", "currentAccountsPayable": "1321000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23307000000", "totalShareholderEquity": "14298000000", "capitalLeaseObligations": "3716000000", "otherCurrentLiabilities": "1007000000", "totalCurrentLiabilities": "4538000000", "otherNonCurrentLiabilities": "930000000", "totalNonCurrentLiabilities": "22065000000", "cashAndShortTermInvestments": "1362000000", "commonStockSharesOutstanding": "98727000", "intangibleAssetsExcludingGoodwill": "1258000000", "cashAndCashEquivalentsAtCarryingValue": "1362000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "415000000", "profitLoss": "None", "dividendPayout": "519000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "717000000", "capitalExpenditures": "1256000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "349000000", "cashflowFromInvestment": "-1459000000", "stockBasedCompensation": "128000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "519000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "544000000", "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": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "income_statement": { "revenue": 2442000000, "cost_of_revenue": 1198000000, "gross_profit": 1244000000, "ebit": 526000000, "ebitda": 1077000000, "pretax_income": 312000000, "tax_provision": 48000000, "net_income": 265000000, "net_income_to_common": 265000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1727000000, "total_current_assets": 5125000000, "total_assets": 40141000000, "short_term_debt": 1639000000, "long_term_debt": 17596000000, "total_debt": 19235000000, "total_liabilities": 25963000000, "total_equity": 14156000000, "shares_outstanding": 98378000, "goodwill_and_intangibles": 7300000000 }, "cash_flow": { "operating_cash_flow": 1144000000, "capital_expenditure": 1436000000, "free_cash_flow": 2580000000, "dividends_paid": 461000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64803, "ticker_id": 5881, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "526000000", "ebitda": "1077000000", "netIncome": "265000000", "grossProfit": "1244000000", "depreciation": "None", "totalRevenue": "2442000000", "costOfRevenue": "1198000000", "interestIncome": "41000000", "incomeBeforeTax": "312000000", "interestExpense": "151000000", "operatingIncome": "422000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "48000000", "reportedCurrency": "USD", "netInterestIncome": "-101000000", "nonInterestIncome": "None", "operatingExpenses": "822000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1198000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "551000000", "sellingGeneralAndAdministrative": "481000000", "netIncomeFromContinuingOperations": "264000000" }, "balance": { "goodwill": "5984000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "40141000000", "longTermDebt": "17596000000", "shortTermDebt": "1639000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1316000000", "reportedCurrency": "USD", "retainedEarnings": "-6103000000", "totalLiabilities": "25963000000", "otherCurrentAssets": "897000000", "totalCurrentAssets": "5125000000", "currentLongTermDebt": "1316000000", "longTermInvestments": "551000000", "shortTermInvestments": "1500000000", "currentNetReceivables": "1001000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35016000000", "currentAccountsPayable": "127000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22726000000", "totalShareholderEquity": "14156000000", "capitalLeaseObligations": "3814000000", "otherCurrentLiabilities": "1978000000", "totalCurrentLiabilities": "3893000000", "otherNonCurrentLiabilities": "47000000", "totalNonCurrentLiabilities": "22070000000", "cashAndShortTermInvestments": "1727000000", "commonStockSharesOutstanding": "98378000", "intangibleAssetsExcludingGoodwill": "1316000000", "cashAndCashEquivalentsAtCarryingValue": "1727000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "264000000", "profitLoss": "None", "dividendPayout": "461000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1144000000", "capitalExpenditures": "1436000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1225000000", "cashflowFromInvestment": "-2710000000", "stockBasedCompensation": "128000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "461000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "551000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2442000000, "cost_of_revenue": 1198000000, "gross_profit": 1244000000, "research_and_development": null, "selling_general_admin": 481000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 526000000, "depreciation_amortisation": 551000000, "ebitda": 1077000000, "interest_expense": 151000000, "interest_income": null, "other_non_operating": null, "pretax_income": 312000000, "tax_provision": 48000000, "effective_tax_rate": null, "net_income": 265000000, "net_income_continuing_ops": 264000000, "net_income_to_common": 265000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1727000000, "short_term_investments": 1500000000, "net_receivables": 1001000000, "inventory": null, "other_current_assets": null, "total_current_assets": 5125000000, "net_ppe": null, "goodwill": 5984000000, "intangible_assets": 1316000000, "goodwill_and_intangibles": 7300000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35016000000, "total_assets": 40141000000, "short_term_debt": 1639000000, "accounts_payable": 127000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3893000000, "long_term_debt": 17596000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22070000000, "total_liabilities": 25963000000, "total_debt": 19235000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6103000000, "total_equity": 14156000000, "shares_outstanding": 98378000, "operating_cash_flow": 1144000000, "stock_based_compensation": 128000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1436000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2710000000, "dividends_paid": 461000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1225000000, "free_cash_flow": 2580000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "526000000", "ebitda": "1077000000", "netIncome": "265000000", "grossProfit": "1244000000", "depreciation": "None", "totalRevenue": "2442000000", "costOfRevenue": "1198000000", "interestIncome": "41000000", "incomeBeforeTax": "312000000", "interestExpense": "151000000", "operatingIncome": "422000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "48000000", "reportedCurrency": "USD", "netInterestIncome": "-101000000", "nonInterestIncome": "None", "operatingExpenses": "822000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1198000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "551000000", "sellingGeneralAndAdministrative": "481000000", "netIncomeFromContinuingOperations": "264000000" }, "balance": { "goodwill": "5984000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "40141000000", "longTermDebt": "17596000000", "shortTermDebt": "1639000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1316000000", "reportedCurrency": "USD", "retainedEarnings": "-6103000000", "totalLiabilities": "25963000000", "otherCurrentAssets": "897000000", "totalCurrentAssets": "5125000000", "currentLongTermDebt": "1316000000", "longTermInvestments": "551000000", "shortTermInvestments": "1500000000", "currentNetReceivables": "1001000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35016000000", "currentAccountsPayable": "127000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22726000000", "totalShareholderEquity": "14156000000", "capitalLeaseObligations": "3814000000", "otherCurrentLiabilities": "1978000000", "totalCurrentLiabilities": "3893000000", "otherNonCurrentLiabilities": "47000000", "totalNonCurrentLiabilities": "22070000000", "cashAndShortTermInvestments": "1727000000", "commonStockSharesOutstanding": "98378000", "intangibleAssetsExcludingGoodwill": "1316000000", "cashAndCashEquivalentsAtCarryingValue": "1727000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "264000000", "profitLoss": "None", "dividendPayout": "461000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1144000000", "capitalExpenditures": "1436000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1225000000", "cashflowFromInvestment": "-2710000000", "stockBasedCompensation": "128000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "461000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "551000000", "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": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "income_statement": { "revenue": 2316000000, "cost_of_revenue": 1142000000, "gross_profit": 1174000000, "ebit": 527000000, "ebitda": 1064000000, "pretax_income": 399000000, "tax_provision": 25000000, "net_income": 374000000, "net_income_to_common": 374000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2077000000, "total_current_assets": 4966000000, "total_assets": 38060000000, "short_term_debt": 1032000000, "long_term_debt": 16476000000, "total_debt": 17508000000, "total_liabilities": 23880000000, "total_equity": 14157000000, "shares_outstanding": 98174000, "goodwill_and_intangibles": 7276000000 }, "cash_flow": { "operating_cash_flow": 1014000000, "capital_expenditure": 750000000, "free_cash_flow": 1764000000, "dividends_paid": 467000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64805, "ticker_id": 5881, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "527000000", "ebitda": "1064000000", "netIncome": "374000000", "grossProfit": "1174000000", "depreciation": "None", "totalRevenue": "2316000000", "costOfRevenue": "1142000000", "interestIncome": "53000000", "incomeBeforeTax": "399000000", "interestExpense": "128000000", "operatingIncome": "474000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "25000000", "reportedCurrency": "USD", "netInterestIncome": "-75000000", "nonInterestIncome": "None", "operatingExpenses": "700000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1142000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "537000000", "sellingGeneralAndAdministrative": "470000000", "netIncomeFromContinuingOperations": "374000000" }, "balance": { "goodwill": "5945000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "38060000000", "longTermDebt": "16476000000", "shortTermDebt": "1032000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1331000000", "reportedCurrency": "USD", "retainedEarnings": "-5903000000", "totalLiabilities": "23880000000", "otherCurrentAssets": "891000000", "totalCurrentAssets": "4966000000", "currentLongTermDebt": "716000000", "longTermInvestments": "None", "shortTermInvestments": "854000000", "currentNetReceivables": "1144000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33094000000", "currentAccountsPayable": "1275000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20982000000", "totalShareholderEquity": "14157000000", "capitalLeaseObligations": "3790000000", "otherCurrentLiabilities": "762000000", "totalCurrentLiabilities": "3069000000", "otherNonCurrentLiabilities": "861000000", "totalNonCurrentLiabilities": "20811000000", "cashAndShortTermInvestments": "2077000000", "commonStockSharesOutstanding": "98174000", "intangibleAssetsExcludingGoodwill": "1331000000", "cashAndCashEquivalentsAtCarryingValue": "2077000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "374000000", "profitLoss": "None", "dividendPayout": "467000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1014000000", "capitalExpenditures": "750000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1159000000", "cashflowFromInvestment": "-1370000000", "stockBasedCompensation": "130000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "467000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "537000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2316000000, "cost_of_revenue": 1142000000, "gross_profit": 1174000000, "research_and_development": null, "selling_general_admin": 470000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 527000000, "depreciation_amortisation": 537000000, "ebitda": 1064000000, "interest_expense": 128000000, "interest_income": null, "other_non_operating": null, "pretax_income": 399000000, "tax_provision": 25000000, "effective_tax_rate": null, "net_income": 374000000, "net_income_continuing_ops": 374000000, "net_income_to_common": 374000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2077000000, "short_term_investments": 854000000, "net_receivables": 1144000000, "inventory": null, "other_current_assets": null, "total_current_assets": 4966000000, "net_ppe": null, "goodwill": 5945000000, "intangible_assets": 1331000000, "goodwill_and_intangibles": 7276000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 33094000000, "total_assets": 38060000000, "short_term_debt": 1032000000, "accounts_payable": 1275000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3069000000, "long_term_debt": 16476000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20811000000, "total_liabilities": 23880000000, "total_debt": 17508000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5903000000, "total_equity": 14157000000, "shares_outstanding": 98174000, "operating_cash_flow": 1014000000, "stock_based_compensation": 130000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 750000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1370000000, "dividends_paid": 467000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1159000000, "free_cash_flow": 1764000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "527000000", "ebitda": "1064000000", "netIncome": "374000000", "grossProfit": "1174000000", "depreciation": "None", "totalRevenue": "2316000000", "costOfRevenue": "1142000000", "interestIncome": "53000000", "incomeBeforeTax": "399000000", "interestExpense": "128000000", "operatingIncome": "474000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "25000000", "reportedCurrency": "USD", "netInterestIncome": "-75000000", "nonInterestIncome": "None", "operatingExpenses": "700000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1142000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "537000000", "sellingGeneralAndAdministrative": "470000000", "netIncomeFromContinuingOperations": "374000000" }, "balance": { "goodwill": "5945000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "38060000000", "longTermDebt": "16476000000", "shortTermDebt": "1032000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1331000000", "reportedCurrency": "USD", "retainedEarnings": "-5903000000", "totalLiabilities": "23880000000", "otherCurrentAssets": "891000000", "totalCurrentAssets": "4966000000", "currentLongTermDebt": "716000000", "longTermInvestments": "None", "shortTermInvestments": "854000000", "currentNetReceivables": "1144000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33094000000", "currentAccountsPayable": "1275000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20982000000", "totalShareholderEquity": "14157000000", "capitalLeaseObligations": "3790000000", "otherCurrentLiabilities": "762000000", "totalCurrentLiabilities": "3069000000", "otherNonCurrentLiabilities": "861000000", "totalNonCurrentLiabilities": "20811000000", "cashAndShortTermInvestments": "2077000000", "commonStockSharesOutstanding": "98174000", "intangibleAssetsExcludingGoodwill": "1331000000", "cashAndCashEquivalentsAtCarryingValue": "2077000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "374000000", "profitLoss": "None", "dividendPayout": "467000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1014000000", "capitalExpenditures": "750000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1159000000", "cashflowFromInvestment": "-1370000000", "stockBasedCompensation": "130000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "467000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "537000000", "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": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "income_statement": { "revenue": 2256000000, "cost_of_revenue": 1084000000, "gross_profit": 1172000000, "ebit": 540000000, "ebitda": 1039000000, "pretax_income": 405000000, "tax_provision": 38000000, "net_income": 368000000, "net_income_to_common": 368000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3660000000, "total_current_assets": 6550000000, "total_assets": 38849000000, "short_term_debt": 2282000000, "long_term_debt": 16022000000, "total_debt": 18304000000, "total_liabilities": 24742000000, "total_equity": 14084000000, "shares_outstanding": 98050000, "goodwill_and_intangibles": 7371000000 }, "cash_flow": { "operating_cash_flow": 944000000, "capital_expenditure": 989000000, "free_cash_flow": 1933000000, "dividends_paid": 460000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64806, "ticker_id": 5881, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "540000000", "ebitda": "1039000000", "netIncome": "368000000", "grossProfit": "1172000000", "depreciation": "None", "totalRevenue": "2256000000", "costOfRevenue": "1084000000", "interestIncome": "52000000", "incomeBeforeTax": "405000000", "interestExpense": "135000000", "operatingIncome": "494000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "38000000", "reportedCurrency": "USD", "netInterestIncome": "-83000000", "nonInterestIncome": "None", "operatingExpenses": "678000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1084000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "499000000", "sellingGeneralAndAdministrative": "451000000", "netIncomeFromContinuingOperations": "367000000" }, "balance": { "goodwill": "5982000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "38849000000", "longTermDebt": "16022000000", "shortTermDebt": "2282000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1389000000", "reportedCurrency": "USD", "retainedEarnings": "-5811000000", "totalLiabilities": "24742000000", "otherCurrentAssets": "881000000", "totalCurrentAssets": "6550000000", "currentLongTermDebt": "1913000000", "longTermInvestments": "None", "shortTermInvestments": "872000000", "currentNetReceivables": "1137000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32299000000", "currentAccountsPayable": "1213000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21851000000", "totalShareholderEquity": "14084000000", "capitalLeaseObligations": "3916000000", "otherCurrentLiabilities": "746000000", "totalCurrentLiabilities": "4241000000", "otherNonCurrentLiabilities": "932000000", "totalNonCurrentLiabilities": "20501000000", "cashAndShortTermInvestments": "3660000000", "commonStockSharesOutstanding": "98050000", "intangibleAssetsExcludingGoodwill": "1389000000", "cashAndCashEquivalentsAtCarryingValue": "3660000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "367000000", "profitLoss": "None", "dividendPayout": "460000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "944000000", "capitalExpenditures": "989000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1191000000", "cashflowFromInvestment": "-1440000000", "stockBasedCompensation": "127000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "460000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "499000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2256000000, "cost_of_revenue": 1084000000, "gross_profit": 1172000000, "research_and_development": null, "selling_general_admin": 451000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 540000000, "depreciation_amortisation": 499000000, "ebitda": 1039000000, "interest_expense": 135000000, "interest_income": null, "other_non_operating": null, "pretax_income": 405000000, "tax_provision": 38000000, "effective_tax_rate": null, "net_income": 368000000, "net_income_continuing_ops": 367000000, "net_income_to_common": 368000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3660000000, "short_term_investments": 872000000, "net_receivables": 1137000000, "inventory": null, "other_current_assets": null, "total_current_assets": 6550000000, "net_ppe": null, "goodwill": 5982000000, "intangible_assets": 1389000000, "goodwill_and_intangibles": 7371000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 32299000000, "total_assets": 38849000000, "short_term_debt": 2282000000, "accounts_payable": 1213000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4241000000, "long_term_debt": 16022000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20501000000, "total_liabilities": 24742000000, "total_debt": 18304000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5811000000, "total_equity": 14084000000, "shares_outstanding": 98050000, "operating_cash_flow": 944000000, "stock_based_compensation": 127000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 989000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1440000000, "dividends_paid": 460000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1191000000, "free_cash_flow": 1933000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "540000000", "ebitda": "1039000000", "netIncome": "368000000", "grossProfit": "1172000000", "depreciation": "None", "totalRevenue": "2256000000", "costOfRevenue": "1084000000", "interestIncome": "52000000", "incomeBeforeTax": "405000000", "interestExpense": "135000000", "operatingIncome": "494000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "38000000", "reportedCurrency": "USD", "netInterestIncome": "-83000000", "nonInterestIncome": "None", "operatingExpenses": "678000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1084000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "499000000", "sellingGeneralAndAdministrative": "451000000", "netIncomeFromContinuingOperations": "367000000" }, "balance": { "goodwill": "5982000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "38849000000", "longTermDebt": "16022000000", "shortTermDebt": "2282000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1389000000", "reportedCurrency": "USD", "retainedEarnings": "-5811000000", "totalLiabilities": "24742000000", "otherCurrentAssets": "881000000", "totalCurrentAssets": "6550000000", "currentLongTermDebt": "1913000000", "longTermInvestments": "None", "shortTermInvestments": "872000000", "currentNetReceivables": "1137000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32299000000", "currentAccountsPayable": "1213000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21851000000", "totalShareholderEquity": "14084000000", "capitalLeaseObligations": "3916000000", "otherCurrentLiabilities": "746000000", "totalCurrentLiabilities": "4241000000", "otherNonCurrentLiabilities": "932000000", "totalNonCurrentLiabilities": "20501000000", "cashAndShortTermInvestments": "3660000000", "commonStockSharesOutstanding": "98050000", "intangibleAssetsExcludingGoodwill": "1389000000", "cashAndCashEquivalentsAtCarryingValue": "3660000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "367000000", "profitLoss": "None", "dividendPayout": "460000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "944000000", "capitalExpenditures": "989000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1191000000", "cashflowFromInvestment": "-1440000000", "stockBasedCompensation": "127000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "460000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "499000000", "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": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "income_statement": { "revenue": 2225000000, "cost_of_revenue": 1084000000, "gross_profit": 1141000000, "ebit": 514000000, "ebitda": 993000000, "pretax_income": 392000000, "tax_provision": 49000000, "net_income": 343000000, "net_income_to_common": 343000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2950000000, "total_current_assets": 5505000000, "total_assets": 36079000000, "short_term_debt": 1555000000, "long_term_debt": 14560000000, "total_debt": 16115000000, "total_liabilities": 22166000000, "total_equity": 13889000000, "shares_outstanding": 97887000, "goodwill_and_intangibles": 7021000000 }, "cash_flow": { "operating_cash_flow": 809000000, "capital_expenditure": 750000000, "free_cash_flow": 1559000000, "dividends_paid": 468000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64807, "ticker_id": 5881, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "514000000", "ebitda": "993000000", "netIncome": "343000000", "grossProfit": "1141000000", "depreciation": "None", "totalRevenue": "2225000000", "costOfRevenue": "1084000000", "interestIncome": "47000000", "incomeBeforeTax": "392000000", "interestExpense": "122000000", "operatingIncome": "458000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "49000000", "reportedCurrency": "USD", "netInterestIncome": "-75000000", "nonInterestIncome": "None", "operatingExpenses": "683000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1084000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "479000000", "sellingGeneralAndAdministrative": "438000000", "netIncomeFromContinuingOperations": "343000000" }, "balance": { "goodwill": "5633000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "36079000000", "longTermDebt": "14560000000", "shortTermDebt": "1555000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1388000000", "reportedCurrency": "USD", "retainedEarnings": "-5706000000", "totalLiabilities": "22166000000", "otherCurrentAssets": "743000000", "totalCurrentAssets": "5505000000", "currentLongTermDebt": "1204000000", "longTermInvestments": "None", "shortTermInvestments": "723000000", "currentNetReceivables": "1089000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30574000000", "currentAccountsPayable": "1105000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19650000000", "totalShareholderEquity": "13889000000", "capitalLeaseObligations": "3886000000", "otherCurrentLiabilities": "667000000", "totalCurrentLiabilities": "3327000000", "otherNonCurrentLiabilities": "744000000", "totalNonCurrentLiabilities": "18839000000", "cashAndShortTermInvestments": "2950000000", "commonStockSharesOutstanding": "97887000", "intangibleAssetsExcludingGoodwill": "1388000000", "cashAndCashEquivalentsAtCarryingValue": "2950000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "343000000", "profitLoss": "None", "dividendPayout": "468000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "809000000", "capitalExpenditures": "750000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15000000", "cashflowFromInvestment": "-964000000", "stockBasedCompensation": "113000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "468000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "479000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2225000000, "cost_of_revenue": 1084000000, "gross_profit": 1141000000, "research_and_development": null, "selling_general_admin": 438000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 514000000, "depreciation_amortisation": 479000000, "ebitda": 993000000, "interest_expense": 122000000, "interest_income": null, "other_non_operating": null, "pretax_income": 392000000, "tax_provision": 49000000, "effective_tax_rate": null, "net_income": 343000000, "net_income_continuing_ops": 343000000, "net_income_to_common": 343000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2950000000, "short_term_investments": 723000000, "net_receivables": 1089000000, "inventory": null, "other_current_assets": null, "total_current_assets": 5505000000, "net_ppe": null, "goodwill": 5633000000, "intangible_assets": 1388000000, "goodwill_and_intangibles": 7021000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30574000000, "total_assets": 36079000000, "short_term_debt": 1555000000, "accounts_payable": 1105000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3327000000, "long_term_debt": 14560000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18839000000, "total_liabilities": 22166000000, "total_debt": 16115000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5706000000, "total_equity": 13889000000, "shares_outstanding": 97887000, "operating_cash_flow": 809000000, "stock_based_compensation": 113000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 750000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -964000000, "dividends_paid": 468000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15000000, "free_cash_flow": 1559000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "514000000", "ebitda": "993000000", "netIncome": "343000000", "grossProfit": "1141000000", "depreciation": "None", "totalRevenue": "2225000000", "costOfRevenue": "1084000000", "interestIncome": "47000000", "incomeBeforeTax": "392000000", "interestExpense": "122000000", "operatingIncome": "458000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "49000000", "reportedCurrency": "USD", "netInterestIncome": "-75000000", "nonInterestIncome": "None", "operatingExpenses": "683000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1084000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "479000000", "sellingGeneralAndAdministrative": "438000000", "netIncomeFromContinuingOperations": "343000000" }, "balance": { "goodwill": "5633000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "36079000000", "longTermDebt": "14560000000", "shortTermDebt": "1555000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1388000000", "reportedCurrency": "USD", "retainedEarnings": "-5706000000", "totalLiabilities": "22166000000", "otherCurrentAssets": "743000000", "totalCurrentAssets": "5505000000", "currentLongTermDebt": "1204000000", "longTermInvestments": "None", "shortTermInvestments": "723000000", "currentNetReceivables": "1089000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30574000000", "currentAccountsPayable": "1105000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19650000000", "totalShareholderEquity": "13889000000", "capitalLeaseObligations": "3886000000", "otherCurrentLiabilities": "667000000", "totalCurrentLiabilities": "3327000000", "otherNonCurrentLiabilities": "744000000", "totalNonCurrentLiabilities": "18839000000", "cashAndShortTermInvestments": "2950000000", "commonStockSharesOutstanding": "97887000", "intangibleAssetsExcludingGoodwill": "1388000000", "cashAndCashEquivalentsAtCarryingValue": "2950000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "343000000", "profitLoss": "None", "dividendPayout": "468000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "809000000", "capitalExpenditures": "750000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15000000", "cashflowFromInvestment": "-964000000", "stockBasedCompensation": "113000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "468000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "479000000", "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": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "income_statement": { "revenue": 2261000000, "cost_of_revenue": 1196000000, "gross_profit": 1065000000, "ebit": 126000000, "ebitda": 624000000, "pretax_income": -269000000, "tax_provision": 14000000, "net_income": -14000000, "net_income_to_common": -14000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3081000000, "total_current_assets": 5447000000, "total_assets": 35085000000, "short_term_debt": 1537000000, "long_term_debt": 14007000000, "total_debt": 15544000000, "total_liabilities": 21533000000, "total_equity": 13528000000, "shares_outstanding": 96849000, "goodwill_and_intangibles": 6921000000 }, "cash_flow": { "operating_cash_flow": 981000000, "capital_expenditure": 987000000, "free_cash_flow": 1968000000, "dividends_paid": 413000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64808, "ticker_id": 5881, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "126000000", "ebitda": "624000000", "netIncome": "-14000000", "grossProfit": "1065000000", "depreciation": "None", "totalRevenue": "2261000000", "costOfRevenue": "1196000000", "interestIncome": "49000000", "incomeBeforeTax": "-269000000", "interestExpense": "126000000", "operatingIncome": "103000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-77000000", "nonInterestIncome": "None", "operatingExpenses": "962000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1196000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "498000000", "sellingGeneralAndAdministrative": "451000000", "netIncomeFromContinuingOperations": "-14000000" }, "balance": { "goodwill": "5504000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "35085000000", "longTermDebt": "14007000000", "shortTermDebt": "1537000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1417000000", "reportedCurrency": "USD", "retainedEarnings": "-5593000000", "totalLiabilities": "21533000000", "otherCurrentAssets": "459000000", "totalCurrentAssets": "5447000000", "currentLongTermDebt": "1204000000", "longTermInvestments": "519000000", "shortTermInvestments": "527000000", "currentNetReceivables": "1380000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29638000000", "currentAccountsPayable": "133000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18961000000", "totalShareholderEquity": "13528000000", "capitalLeaseObligations": "3750000000", "otherCurrentLiabilities": "1344000000", "totalCurrentLiabilities": "3349000000", "otherNonCurrentLiabilities": "62000000", "totalNonCurrentLiabilities": "18184000000", "cashAndShortTermInvestments": "3081000000", "commonStockSharesOutstanding": "96849000", "intangibleAssetsExcludingGoodwill": "1417000000", "cashAndCashEquivalentsAtCarryingValue": "3081000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14000000", "profitLoss": "None", "dividendPayout": "413000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "981000000", "capitalExpenditures": "987000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "478000000", "cashflowFromInvestment": "-1111000000", "stockBasedCompensation": "114000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "413000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "498000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2261000000, "cost_of_revenue": 1196000000, "gross_profit": 1065000000, "research_and_development": null, "selling_general_admin": 451000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 126000000, "depreciation_amortisation": 498000000, "ebitda": 624000000, "interest_expense": 126000000, "interest_income": null, "other_non_operating": null, "pretax_income": -269000000, "tax_provision": 14000000, "effective_tax_rate": null, "net_income": -14000000, "net_income_continuing_ops": -14000000, "net_income_to_common": -14000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3081000000, "short_term_investments": 527000000, "net_receivables": 1380000000, "inventory": null, "other_current_assets": null, "total_current_assets": 5447000000, "net_ppe": null, "goodwill": 5504000000, "intangible_assets": 1417000000, "goodwill_and_intangibles": 6921000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29638000000, "total_assets": 35085000000, "short_term_debt": 1537000000, "accounts_payable": 133000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3349000000, "long_term_debt": 14007000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18184000000, "total_liabilities": 21533000000, "total_debt": 15544000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5593000000, "total_equity": 13528000000, "shares_outstanding": 96849000, "operating_cash_flow": 981000000, "stock_based_compensation": 114000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 987000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1111000000, "dividends_paid": 413000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 478000000, "free_cash_flow": 1968000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "126000000", "ebitda": "624000000", "netIncome": "-14000000", "grossProfit": "1065000000", "depreciation": "None", "totalRevenue": "2261000000", "costOfRevenue": "1196000000", "interestIncome": "49000000", "incomeBeforeTax": "-269000000", "interestExpense": "126000000", "operatingIncome": "103000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-77000000", "nonInterestIncome": "None", "operatingExpenses": "962000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1196000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "498000000", "sellingGeneralAndAdministrative": "451000000", "netIncomeFromContinuingOperations": "-14000000" }, "balance": { "goodwill": "5504000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "35085000000", "longTermDebt": "14007000000", "shortTermDebt": "1537000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1417000000", "reportedCurrency": "USD", "retainedEarnings": "-5593000000", "totalLiabilities": "21533000000", "otherCurrentAssets": "459000000", "totalCurrentAssets": "5447000000", "currentLongTermDebt": "1204000000", "longTermInvestments": "519000000", "shortTermInvestments": "527000000", "currentNetReceivables": "1380000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29638000000", "currentAccountsPayable": "133000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18961000000", "totalShareholderEquity": "13528000000", "capitalLeaseObligations": "3750000000", "otherCurrentLiabilities": "1344000000", "totalCurrentLiabilities": "3349000000", "otherNonCurrentLiabilities": "62000000", "totalNonCurrentLiabilities": "18184000000", "cashAndShortTermInvestments": "3081000000", "commonStockSharesOutstanding": "96849000", "intangibleAssetsExcludingGoodwill": "1417000000", "cashAndCashEquivalentsAtCarryingValue": "3081000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14000000", "profitLoss": "None", "dividendPayout": "413000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "981000000", "capitalExpenditures": "987000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "478000000", "cashflowFromInvestment": "-1111000000", "stockBasedCompensation": "114000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "413000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "498000000", "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": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "income_statement": { "revenue": 2201000000, "cost_of_revenue": 1098000000, "gross_profit": 1103000000, "ebit": 467000000, "ebitda": 963000000, "pretax_income": 350000000, "tax_provision": 54000000, "net_income": 297000000, "net_income_to_common": 297000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2776000000, "total_current_assets": 5055000000, "total_assets": 35438000000, "short_term_debt": 2554000000, "long_term_debt": 13075000000, "total_debt": 15629000000, "total_liabilities": 21826000000, "total_equity": 13588000000, "shares_outstanding": 96488000, "goodwill_and_intangibles": 7312000000 }, "cash_flow": { "operating_cash_flow": 758000000, "capital_expenditure": 724000000, "free_cash_flow": 1482000000, "dividends_paid": 413000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64810, "ticker_id": 5881, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "467000000", "ebitda": "963000000", "netIncome": "297000000", "grossProfit": "1103000000", "depreciation": "None", "totalRevenue": "2201000000", "costOfRevenue": "1098000000", "interestIncome": "35000000", "incomeBeforeTax": "350000000", "interestExpense": "117000000", "operatingIncome": "425000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "54000000", "reportedCurrency": "USD", "netInterestIncome": "-82000000", "nonInterestIncome": "None", "operatingExpenses": "678000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1098000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "496000000", "sellingGeneralAndAdministrative": "434000000", "netIncomeFromContinuingOperations": "296000000" }, "balance": { "goodwill": "5768000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "35438000000", "longTermDebt": "13075000000", "shortTermDebt": "2554000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1544000000", "reportedCurrency": "USD", "retainedEarnings": "-5158000000", "totalLiabilities": "21826000000", "otherCurrentAssets": "705000000", "totalCurrentAssets": "5055000000", "currentLongTermDebt": "2203000000", "longTermInvestments": "None", "shortTermInvestments": "451000000", "currentNetReceivables": "1123000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30383000000", "currentAccountsPayable": "1125000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19188000000", "totalShareholderEquity": "13588000000", "capitalLeaseObligations": "3910000000", "otherCurrentLiabilities": "691000000", "totalCurrentLiabilities": "4370000000", "otherNonCurrentLiabilities": "822000000", "totalNonCurrentLiabilities": "17456000000", "cashAndShortTermInvestments": "2776000000", "commonStockSharesOutstanding": "96488000", "intangibleAssetsExcludingGoodwill": "1544000000", "cashAndCashEquivalentsAtCarryingValue": "2776000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "296000000", "profitLoss": "None", "dividendPayout": "413000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "758000000", "capitalExpenditures": "724000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1348000000", "cashflowFromInvestment": "-1365000000", "stockBasedCompensation": "122000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "413000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "496000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2201000000, "cost_of_revenue": 1098000000, "gross_profit": 1103000000, "research_and_development": null, "selling_general_admin": 434000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 467000000, "depreciation_amortisation": 496000000, "ebitda": 963000000, "interest_expense": 117000000, "interest_income": null, "other_non_operating": null, "pretax_income": 350000000, "tax_provision": 54000000, "effective_tax_rate": null, "net_income": 297000000, "net_income_continuing_ops": 296000000, "net_income_to_common": 297000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2776000000, "short_term_investments": 451000000, "net_receivables": 1123000000, "inventory": null, "other_current_assets": null, "total_current_assets": 5055000000, "net_ppe": null, "goodwill": 5768000000, "intangible_assets": 1544000000, "goodwill_and_intangibles": 7312000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30383000000, "total_assets": 35438000000, "short_term_debt": 2554000000, "accounts_payable": 1125000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4370000000, "long_term_debt": 13075000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17456000000, "total_liabilities": 21826000000, "total_debt": 15629000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5158000000, "total_equity": 13588000000, "shares_outstanding": 96488000, "operating_cash_flow": 758000000, "stock_based_compensation": 122000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 724000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1365000000, "dividends_paid": 413000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1348000000, "free_cash_flow": 1482000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "467000000", "ebitda": "963000000", "netIncome": "297000000", "grossProfit": "1103000000", "depreciation": "None", "totalRevenue": "2201000000", "costOfRevenue": "1098000000", "interestIncome": "35000000", "incomeBeforeTax": "350000000", "interestExpense": "117000000", "operatingIncome": "425000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "54000000", "reportedCurrency": "USD", "netInterestIncome": "-82000000", "nonInterestIncome": "None", "operatingExpenses": "678000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1098000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "496000000", "sellingGeneralAndAdministrative": "434000000", "netIncomeFromContinuingOperations": "296000000" }, "balance": { "goodwill": "5768000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "35438000000", "longTermDebt": "13075000000", "shortTermDebt": "2554000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1544000000", "reportedCurrency": "USD", "retainedEarnings": "-5158000000", "totalLiabilities": "21826000000", "otherCurrentAssets": "705000000", "totalCurrentAssets": "5055000000", "currentLongTermDebt": "2203000000", "longTermInvestments": "None", "shortTermInvestments": "451000000", "currentNetReceivables": "1123000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30383000000", "currentAccountsPayable": "1125000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19188000000", "totalShareholderEquity": "13588000000", "capitalLeaseObligations": "3910000000", "otherCurrentLiabilities": "691000000", "totalCurrentLiabilities": "4370000000", "otherNonCurrentLiabilities": "822000000", "totalNonCurrentLiabilities": "17456000000", "cashAndShortTermInvestments": "2776000000", "commonStockSharesOutstanding": "96488000", "intangibleAssetsExcludingGoodwill": "1544000000", "cashAndCashEquivalentsAtCarryingValue": "2776000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "296000000", "profitLoss": "None", "dividendPayout": "413000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "758000000", "capitalExpenditures": "724000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1348000000", "cashflowFromInvestment": "-1365000000", "stockBasedCompensation": "122000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "413000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "496000000", "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": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "income_statement": { "revenue": 2159000000, "cost_of_revenue": 1082000000, "gross_profit": 1077000000, "ebit": 458000000, "ebitda": 947000000, "pretax_income": 348000000, "tax_provision": 47000000, "net_income": 301000000, "net_income_to_common": 301000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1993000000, "total_current_assets": 3729000000, "total_assets": 32854000000, "short_term_debt": 1279000000, "long_term_debt": 13336000000, "total_debt": 14615000000, "total_liabilities": 20551000000, "total_equity": 12278000000, "shares_outstanding": 95166000, "goodwill_and_intangibles": 7195000000 }, "cash_flow": { "operating_cash_flow": 912000000, "capital_expenditure": 648000000, "free_cash_flow": 1560000000, "dividends_paid": 405000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64811, "ticker_id": 5881, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "458000000", "ebitda": "947000000", "netIncome": "301000000", "grossProfit": "1077000000", "depreciation": "None", "totalRevenue": "2159000000", "costOfRevenue": "1082000000", "interestIncome": "29000000", "incomeBeforeTax": "348000000", "interestExpense": "110000000", "operatingIncome": "436000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "47000000", "reportedCurrency": "USD", "netInterestIncome": "-81000000", "nonInterestIncome": "None", "operatingExpenses": "641000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1082000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "489000000", "sellingGeneralAndAdministrative": "437000000", "netIncomeFromContinuingOperations": "301000000" }, "balance": { "goodwill": "5622000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "32854000000", "longTermDebt": "13336000000", "shortTermDebt": "1279000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1573000000", "reportedCurrency": "USD", "retainedEarnings": "-5048000000", "totalLiabilities": "20551000000", "otherCurrentAssets": "612000000", "totalCurrentAssets": "3729000000", "currentLongTermDebt": "1005000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1124000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29125000000", "currentAccountsPayable": "1139000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17975000000", "totalShareholderEquity": "12278000000", "capitalLeaseObligations": "3634000000", "otherCurrentLiabilities": "650000000", "totalCurrentLiabilities": "3068000000", "otherNonCurrentLiabilities": "787000000", "totalNonCurrentLiabilities": "17483000000", "cashAndShortTermInvestments": "1993000000", "commonStockSharesOutstanding": "95166000", "intangibleAssetsExcludingGoodwill": "1573000000", "cashAndCashEquivalentsAtCarryingValue": "1993000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "301000000", "profitLoss": "None", "dividendPayout": "405000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "912000000", "capitalExpenditures": "648000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "294000000", "cashflowFromInvestment": "-734000000", "stockBasedCompensation": "125000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "405000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "490000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2159000000, "cost_of_revenue": 1082000000, "gross_profit": 1077000000, "research_and_development": null, "selling_general_admin": 437000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 458000000, "depreciation_amortisation": 489000000, "ebitda": 947000000, "interest_expense": 110000000, "interest_income": null, "other_non_operating": null, "pretax_income": 348000000, "tax_provision": 47000000, "effective_tax_rate": null, "net_income": 301000000, "net_income_continuing_ops": 301000000, "net_income_to_common": 301000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1993000000, "short_term_investments": null, "net_receivables": 1124000000, "inventory": null, "other_current_assets": null, "total_current_assets": 3729000000, "net_ppe": null, "goodwill": 5622000000, "intangible_assets": 1573000000, "goodwill_and_intangibles": 7195000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29125000000, "total_assets": 32854000000, "short_term_debt": 1279000000, "accounts_payable": 1139000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3068000000, "long_term_debt": 13336000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17483000000, "total_liabilities": 20551000000, "total_debt": 14615000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5048000000, "total_equity": 12278000000, "shares_outstanding": 95166000, "operating_cash_flow": 912000000, "stock_based_compensation": 125000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 648000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -734000000, "dividends_paid": 405000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 294000000, "free_cash_flow": 1560000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "458000000", "ebitda": "947000000", "netIncome": "301000000", "grossProfit": "1077000000", "depreciation": "None", "totalRevenue": "2159000000", "costOfRevenue": "1082000000", "interestIncome": "29000000", "incomeBeforeTax": "348000000", "interestExpense": "110000000", "operatingIncome": "436000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "47000000", "reportedCurrency": "USD", "netInterestIncome": "-81000000", "nonInterestIncome": "None", "operatingExpenses": "641000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1082000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "489000000", "sellingGeneralAndAdministrative": "437000000", "netIncomeFromContinuingOperations": "301000000" }, "balance": { "goodwill": "5622000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "32854000000", "longTermDebt": "13336000000", "shortTermDebt": "1279000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1573000000", "reportedCurrency": "USD", "retainedEarnings": "-5048000000", "totalLiabilities": "20551000000", "otherCurrentAssets": "612000000", "totalCurrentAssets": "3729000000", "currentLongTermDebt": "1005000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1124000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29125000000", "currentAccountsPayable": "1139000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17975000000", "totalShareholderEquity": "12278000000", "capitalLeaseObligations": "3634000000", "otherCurrentLiabilities": "650000000", "totalCurrentLiabilities": "3068000000", "otherNonCurrentLiabilities": "787000000", "totalNonCurrentLiabilities": "17483000000", "cashAndShortTermInvestments": "1993000000", "commonStockSharesOutstanding": "95166000", "intangibleAssetsExcludingGoodwill": "1573000000", "cashAndCashEquivalentsAtCarryingValue": "1993000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "301000000", "profitLoss": "None", "dividendPayout": "405000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "912000000", "capitalExpenditures": "648000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "294000000", "cashflowFromInvestment": "-734000000", "stockBasedCompensation": "125000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "405000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "490000000", "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": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "income_statement": { "revenue": 2127000000, "cost_of_revenue": 1091000000, "gross_profit": 1036000000, "ebit": 381000000, "ebitda": 907000000, "pretax_income": 277000000, "tax_provision": 46000000, "net_income": 231000000, "net_income_to_common": 231000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1527000000, "total_current_assets": 3167000000, "total_assets": 31937000000, "short_term_debt": 1307000000, "long_term_debt": 12632000000, "total_debt": 13939000000, "total_liabilities": 19613000000, "total_equity": 12299000000, "shares_outstanding": 95156000, "goodwill_and_intangibles": 7245000000 }, "cash_flow": { "operating_cash_flow": 598000000, "capital_expenditure": 707000000, "free_cash_flow": 1305000000, "dividends_paid": 412000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64812, "ticker_id": 5881, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "381000000", "ebitda": "907000000", "netIncome": "231000000", "grossProfit": "1036000000", "depreciation": "None", "totalRevenue": "2127000000", "costOfRevenue": "1091000000", "interestIncome": "24000000", "incomeBeforeTax": "277000000", "interestExpense": "104000000", "operatingIncome": "364000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "46000000", "reportedCurrency": "USD", "netInterestIncome": "-80000000", "nonInterestIncome": "None", "operatingExpenses": "672000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1091000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "526000000", "sellingGeneralAndAdministrative": "444000000", "netIncomeFromContinuingOperations": "231000000" }, "balance": { "goodwill": "5621000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "31937000000", "longTermDebt": "12632000000", "shortTermDebt": "1307000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1624000000", "reportedCurrency": "USD", "retainedEarnings": "-4932000000", "totalLiabilities": "19613000000", "otherCurrentAssets": "561000000", "totalCurrentAssets": "3167000000", "currentLongTermDebt": "1006000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1079000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28770000000", "currentAccountsPayable": "1077000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17277000000", "totalShareholderEquity": "12299000000", "capitalLeaseObligations": "3639000000", "otherCurrentLiabilities": "507000000", "totalCurrentLiabilities": "2891000000", "otherNonCurrentLiabilities": "752000000", "totalNonCurrentLiabilities": "16722000000", "cashAndShortTermInvestments": "1527000000", "commonStockSharesOutstanding": "95156000", "intangibleAssetsExcludingGoodwill": "1624000000", "cashAndCashEquivalentsAtCarryingValue": "1527000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "231000000", "profitLoss": "None", "dividendPayout": "412000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "598000000", "capitalExpenditures": "707000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-397000000", "cashflowFromInvestment": "-727000000", "stockBasedCompensation": "101000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "412000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "525000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2127000000, "cost_of_revenue": 1091000000, "gross_profit": 1036000000, "research_and_development": null, "selling_general_admin": 444000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 381000000, "depreciation_amortisation": 526000000, "ebitda": 907000000, "interest_expense": 104000000, "interest_income": null, "other_non_operating": null, "pretax_income": 277000000, "tax_provision": 46000000, "effective_tax_rate": null, "net_income": 231000000, "net_income_continuing_ops": 231000000, "net_income_to_common": 231000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1527000000, "short_term_investments": null, "net_receivables": 1079000000, "inventory": null, "other_current_assets": null, "total_current_assets": 3167000000, "net_ppe": null, "goodwill": 5621000000, "intangible_assets": 1624000000, "goodwill_and_intangibles": 7245000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 28770000000, "total_assets": 31937000000, "short_term_debt": 1307000000, "accounts_payable": 1077000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2891000000, "long_term_debt": 12632000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16722000000, "total_liabilities": 19613000000, "total_debt": 13939000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4932000000, "total_equity": 12299000000, "shares_outstanding": 95156000, "operating_cash_flow": 598000000, "stock_based_compensation": 101000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 707000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -727000000, "dividends_paid": 412000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -397000000, "free_cash_flow": 1305000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "381000000", "ebitda": "907000000", "netIncome": "231000000", "grossProfit": "1036000000", "depreciation": "None", "totalRevenue": "2127000000", "costOfRevenue": "1091000000", "interestIncome": "24000000", "incomeBeforeTax": "277000000", "interestExpense": "104000000", "operatingIncome": "364000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "46000000", "reportedCurrency": "USD", "netInterestIncome": "-80000000", "nonInterestIncome": "None", "operatingExpenses": "672000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1091000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "526000000", "sellingGeneralAndAdministrative": "444000000", "netIncomeFromContinuingOperations": "231000000" }, "balance": { "goodwill": "5621000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "31937000000", "longTermDebt": "12632000000", "shortTermDebt": "1307000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1624000000", "reportedCurrency": "USD", "retainedEarnings": "-4932000000", "totalLiabilities": "19613000000", "otherCurrentAssets": "561000000", "totalCurrentAssets": "3167000000", "currentLongTermDebt": "1006000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1079000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28770000000", "currentAccountsPayable": "1077000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17277000000", "totalShareholderEquity": "12299000000", "capitalLeaseObligations": "3639000000", "otherCurrentLiabilities": "507000000", "totalCurrentLiabilities": "2891000000", "otherNonCurrentLiabilities": "752000000", "totalNonCurrentLiabilities": "16722000000", "cashAndShortTermInvestments": "1527000000", "commonStockSharesOutstanding": "95156000", "intangibleAssetsExcludingGoodwill": "1624000000", "cashAndCashEquivalentsAtCarryingValue": "1527000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "231000000", "profitLoss": "None", "dividendPayout": "412000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "598000000", "capitalExpenditures": "707000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-397000000", "cashflowFromInvestment": "-727000000", "stockBasedCompensation": "101000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "412000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "525000000", "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": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "income_statement": { "revenue": 2110489000, "cost_of_revenue": 1091776000, "gross_profit": 1018713000, "ebit": 373485000, "ebitda": 836948000, "pretax_income": 270302000, "tax_provision": 42825000, "net_income": 227568000, "net_income_to_common": 227568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2096000000, "total_current_assets": 3568000000, "total_assets": 32651000000, "short_term_debt": 1275000000, "long_term_debt": 12725609000, "total_debt": 14000609000, "total_liabilities": 20137000000, "total_equity": 12489000000, "shares_outstanding": 94667000, "goodwill_and_intangibles": 7442000000 }, "cash_flow": { "operating_cash_flow": 1026289000, "capital_expenditure": 995720000, "free_cash_flow": 2022009000, "dividends_paid": 403176000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64813, "ticker_id": 5881, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "373485000", "ebitda": "836948000", "netIncome": "227568000", "grossProfit": "1018713000", "depreciation": "None", "totalRevenue": "2110489000", "costOfRevenue": "1091776000", "interestIncome": "28225000", "incomeBeforeTax": "270302000", "interestExpense": "103183000", "operatingIncome": "346416000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "42825000", "reportedCurrency": "USD", "netInterestIncome": "-74958000", "nonInterestIncome": "None", "operatingExpenses": "672297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1091776000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "463463000", "sellingGeneralAndAdministrative": "448849000", "netIncomeFromContinuingOperations": "227477000" }, "balance": { "goodwill": "5737000000", "inventory": "3567697000", "commonStock": "95000", "currentDebt": "None", "investments": "None", "totalAssets": "32651000000", "longTermDebt": "12725609000", "shortTermDebt": "1275000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1705000000", "reportedCurrency": "USD", "retainedEarnings": "-4761000000", "totalLiabilities": "20137000000", "otherCurrentAssets": "169000000", "totalCurrentAssets": "3568000000", "currentLongTermDebt": "1006285000", "longTermInvestments": "468231000", "shortTermInvestments": "43995000", "currentNetReceivables": "1303000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29083000000", "currentAccountsPayable": "162000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17454000000", "totalShareholderEquity": "12489000000", "capitalLeaseObligations": "3723219000", "otherCurrentLiabilities": "1423166000", "totalCurrentLiabilities": "3162000000", "otherNonCurrentLiabilities": "61315000", "totalNonCurrentLiabilities": "16975000000", "cashAndShortTermInvestments": "2096000000", "commonStockSharesOutstanding": "94667000", "intangibleAssetsExcludingGoodwill": "1705000000", "cashAndCashEquivalentsAtCarryingValue": "2096000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227568000", "profitLoss": "None", "dividendPayout": "403176000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-6323000", "operatingCashflow": "1026289000", "capitalExpenditures": "995720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49081000", "cashflowFromInvestment": "-1281362000", "stockBasedCompensation": "105829000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "403176000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-784654000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "462367000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2110489000, "cost_of_revenue": 1091776000, "gross_profit": 1018713000, "research_and_development": null, "selling_general_admin": 448849000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 373485000, "depreciation_amortisation": 463463000, "ebitda": 836948000, "interest_expense": 103183000, "interest_income": null, "other_non_operating": null, "pretax_income": 270302000, "tax_provision": 42825000, "effective_tax_rate": null, "net_income": 227568000, "net_income_continuing_ops": 227477000, "net_income_to_common": 227568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2096000000, "short_term_investments": 43995000, "net_receivables": 1303000000, "inventory": 3567697000, "other_current_assets": null, "total_current_assets": 3568000000, "net_ppe": null, "goodwill": 5737000000, "intangible_assets": 1705000000, "goodwill_and_intangibles": 7442000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29083000000, "total_assets": 32651000000, "short_term_debt": 1275000000, "accounts_payable": 162000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3162000000, "long_term_debt": 12725609000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16975000000, "total_liabilities": 20137000000, "total_debt": 14000609000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4761000000, "total_equity": 12489000000, "shares_outstanding": 94667000, "operating_cash_flow": 1026289000, "stock_based_compensation": 105829000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 995720000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1281362000, "dividends_paid": 403176000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49081000, "free_cash_flow": 2022009000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "373485000", "ebitda": "836948000", "netIncome": "227568000", "grossProfit": "1018713000", "depreciation": "None", "totalRevenue": "2110489000", "costOfRevenue": "1091776000", "interestIncome": "28225000", "incomeBeforeTax": "270302000", "interestExpense": "103183000", "operatingIncome": "346416000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "42825000", "reportedCurrency": "USD", "netInterestIncome": "-74958000", "nonInterestIncome": "None", "operatingExpenses": "672297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1091776000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "463463000", "sellingGeneralAndAdministrative": "448849000", "netIncomeFromContinuingOperations": "227477000" }, "balance": { "goodwill": "5737000000", "inventory": "3567697000", "commonStock": "95000", "currentDebt": "None", "investments": "None", "totalAssets": "32651000000", "longTermDebt": "12725609000", "shortTermDebt": "1275000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1705000000", "reportedCurrency": "USD", "retainedEarnings": "-4761000000", "totalLiabilities": "20137000000", "otherCurrentAssets": "169000000", "totalCurrentAssets": "3568000000", "currentLongTermDebt": "1006285000", "longTermInvestments": "468231000", "shortTermInvestments": "43995000", "currentNetReceivables": "1303000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29083000000", "currentAccountsPayable": "162000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17454000000", "totalShareholderEquity": "12489000000", "capitalLeaseObligations": "3723219000", "otherCurrentLiabilities": "1423166000", "totalCurrentLiabilities": "3162000000", "otherNonCurrentLiabilities": "61315000", "totalNonCurrentLiabilities": "16975000000", "cashAndShortTermInvestments": "2096000000", "commonStockSharesOutstanding": "94667000", "intangibleAssetsExcludingGoodwill": "1705000000", "cashAndCashEquivalentsAtCarryingValue": "2096000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227568000", "profitLoss": "None", "dividendPayout": "403176000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-6323000", "operatingCashflow": "1026289000", "capitalExpenditures": "995720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49081000", "cashflowFromInvestment": "-1281362000", "stockBasedCompensation": "105829000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "403176000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-784654000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "462367000", "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": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "income_statement": { "revenue": 2061030000, "cost_of_revenue": 1069000000, "gross_profit": 992000000, "ebit": 398000000, "ebitda": 861000000, "pretax_income": 296000000, "tax_provision": 20000000, "net_income": 275794000, "net_income_to_common": 275794000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2357497000, "total_current_assets": 3885380000, "total_assets": 31684602000, "short_term_debt": 277207000, "long_term_debt": 13582847000, "total_debt": 13860054000, "total_liabilities": 19773043000, "total_equity": 11886884000, "shares_outstanding": 94168000, "goodwill_and_intangibles": 7319662000 }, "cash_flow": { "operating_cash_flow": 785175000, "capital_expenditure": 617539000, "free_cash_flow": 1402714000, "dividends_paid": 324587000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64815, "ticker_id": 5881, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "398000000", "ebitda": "861000000", "netIncome": "275794000", "grossProfit": "992000000", "depreciation": "None", "totalRevenue": "2061030000", "costOfRevenue": "1069000000", "interestIncome": "23111000", "incomeBeforeTax": "296000000", "interestExpense": "102000000", "operatingIncome": "381000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "20000000", "reportedCurrency": "USD", "netInterestIncome": "-78274000", "nonInterestIncome": "None", "operatingExpenses": "611000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1069000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "463000000", "sellingGeneralAndAdministrative": "404000000", "netIncomeFromContinuingOperations": "275760000" }, "balance": { "goodwill": "5589124000", "inventory": "None", "commonStock": "94000", "currentDebt": "None", "investments": "None", "totalAssets": "31684602000", "longTermDebt": "13582847000", "shortTermDebt": "277207000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1730538000", "reportedCurrency": "USD", "retainedEarnings": "-4581151000", "totalLiabilities": "19773043000", "otherCurrentAssets": "497189000", "totalCurrentAssets": "3885380000", "currentLongTermDebt": "8211000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1030694000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27799222000", "currentAccountsPayable": "1058235000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18886588000", "shortLongTermDebtTotal": "17381288000", "totalShareholderEquity": "11886884000", "capitalLeaseObligations": "3790230000", "otherCurrentLiabilities": "558249000", "totalCurrentLiabilities": "1893691000", "otherNonCurrentLiabilities": "775271000", "totalNonCurrentLiabilities": "17879352000", "cashAndShortTermInvestments": "2357497000", "commonStockSharesOutstanding": "94168000", "intangibleAssetsExcludingGoodwill": "1730538000", "cashAndCashEquivalentsAtCarryingValue": "2357497000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "275760000", "profitLoss": "None", "dividendPayout": "324587000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6323000", "operatingCashflow": "785175000", "capitalExpenditures": "617539000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17942000", "cashflowFromInvestment": "-752417000", "stockBasedCompensation": "98446000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "324587000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42420000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "466613000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2061030000, "cost_of_revenue": 1069000000, "gross_profit": 992000000, "research_and_development": null, "selling_general_admin": 404000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 398000000, "depreciation_amortisation": 463000000, "ebitda": 861000000, "interest_expense": 102000000, "interest_income": null, "other_non_operating": null, "pretax_income": 296000000, "tax_provision": 20000000, "effective_tax_rate": null, "net_income": 275794000, "net_income_continuing_ops": 275760000, "net_income_to_common": 275794000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2357497000, "short_term_investments": null, "net_receivables": 1030694000, "inventory": null, "other_current_assets": null, "total_current_assets": 3885380000, "net_ppe": null, "goodwill": 5589124000, "intangible_assets": 1730538000, "goodwill_and_intangibles": 7319662000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27799222000, "total_assets": 31684602000, "short_term_debt": 277207000, "accounts_payable": 1058235000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1893691000, "long_term_debt": 13582847000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17879352000, "total_liabilities": 19773043000, "total_debt": 13860054000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4581151000, "total_equity": 11886884000, "shares_outstanding": 94168000, "operating_cash_flow": 785175000, "stock_based_compensation": 98446000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 617539000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -752417000, "dividends_paid": 324587000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17942000, "free_cash_flow": 1402714000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "398000000", "ebitda": "861000000", "netIncome": "275794000", "grossProfit": "992000000", "depreciation": "None", "totalRevenue": "2061030000", "costOfRevenue": "1069000000", "interestIncome": "23111000", "incomeBeforeTax": "296000000", "interestExpense": "102000000", "operatingIncome": "381000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "20000000", "reportedCurrency": "USD", "netInterestIncome": "-78274000", "nonInterestIncome": "None", "operatingExpenses": "611000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1069000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "463000000", "sellingGeneralAndAdministrative": "404000000", "netIncomeFromContinuingOperations": "275760000" }, "balance": { "goodwill": "5589124000", "inventory": "None", "commonStock": "94000", "currentDebt": "None", "investments": "None", "totalAssets": "31684602000", "longTermDebt": "13582847000", "shortTermDebt": "277207000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1730538000", "reportedCurrency": "USD", "retainedEarnings": "-4581151000", "totalLiabilities": "19773043000", "otherCurrentAssets": "497189000", "totalCurrentAssets": "3885380000", "currentLongTermDebt": "8211000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1030694000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27799222000", "currentAccountsPayable": "1058235000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18886588000", "shortLongTermDebtTotal": "17381288000", "totalShareholderEquity": "11886884000", "capitalLeaseObligations": "3790230000", "otherCurrentLiabilities": "558249000", "totalCurrentLiabilities": "1893691000", "otherNonCurrentLiabilities": "775271000", "totalNonCurrentLiabilities": "17879352000", "cashAndShortTermInvestments": "2357497000", "commonStockSharesOutstanding": "94168000", "intangibleAssetsExcludingGoodwill": "1730538000", "cashAndCashEquivalentsAtCarryingValue": "2357497000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "275760000", "profitLoss": "None", "dividendPayout": "324587000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6323000", "operatingCashflow": "785175000", "capitalExpenditures": "617539000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17942000", "cashflowFromInvestment": "-752417000", "stockBasedCompensation": "98446000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "324587000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42420000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "466613000", "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": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "income_statement": { "revenue": 2018408000, "cost_of_revenue": 1061000000, "gross_profit": 958000000, "ebit": 344000000, "ebitda": 806000000, "pretax_income": 244000000, "tax_provision": 37000000, "net_income": 207000000, "net_income_to_common": 207000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2342177000, "total_current_assets": 3744016000, "total_assets": 31566945000, "short_term_debt": 299634000, "long_term_debt": 13338742000, "total_debt": 13638376000, "total_liabilities": 19517945000, "total_equity": 12024109000, "shares_outstanding": 93857000, "goodwill_and_intangibles": 7539495000 }, "cash_flow": { "operating_cash_flow": 741298000, "capital_expenditure": 638159000, "free_cash_flow": 1379457000, "dividends_paid": 320243000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64816, "ticker_id": 5881, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:10.172170+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "344000000", "ebitda": "806000000", "netIncome": "207000000", "grossProfit": "958000000", "depreciation": "None", "totalRevenue": "2018408000", "costOfRevenue": "1061000000", "interestIncome": "23503000", "incomeBeforeTax": "244000000", "interestExpense": "100000000", "operatingIncome": "332000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "37000000", "reportedCurrency": "USD", "netInterestIncome": "-76470000", "nonInterestIncome": "None", "operatingExpenses": "626000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11985000", "costofGoodsAndServicesSold": "1061000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "462000000", "sellingGeneralAndAdministrative": "406000000", "netIncomeFromContinuingOperations": "207013000" }, "balance": { "goodwill": "5732010000", "inventory": "1", "commonStock": "94000", "currentDebt": "None", "investments": "None", "totalAssets": "31566945000", "longTermDebt": "13338742000", "shortTermDebt": "299634000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1807485000", "reportedCurrency": "USD", "retainedEarnings": "-4532599000", "totalLiabilities": "19517945000", "otherCurrentAssets": "395723000", "totalCurrentAssets": "3744016000", "currentLongTermDebt": "8419000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1006116000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27822929000", "currentAccountsPayable": "1023031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17267282000", "shortLongTermDebtTotal": "17177804000", "totalShareholderEquity": "12024109000", "capitalLeaseObligations": "3830643000", "otherCurrentLiabilities": "531563000", "totalCurrentLiabilities": "1854228000", "otherNonCurrentLiabilities": "785547000", "totalNonCurrentLiabilities": "17663717000", "cashAndShortTermInvestments": "2342177000", "commonStockSharesOutstanding": "93857000", "intangibleAssetsExcludingGoodwill": "1807485000", "cashAndCashEquivalentsAtCarryingValue": "2342177000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "207013000", "profitLoss": "None", "dividendPayout": "320243000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-88632000", "operatingCashflow": "741298000", "capitalExpenditures": "638159000", "changeInReceivables": "-99164000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-327227000", "cashflowFromInvestment": "-668449000", "stockBasedCompensation": "104546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "320243000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-254378000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "459746000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2018408000, "cost_of_revenue": 1061000000, "gross_profit": 958000000, "research_and_development": null, "selling_general_admin": 406000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 344000000, "depreciation_amortisation": 462000000, "ebitda": 806000000, "interest_expense": 100000000, "interest_income": null, "other_non_operating": null, "pretax_income": 244000000, "tax_provision": 37000000, "effective_tax_rate": null, "net_income": 207000000, "net_income_continuing_ops": 207013000, "net_income_to_common": 207000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2342177000, "short_term_investments": null, "net_receivables": 1006116000, "inventory": 1, "other_current_assets": null, "total_current_assets": 3744016000, "net_ppe": null, "goodwill": 5732010000, "intangible_assets": 1807485000, "goodwill_and_intangibles": 7539495000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27822929000, "total_assets": 31566945000, "short_term_debt": 299634000, "accounts_payable": 1023031000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1854228000, "long_term_debt": 13338742000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17663717000, "total_liabilities": 19517945000, "total_debt": 13638376000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4532599000, "total_equity": 12024109000, "shares_outstanding": 93857000, "operating_cash_flow": 741298000, "stock_based_compensation": 104546000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 638159000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -668449000, "dividends_paid": 320243000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -327227000, "free_cash_flow": 1379457000, "net_change_in_cash": -254378000 }, "raw_data": { "income": { "ebit": "344000000", "ebitda": "806000000", "netIncome": "207000000", "grossProfit": "958000000", "depreciation": "None", "totalRevenue": "2018408000", "costOfRevenue": "1061000000", "interestIncome": "23503000", "incomeBeforeTax": "244000000", "interestExpense": "100000000", "operatingIncome": "332000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "37000000", "reportedCurrency": "USD", "netInterestIncome": "-76470000", "nonInterestIncome": "None", "operatingExpenses": "626000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11985000", "costofGoodsAndServicesSold": "1061000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "462000000", "sellingGeneralAndAdministrative": "406000000", "netIncomeFromContinuingOperations": "207013000" }, "balance": { "goodwill": "5732010000", "inventory": "1", "commonStock": "94000", "currentDebt": "None", "investments": "None", "totalAssets": "31566945000", "longTermDebt": "13338742000", "shortTermDebt": "299634000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1807485000", "reportedCurrency": "USD", "retainedEarnings": "-4532599000", "totalLiabilities": "19517945000", "otherCurrentAssets": "395723000", "totalCurrentAssets": "3744016000", "currentLongTermDebt": "8419000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1006116000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27822929000", "currentAccountsPayable": "1023031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17267282000", "shortLongTermDebtTotal": "17177804000", "totalShareholderEquity": "12024109000", "capitalLeaseObligations": "3830643000", "otherCurrentLiabilities": "531563000", "totalCurrentLiabilities": "1854228000", "otherNonCurrentLiabilities": "785547000", "totalNonCurrentLiabilities": "17663717000", "cashAndShortTermInvestments": "2342177000", "commonStockSharesOutstanding": "93857000", "intangibleAssetsExcludingGoodwill": "1807485000", "cashAndCashEquivalentsAtCarryingValue": "2342177000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "207013000", "profitLoss": "None", "dividendPayout": "320243000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-88632000", "operatingCashflow": "741298000", "capitalExpenditures": "638159000", "changeInReceivables": "-99164000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-327227000", "cashflowFromInvestment": "-668449000", "stockBasedCompensation": "104546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "320243000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-254378000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "459746000", "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": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }