{ "ticker": { "uuid": "f4133469-3657-4a7e-8cc4-43e8804a02e8", "symbol": "KGC", "name": "Kinross Gold Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/f4133469-3657-4a7e-8cc4-43e8804a02e8/", "api_url": "https://sharemaestro.com/factors/api/tickers/f4133469-3657-4a7e-8cc4-43e8804a02e8/" }, "ticker_metadata": { "id": 2376, "uuid": "f4133469-3657-4a7e-8cc4-43e8804a02e8", "symbol": "KGC", "name": "Kinross Gold Corporation", "asset_type": "equity", "market_cap": 36038222000, "stock_exchange_id": 3, "industry": "Gold", "sector": "Basic Materials", "description": "Kinross Gold Corporation is engaged in the acquisition, exploration and development of gold properties primarily in the United States, the Russian Federation, Brazil, Chile, Ghana and Mauritania. The company is headquartered in Toronto, Canada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "f4133469-3657-4a7e-8cc4-43e8804a02e8", "symbol": "KGC", "name": "Kinross Gold Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/f4133469-3657-4a7e-8cc4-43e8804a02e8/", "api_url": "https://sharemaestro.com/factors/api/tickers/f4133469-3657-4a7e-8cc4-43e8804a02e8/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.97, "value": 0.81, "quality": 0.99, "momentum": 0.91, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 26.22, "market_cap": 31571895300, "pe_ratio": 11.0358, "earnings_yield": 0.0906, "ebitda_to_ev": 0.1667, "shareholder_yield": 0.0052, "roe": 0.3134, "piotroski_f_score": 9, "momentum_12_1": 1.0966, "volatility_252d": 0.5195 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:34.951336+00:00", "batch_id": "" }, "size": { "price_close": 26.22, "market_cap": 31571895300, "market_cap_usd": 31571895300, "enterprise_value": 30102858941, "shares_outstanding": 1204115000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 11.0358, "pb_ratio": 3.4587, "ptbv_ratio": 3.4587, "ps_ratio": 3.9768, "pcf_ratio": 7.3567, "pfcf_ratio": 5.6708, "ev_ebitda": 5.9991, "ev_ebit": 7.7333, "ev_sales": 3.7917, "ev_fcf": 5.4069, "earnings_yield": 0.0906, "fcf_yield": 0.1849, "price_to_sales": 3.9768, "price_to_book": 3.4587, "price_to_cashflow": 7.3567, "ebitda_to_ev": 0.1667, "sales_yield": 0.2637 }, "yield": { "dividend_yield": 0.0052, "buyback_yield": 0, "shareholder_yield": 0.0052, "debt_paydown_yield": null, "total_yield": 0.0052 }, "quality": { "gross_margin": 0.528, "operating_margin": 0.4903, "net_margin": 0.3604, "ebitda_margin": 0.6321, "fcf_margin": 0.7013, "roe": 0.3134, "roa": 0.2213, "roic": 0.3745, "roc_greenblatt": null, "asset_turnover": 0.6142, "cash_conversion": 1.9461, "accruals_ratio": -0.1107, "sbc_to_revenue": 0.0019, "piotroski_f_score": 9, "altman_z_score": 6.4251, "earnings_stability_5y": 0.5067, "revenue_stability_5y": 0.3428, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3243, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.4026, "net_debt_to_ebitda": -0.2928, "debt_to_assets": 0.0571, "interest_coverage": 58.6053, "current_ratio": 2.8422, "quick_ratio": 1.8251, "net_debt": -1469036359, "local_beta": 0.0018, "volatility_252d": 0.5195, "volatility_60d": 1.2142, "max_drawdown_12m": -0.2926, "risk_adjusted_momentum": 2.1108 }, "growth": { "revenue_growth_1y": 0.4267, "revenue_growth_3y_cagr": 0.2758, "revenue_growth_5y_cagr": 0.1123, "eps_growth_1y": 1.3647, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.1262, "fcf_growth_1y": 0.5005, "book_value_growth_1y": 0.2584, "revenue_growth": 0.4267, "earnings_growth": 1.3647 }, "momentum": { "price_return_1m": -0.1667, "price_return_3m": -0.1924, "price_return_6m": -0.0363, "price_return_9m": 0.1905, "price_return_12m": 0.747, "price_return_12m_ex1m": 1.0966, "momentum_6m": -0.0363, "momentum_12m": 0.747, "momentum_12_1": 1.0966, "distance_from_52w_high": -0.2926, "distance_from_52w_low": 0.7729, "relative_strength": 0.6471 }, "raw_ttm": { "revenue_ttm": 7939067028, "gross_profit_ttm": 4191753234, "ebit_ttm": 3892611625, "ebitda_ttm": 5017928015, "net_income_ttm": 2860872794, "eps_diluted_ttm": 2.3759, "operating_cash_flow_ttm": 4291572317, "capital_expenditure_ttm": 1275910685, "fcf_ttm": 5567483002, "dividends_paid_ttm": 163712320, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 66420867, "cash_and_equivalents": 2207536359, "total_current_assets": 3687086362, "total_current_liabilities": 1297252426, "net_ppe": null, "total_assets": 12926172318, "total_debt": 738500000, "total_equity": 9128222543, "net_working_capital": 182297577, "book_value_per_share": 7.5809, "retained_earnings": -5165131431, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.5809 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 24, "rank_pb": 68, "rank_ptbv": 59, "rank_ps": 73, "rank_pcf": 30, "rank_ev_ebitda": 16, "rank_ev_ebit": 34, "rank_earnings_yield": 24, "rank_fcf_yield": 18, "rank_dividend_yield": 51, "rank_shareholder_yield": 52, "rank_total_yield": 52, "rank_roe": 10, "rank_roc": 50, "rank_roic": 7, "rank_gross_margin": 42, "rank_fcf_margin": 9, "rank_piotroski": 2, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 10, "rank_eps_growth_5y": 44, "rank_revenue_growth_1y": 11, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 15 }, "composites": { "value_composite": 19, "quality_composite": 1, "momentum_composite": 9, "growth_composite": 3, "yield_composite": 67, "svqf_composite": 12, "vc1_composite": 25, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 3, "quality_value_composite": 0.8955, "os_score": 0.97, "value_percentile": 0.81, "quality_percentile": 0.99, "momentum_percentile": 0.91, "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": 20, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4404, "ticker_id": 2376, "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": "2026-06-07T06:53:34.951336+00:00", "batch_id": "", "os_score_delta": null, "price_close": 26.22, "market_cap": 31571895300, "market_cap_usd": 31571895300, "enterprise_value": 30102858941, "shares_outstanding": 1204115000, "fx_rate_to_usd": null, "pe_ratio": 11.03575642, "pb_ratio": 3.45871227, "ptbv_ratio": 3.45871227, "ps_ratio": 3.97677651, "pcf_ratio": 7.35671986, "pfcf_ratio": 5.67076636, "ev_ebitda": 5.99906154, "ev_ebit": 7.73333223, "ev_sales": 3.7917376, "ev_fcf": 5.4069063, "earnings_yield": 0.09061454, "fcf_yield": 0.18494865, "dividend_yield": 0.00518538, "buyback_yield": 0, "shareholder_yield": 0.00518538, "debt_paydown_yield": null, "total_yield": 0.00518538, "gross_margin": 0.52799066, "operating_margin": 0.49031097, "net_margin": 0.36035378, "ebitda_margin": 0.63205513, "fcf_margin": 0.70127673, "roe": 0.31340962, "roa": 0.22132405, "roic": 0.37450542, "roc_greenblatt": null, "asset_turnover": 0.61418546, "cash_conversion": 1.94607849, "accruals_ratio": -0.11068238, "sbc_to_revenue": 0.00190199, "debt_to_equity": 0.40259169, "net_debt_to_ebitda": -0.29275756, "debt_to_assets": 0.05713215, "interest_coverage": 58.60525164, "current_ratio": 2.84222738, "quick_ratio": 1.82505801, "net_debt": -1469036359, "revenue_growth_1y": 0.42665811, "revenue_growth_3y_cagr": 0.27578555, "revenue_growth_5y_cagr": 0.11232627, "eps_growth_1y": 1.36474855, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.12619652, "fcf_growth_1y": 0.50050749, "book_value_growth_1y": 0.2584109, "piotroski_f_score": 9, "altman_z_score": 6.4250618, "earnings_stability_5y": 0.506691, "revenue_stability_5y": 0.342816, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.16672228, "price_return_3m": -0.19235603, "price_return_6m": -0.0363341, "price_return_9m": 0.19051943, "price_return_12m": 0.74704495, "price_return_12m_ex1m": 1.09659386, "distance_from_52w_high": -0.29255019, "distance_from_52w_low": 0.7728914, "relative_strength": 0.64708137, "local_beta": 0.0018, "volatility_252d": 0.51951, "volatility_60d": 1.214198, "max_drawdown_12m": -0.29255019, "revenue_ttm": 7939067028, "gross_profit_ttm": 4191753234, "ebit_ttm": 3892611625, "ebitda_ttm": 5017928015, "net_income_ttm": 2860872794, "eps_diluted_ttm": 2.37591326, "operating_cash_flow_ttm": 4291572317, "capital_expenditure_ttm": 1275910685, "fcf_ttm": 5567483002, "dividends_paid_ttm": 163712320, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 66420867, "cash_and_equivalents": 2207536359, "total_current_assets": 3687086362, "total_current_liabilities": 1297252426, "net_ppe": null, "total_assets": 12926172318, "total_debt": 738500000, "total_equity": 9128222543, "net_working_capital": 182297577, "book_value_per_share": 7.5808561, "retained_earnings": -5165131431, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.5808561, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 24, "rank_pb": 68, "rank_ptbv": 59, "rank_ps": 73, "rank_pcf": 30, "rank_ev_ebitda": 16, "rank_ev_ebit": 34, "rank_earnings_yield": 24, "rank_fcf_yield": 18, "rank_dividend_yield": 51, "rank_shareholder_yield": 52, "rank_total_yield": 52, "rank_roe": 10, "rank_roc": 50, "rank_roic": 7, "rank_gross_margin": 42, "rank_fcf_margin": 9, "rank_piotroski": 2, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 10, "rank_eps_growth_5y": 44, "rank_revenue_growth_1y": 11, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 15, "value_composite": 19, "quality_composite": 1, "momentum_composite": 9, "growth_composite": 3, "yield_composite": 67, "svqf_composite": 12, "vc1_composite": 25, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 3, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "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": 26.22, "os": 0.97, "value": 0.81, "quality": 0.99, "momentum": 0.91, "confidence": 1, "coverage": 1, "pe_ratio": 11.0358, "earnings_yield": 0.0906, "shareholder_yield": 0.0052, "roe": 0.3134, "momentum_12_1": 1.0966, "complete_fields": { "id": 4404, "ticker_id": 2376, "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": "2026-06-07T06:53:34.951336+00:00", "batch_id": "", "os_score_delta": null, "price_close": 26.22, "market_cap": 31571895300, "market_cap_usd": 31571895300, "enterprise_value": 30102858941, "shares_outstanding": 1204115000, "fx_rate_to_usd": null, "pe_ratio": 11.03575642, "pb_ratio": 3.45871227, "ptbv_ratio": 3.45871227, "ps_ratio": 3.97677651, "pcf_ratio": 7.35671986, "pfcf_ratio": 5.67076636, "ev_ebitda": 5.99906154, "ev_ebit": 7.73333223, "ev_sales": 3.7917376, "ev_fcf": 5.4069063, "earnings_yield": 0.09061454, "fcf_yield": 0.18494865, "dividend_yield": 0.00518538, "buyback_yield": 0, "shareholder_yield": 0.00518538, "debt_paydown_yield": null, "total_yield": 0.00518538, "gross_margin": 0.52799066, "operating_margin": 0.49031097, "net_margin": 0.36035378, "ebitda_margin": 0.63205513, "fcf_margin": 0.70127673, "roe": 0.31340962, "roa": 0.22132405, "roic": 0.37450542, "roc_greenblatt": null, "asset_turnover": 0.61418546, "cash_conversion": 1.94607849, "accruals_ratio": -0.11068238, "sbc_to_revenue": 0.00190199, "debt_to_equity": 0.40259169, "net_debt_to_ebitda": -0.29275756, "debt_to_assets": 0.05713215, "interest_coverage": 58.60525164, "current_ratio": 2.84222738, "quick_ratio": 1.82505801, "net_debt": -1469036359, "revenue_growth_1y": 0.42665811, "revenue_growth_3y_cagr": 0.27578555, "revenue_growth_5y_cagr": 0.11232627, "eps_growth_1y": 1.36474855, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.12619652, "fcf_growth_1y": 0.50050749, "book_value_growth_1y": 0.2584109, "piotroski_f_score": 9, "altman_z_score": 6.4250618, "earnings_stability_5y": 0.506691, "revenue_stability_5y": 0.342816, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.16672228, "price_return_3m": -0.19235603, "price_return_6m": -0.0363341, "price_return_9m": 0.19051943, "price_return_12m": 0.74704495, "price_return_12m_ex1m": 1.09659386, "distance_from_52w_high": -0.29255019, "distance_from_52w_low": 0.7728914, "relative_strength": 0.64708137, "local_beta": 0.0018, "volatility_252d": 0.51951, "volatility_60d": 1.214198, "max_drawdown_12m": -0.29255019, "revenue_ttm": 7939067028, "gross_profit_ttm": 4191753234, "ebit_ttm": 3892611625, "ebitda_ttm": 5017928015, "net_income_ttm": 2860872794, "eps_diluted_ttm": 2.37591326, "operating_cash_flow_ttm": 4291572317, "capital_expenditure_ttm": 1275910685, "fcf_ttm": 5567483002, "dividends_paid_ttm": 163712320, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 66420867, "cash_and_equivalents": 2207536359, "total_current_assets": 3687086362, "total_current_liabilities": 1297252426, "net_ppe": null, "total_assets": 12926172318, "total_debt": 738500000, "total_equity": 9128222543, "net_working_capital": 182297577, "book_value_per_share": 7.5808561, "retained_earnings": -5165131431, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.5808561, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 24, "rank_pb": 68, "rank_ptbv": 59, "rank_ps": 73, "rank_pcf": 30, "rank_ev_ebitda": 16, "rank_ev_ebit": 34, "rank_earnings_yield": 24, "rank_fcf_yield": 18, "rank_dividend_yield": 51, "rank_shareholder_yield": 52, "rank_total_yield": 52, "rank_roe": 10, "rank_roc": 50, "rank_roic": 7, "rank_gross_margin": 42, "rank_fcf_margin": 9, "rank_piotroski": 2, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 10, "rank_eps_growth_5y": 44, "rank_revenue_growth_1y": 11, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 15, "value_composite": 19, "quality_composite": 1, "momentum_composite": 9, "growth_composite": 3, "yield_composite": 67, "svqf_composite": 12, "vc1_composite": 25, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 3, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "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": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "income_statement": { "revenue": 7174533268, "cost_of_revenue": 3770163253, "gross_profit": 3404370014, "ebit": 3098711352, "ebitda": 4273421490, "pretax_income": 3250624928, "tax_provision": 737386260, "net_income": 2431939976, "net_income_to_common": 2431939976, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1752604707, "total_current_assets": 3282515423, "total_assets": 12388513659, "short_term_debt": 0, "long_term_debt": 738200000, "total_debt": 738200000, "total_liabilities": 3710235617, "total_equity": 8560392966, "shares_outstanding": 1224607000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3783390825, "capital_expenditure": 1215105107, "free_cash_flow": 4998495932, "dividends_paid": 154762591, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284986, "ticker_id": 2376, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3098711352", "ebitda": "4273421490", "netIncome": "2431939976", "grossProfit": "3404370014", "depreciation": "None", "totalRevenue": "7174533268", "costOfRevenue": "3770163253", "interestIncome": "8800000", "incomeBeforeTax": "3250624928", "interestExpense": "83231952", "operatingIncome": "3098711352", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "737386260", "reportedCurrency": "USD", "netInterestIncome": "-8800000", "nonInterestIncome": "None", "operatingExpenses": "305658664", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3770163253", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1174710138", "sellingGeneralAndAdministrative": "139900000", "netIncomeFromContinuingOperations": "2470000000" }, "balance": { "goodwill": "None", "inventory": "1367806259", "commonStock": "4374025417", "currentDebt": "None", "investments": "None", "totalAssets": "12388513659", "longTermDebt": "738200000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5932484085", "totalLiabilities": "3710235617", "otherCurrentAssets": "78057689", "totalCurrentAssets": "3282515423", "currentLongTermDebt": "None", "longTermInvestments": "148900000", "shortTermInvestments": "None", "currentNetReceivables": "84046768", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9105998236", "currentAccountsPayable": "129364147", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8289400000", "shortLongTermDebtTotal": "777382700", "totalShareholderEquity": "8560392966", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1267688790", "totalCurrentLiabilities": "1397052937", "otherNonCurrentLiabilities": "64800000", "totalNonCurrentLiabilities": "2313182679", "cashAndShortTermInvestments": "1752604707", "commonStockSharesOutstanding": "1224607000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1752604707", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2431939976", "profitLoss": "None", "dividendPayout": "154762591", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-85368714", "operatingCashflow": "3783390825", "capitalExpenditures": "1215105107", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1590157648", "cashflowFromInvestment": "-1041009911", "stockBasedCompensation": "13100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "154762591", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-610808571", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1174710138", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7174533268, "cost_of_revenue": 3770163253, "gross_profit": 3404370014, "research_and_development": null, "selling_general_admin": 139900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3098711352, "depreciation_amortisation": 1174710138, "ebitda": 4273421490, "interest_expense": 83231952, "interest_income": null, "other_non_operating": null, "pretax_income": 3250624928, "tax_provision": 737386260, "effective_tax_rate": null, "net_income": 2431939976, "net_income_continuing_ops": 2470000000, "net_income_to_common": 2431939976, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1752604707, "short_term_investments": null, "net_receivables": 84046768, "inventory": 1367806259, "other_current_assets": null, "total_current_assets": 3282515423, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9105998236, "total_assets": 12388513659, "short_term_debt": 0, "accounts_payable": 129364147, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1397052937, "long_term_debt": 738200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2313182679, "total_liabilities": 3710235617, "total_debt": 738200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5932484085, "total_equity": 8560392966, "shares_outstanding": 1224607000, "operating_cash_flow": 3783390825, "stock_based_compensation": 13100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1215105107, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1041009911, "dividends_paid": 154762591, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1590157648, "free_cash_flow": 4998495932, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3098711352", "ebitda": "4273421490", "netIncome": "2431939976", "grossProfit": "3404370014", "depreciation": "None", "totalRevenue": "7174533268", "costOfRevenue": "3770163253", "interestIncome": "8800000", "incomeBeforeTax": "3250624928", "interestExpense": "83231952", "operatingIncome": "3098711352", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "737386260", "reportedCurrency": "USD", "netInterestIncome": "-8800000", "nonInterestIncome": "None", "operatingExpenses": "305658664", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3770163253", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1174710138", "sellingGeneralAndAdministrative": "139900000", "netIncomeFromContinuingOperations": "2470000000" }, "balance": { "goodwill": "None", "inventory": "1367806259", "commonStock": "4374025417", "currentDebt": "None", "investments": "None", "totalAssets": "12388513659", "longTermDebt": "738200000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5932484085", "totalLiabilities": "3710235617", "otherCurrentAssets": "78057689", "totalCurrentAssets": "3282515423", "currentLongTermDebt": "None", "longTermInvestments": "148900000", "shortTermInvestments": "None", "currentNetReceivables": "84046768", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9105998236", "currentAccountsPayable": "129364147", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8289400000", "shortLongTermDebtTotal": "777382700", "totalShareholderEquity": "8560392966", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1267688790", "totalCurrentLiabilities": "1397052937", "otherNonCurrentLiabilities": "64800000", "totalNonCurrentLiabilities": "2313182679", "cashAndShortTermInvestments": "1752604707", "commonStockSharesOutstanding": "1224607000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1752604707", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2431939976", "profitLoss": "None", "dividendPayout": "154762591", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-85368714", "operatingCashflow": "3783390825", "capitalExpenditures": "1215105107", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1590157648", "cashflowFromInvestment": "-1041009911", "stockBasedCompensation": "13100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "154762591", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-610808571", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1174710138", "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": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "income_statement": { "revenue": 5148800000, "cost_of_revenue": 3270500000, "gross_profit": 1878300000, "ebit": 1531900000, "ebitda": 2679400000, "pretax_income": 1481400000, "tax_provision": 487400000, "net_income": 948800000, "net_income_to_common": 948800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 621330200, "total_current_assets": 2025494478, "total_assets": 10859136923, "short_term_debt": 204478299, "long_term_debt": 1235500000, "total_debt": 1439978299, "total_liabilities": 3862701020, "total_equity": 6857518583, "shares_outstanding": 1234504000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2446400000, "capital_expenditure": 1075500000, "free_cash_flow": 3521900000, "dividends_paid": 147500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284991, "ticker_id": 2376, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1531900000", "ebitda": "2679400000", "netIncome": "948800000", "grossProfit": "1878300000", "depreciation": "None", "totalRevenue": "5148800000", "costOfRevenue": "3270500000", "interestIncome": "18200000", "incomeBeforeTax": "1481400000", "interestExpense": "50500000", "operatingIncome": "1540300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "487400000", "reportedCurrency": "USD", "netInterestIncome": "-32300000", "nonInterestIncome": "None", "operatingExpenses": "338000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3270500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1147500000", "sellingGeneralAndAdministrative": "126200000", "netIncomeFromContinuingOperations": "994000000" }, "balance": { "goodwill": "None", "inventory": "1242460519", "commonStock": "4484630864", "currentDebt": "None", "investments": "None", "totalAssets": "10859136923", "longTermDebt": "1235500000", "shortTermDebt": "204478299", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8176433599", "totalLiabilities": "3862701020", "otherCurrentAssets": "116230824", "totalCurrentAssets": "2025494478", "currentLongTermDebt": "None", "longTermInvestments": "65600000", "shortTermInvestments": "16700000", "currentNetReceivables": "45472935", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8833642445", "currentAccountsPayable": "83850094", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7968600000", "shortLongTermDebtTotal": "1451636023", "totalShareholderEquity": "6857518583", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "534441038", "totalCurrentLiabilities": "1059469431", "otherNonCurrentLiabilities": "78900000", "totalNonCurrentLiabilities": "2803231589", "cashAndShortTermInvestments": "621330200", "commonStockSharesOutstanding": "1234504000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "621330200", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "903245000", "profitLoss": "None", "dividendPayout": "147500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "14300000", "operatingCashflow": "2446400000", "capitalExpenditures": "1075500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1005900000", "cashflowFromInvestment": "-1179900000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1131341000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5148800000, "cost_of_revenue": 3270500000, "gross_profit": 1878300000, "research_and_development": null, "selling_general_admin": 126200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1531900000, "depreciation_amortisation": 1147500000, "ebitda": 2679400000, "interest_expense": 50500000, "interest_income": null, "other_non_operating": null, "pretax_income": 1481400000, "tax_provision": 487400000, "effective_tax_rate": null, "net_income": 948800000, "net_income_continuing_ops": 994000000, "net_income_to_common": 948800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 621330200, "short_term_investments": 16700000, "net_receivables": 45472935, "inventory": 1242460519, "other_current_assets": null, "total_current_assets": 2025494478, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8833642445, "total_assets": 10859136923, "short_term_debt": 204478299, "accounts_payable": 83850094, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1059469431, "long_term_debt": 1235500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2803231589, "total_liabilities": 3862701020, "total_debt": 1439978299, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8176433599, "total_equity": 6857518583, "shares_outstanding": 1234504000, "operating_cash_flow": 2446400000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1075500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1179900000, "dividends_paid": 147500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1005900000, "free_cash_flow": 3521900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1531900000", "ebitda": "2679400000", "netIncome": "948800000", "grossProfit": "1878300000", "depreciation": "None", "totalRevenue": "5148800000", "costOfRevenue": "3270500000", "interestIncome": "18200000", "incomeBeforeTax": "1481400000", "interestExpense": "50500000", "operatingIncome": "1540300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "487400000", "reportedCurrency": "USD", "netInterestIncome": "-32300000", "nonInterestIncome": "None", "operatingExpenses": "338000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3270500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1147500000", "sellingGeneralAndAdministrative": "126200000", "netIncomeFromContinuingOperations": "994000000" }, "balance": { "goodwill": "None", "inventory": "1242460519", "commonStock": "4484630864", "currentDebt": "None", "investments": "None", "totalAssets": "10859136923", "longTermDebt": "1235500000", "shortTermDebt": "204478299", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8176433599", "totalLiabilities": "3862701020", "otherCurrentAssets": "116230824", "totalCurrentAssets": "2025494478", "currentLongTermDebt": "None", "longTermInvestments": "65600000", "shortTermInvestments": "16700000", "currentNetReceivables": "45472935", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8833642445", "currentAccountsPayable": "83850094", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7968600000", "shortLongTermDebtTotal": "1451636023", "totalShareholderEquity": "6857518583", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "534441038", "totalCurrentLiabilities": "1059469431", "otherNonCurrentLiabilities": "78900000", "totalNonCurrentLiabilities": "2803231589", "cashAndShortTermInvestments": "621330200", "commonStockSharesOutstanding": "1234504000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "621330200", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "903245000", "profitLoss": "None", "dividendPayout": "147500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "14300000", "operatingCashflow": "2446400000", "capitalExpenditures": "1075500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1005900000", "cashflowFromInvestment": "-1179900000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1131341000", "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": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "income_statement": { "revenue": 4239700000, "cost_of_revenue": 3080100000, "gross_profit": 1159600000, "ebit": 777600000, "ebitda": 1764400000, "pretax_income": 708600000, "tax_provision": 293200000, "net_income": 416300000, "net_income_to_common": 416300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 360346876, "total_current_assets": 1685730941, "total_assets": 10489357314, "short_term_debt": 10048325, "long_term_debt": 2232600000, "total_debt": 2242648325, "total_liabilities": 4335305211, "total_equity": 6052573965, "shares_outstanding": 1236670000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1605300000, "capital_expenditure": 1098300000, "free_cash_flow": 2703600000, "dividends_paid": 147300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284996, "ticker_id": 2376, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "777600000", "ebitda": "1764400000", "netIncome": "416300000", "grossProfit": "1159600000", "depreciation": "None", "totalRevenue": "4239700000", "costOfRevenue": "3080100000", "interestIncome": "39800000", "incomeBeforeTax": "708600000", "interestExpense": "69000000", "operatingIncome": "801400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "293200000", "reportedCurrency": "USD", "netInterestIncome": "-30700000", "nonInterestIncome": "None", "operatingExpenses": "358200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3080100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "986800000", "sellingGeneralAndAdministrative": "108700000", "netIncomeFromContinuingOperations": "243400000" }, "balance": { "goodwill": "None", "inventory": "1147100906", "commonStock": "4458670789", "currentDebt": "None", "investments": "None", "totalAssets": "10489357314", "longTermDebt": "2232600000", "shortTermDebt": "10048325", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8936642323", "totalLiabilities": "4335305211", "otherCurrentAssets": "130429252", "totalCurrentAssets": "1685730941", "currentLongTermDebt": "None", "longTermInvestments": "61200000", "shortTermInvestments": "14500000", "currentNetReceivables": "47853905", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8803626372", "currentAccountsPayable": "113118276", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7963200000", "shortLongTermDebtTotal": "2248636138", "totalShareholderEquity": "6052573965", "capitalLeaseObligations": "27600000", "otherCurrentLiabilities": "466401479", "totalCurrentLiabilities": "681992776", "otherNonCurrentLiabilities": "82400000", "totalNonCurrentLiabilities": "3653312434", "cashAndShortTermInvestments": "360346876", "commonStockSharesOutstanding": "1236670000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "360346876", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "415400000", "profitLoss": "None", "dividendPayout": "147300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-93076167", "operatingCashflow": "1605300000", "capitalExpenditures": "1098300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-549000000", "cashflowFromInvestment": "-1122200000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-240600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1042575278", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4239700000, "cost_of_revenue": 3080100000, "gross_profit": 1159600000, "research_and_development": null, "selling_general_admin": 108700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 777600000, "depreciation_amortisation": 986800000, "ebitda": 1764400000, "interest_expense": 69000000, "interest_income": null, "other_non_operating": null, "pretax_income": 708600000, "tax_provision": 293200000, "effective_tax_rate": null, "net_income": 416300000, "net_income_continuing_ops": 243400000, "net_income_to_common": 416300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 360346876, "short_term_investments": 14500000, "net_receivables": 47853905, "inventory": 1147100906, "other_current_assets": null, "total_current_assets": 1685730941, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8803626372, "total_assets": 10489357314, "short_term_debt": 10048325, "accounts_payable": 113118276, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 681992776, "long_term_debt": 2232600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3653312434, "total_liabilities": 4335305211, "total_debt": 2242648325, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8936642323, "total_equity": 6052573965, "shares_outstanding": 1236670000, "operating_cash_flow": 1605300000, "stock_based_compensation": 6700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1098300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1122200000, "dividends_paid": 147300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -549000000, "free_cash_flow": 2703600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "777600000", "ebitda": "1764400000", "netIncome": "416300000", "grossProfit": "1159600000", "depreciation": "None", "totalRevenue": "4239700000", "costOfRevenue": "3080100000", "interestIncome": "39800000", "incomeBeforeTax": "708600000", "interestExpense": "69000000", "operatingIncome": "801400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "293200000", "reportedCurrency": "USD", "netInterestIncome": "-30700000", "nonInterestIncome": "None", "operatingExpenses": "358200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3080100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "986800000", "sellingGeneralAndAdministrative": "108700000", "netIncomeFromContinuingOperations": "243400000" }, "balance": { "goodwill": "None", "inventory": "1147100906", "commonStock": "4458670789", "currentDebt": "None", "investments": "None", "totalAssets": "10489357314", "longTermDebt": "2232600000", "shortTermDebt": "10048325", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8936642323", "totalLiabilities": "4335305211", "otherCurrentAssets": "130429252", "totalCurrentAssets": "1685730941", "currentLongTermDebt": "None", "longTermInvestments": "61200000", "shortTermInvestments": "14500000", "currentNetReceivables": "47853905", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8803626372", "currentAccountsPayable": "113118276", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7963200000", "shortLongTermDebtTotal": "2248636138", "totalShareholderEquity": "6052573965", "capitalLeaseObligations": "27600000", "otherCurrentLiabilities": "466401479", "totalCurrentLiabilities": "681992776", "otherNonCurrentLiabilities": "82400000", "totalNonCurrentLiabilities": "3653312434", "cashAndShortTermInvestments": "360346876", "commonStockSharesOutstanding": "1236670000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "360346876", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "415400000", "profitLoss": "None", "dividendPayout": "147300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-93076167", "operatingCashflow": "1605300000", "capitalExpenditures": "1098300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-549000000", "cashflowFromInvestment": "-1122200000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-240600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1042575278", "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": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "income_statement": { "revenue": 3455100000, "cost_of_revenue": 2939700000, "gross_profit": 515400000, "ebit": 174900000, "ebitda": 958900000, "pretax_income": 106700000, "tax_provision": 76100000, "net_income": -605200000, "net_income_to_common": -605200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 428005860, "total_current_assets": 1726017094, "total_assets": 10391686428, "short_term_debt": 60472570, "long_term_debt": 2556900000, "total_debt": 2617372570, "total_liabilities": 4512153329, "total_equity": 5821059621, "shares_outstanding": 1280531000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 1050100000, "capital_expenditure": 807900000, "free_cash_flow": 1858000000, "dividends_paid": 154000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285001, "ticker_id": 2376, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "174900000", "ebitda": "958900000", "netIncome": "-605200000", "grossProfit": "515400000", "depreciation": "None", "totalRevenue": "3455100000", "costOfRevenue": "2939700000", "interestIncome": "49900000", "incomeBeforeTax": "106700000", "interestExpense": "68200000", "operatingIncome": "117700000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "76100000", "reportedCurrency": "USD", "netInterestIncome": "-49900000", "nonInterestIncome": "None", "operatingExpenses": "397700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2939700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "784000000", "sellingGeneralAndAdministrative": "129800000", "netIncomeFromContinuingOperations": "30600000" }, "balance": { "goodwill": "0", "inventory": "1071713880", "commonStock": "4447482663", "currentDebt": "None", "investments": "None", "totalAssets": "10391686428", "longTermDebt": "2556900000", "shortTermDebt": "60472570", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-9247405463", "totalLiabilities": "4512153329", "otherCurrentAssets": "126942419", "totalCurrentAssets": "1726017094", "currentLongTermDebt": "36000000", "longTermInvestments": "123000000", "shortTermInvestments": "7900000", "currentNetReceivables": "99354933", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8665669333", "currentAccountsPayable": "119046000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7741400000", "shortLongTermDebtTotal": "2639302836", "totalShareholderEquity": "5821059621", "capitalLeaseObligations": "47600000", "otherCurrentLiabilities": "482240710", "totalCurrentLiabilities": "751159281", "otherNonCurrentLiabilities": "125300000", "totalNonCurrentLiabilities": "3760994048", "cashAndShortTermInvestments": "428005860", "commonStockSharesOutstanding": "1280531000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "428005860", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30600000", "profitLoss": "None", "dividendPayout": "154000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-261600000", "operatingCashflow": "1050100000", "capitalExpenditures": "807900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "437500000", "cashflowFromInvestment": "-1601800000", "stockBasedCompensation": "9300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "154000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "784000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3455100000, "cost_of_revenue": 2939700000, "gross_profit": 515400000, "research_and_development": null, "selling_general_admin": 129800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 174900000, "depreciation_amortisation": 784000000, "ebitda": 958900000, "interest_expense": 68200000, "interest_income": null, "other_non_operating": null, "pretax_income": 106700000, "tax_provision": 76100000, "effective_tax_rate": null, "net_income": -605200000, "net_income_continuing_ops": 30600000, "net_income_to_common": -605200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 428005860, "short_term_investments": 7900000, "net_receivables": 99354933, "inventory": 1071713880, "other_current_assets": null, "total_current_assets": 1726017094, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8665669333, "total_assets": 10391686428, "short_term_debt": 60472570, "accounts_payable": 119046000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 751159281, "long_term_debt": 2556900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3760994048, "total_liabilities": 4512153329, "total_debt": 2617372570, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9247405463, "total_equity": 5821059621, "shares_outstanding": 1280531000, "operating_cash_flow": 1050100000, "stock_based_compensation": 9300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 807900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1601800000, "dividends_paid": 154000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 437500000, "free_cash_flow": 1858000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "174900000", "ebitda": "958900000", "netIncome": "-605200000", "grossProfit": "515400000", "depreciation": "None", "totalRevenue": "3455100000", "costOfRevenue": "2939700000", "interestIncome": "49900000", "incomeBeforeTax": "106700000", "interestExpense": "68200000", "operatingIncome": "117700000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "76100000", "reportedCurrency": "USD", "netInterestIncome": "-49900000", "nonInterestIncome": "None", "operatingExpenses": "397700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2939700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "784000000", "sellingGeneralAndAdministrative": "129800000", "netIncomeFromContinuingOperations": "30600000" }, "balance": { "goodwill": "0", "inventory": "1071713880", "commonStock": "4447482663", "currentDebt": "None", "investments": "None", "totalAssets": "10391686428", "longTermDebt": "2556900000", "shortTermDebt": "60472570", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-9247405463", "totalLiabilities": "4512153329", "otherCurrentAssets": "126942419", "totalCurrentAssets": "1726017094", "currentLongTermDebt": "36000000", "longTermInvestments": "123000000", "shortTermInvestments": "7900000", "currentNetReceivables": "99354933", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8665669333", "currentAccountsPayable": "119046000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7741400000", "shortLongTermDebtTotal": "2639302836", "totalShareholderEquity": "5821059621", "capitalLeaseObligations": "47600000", "otherCurrentLiabilities": "482240710", "totalCurrentLiabilities": "751159281", "otherNonCurrentLiabilities": "125300000", "totalNonCurrentLiabilities": "3760994048", "cashAndShortTermInvestments": "428005860", "commonStockSharesOutstanding": "1280531000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "428005860", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30600000", "profitLoss": "None", "dividendPayout": "154000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-261600000", "operatingCashflow": "1050100000", "capitalExpenditures": "807900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "437500000", "cashflowFromInvestment": "-1601800000", "stockBasedCompensation": "9300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "154000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "784000000", "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": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "income_statement": { "revenue": 2599600000, "cost_of_revenue": 2058500000, "gross_profit": 541100000, "ebit": 155900000, "ebitda": 851600000, "pretax_income": 84300000, "tax_provision": 115000000, "net_income": 221200000, "net_income_to_common": 221200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 542165125, "total_current_assets": 1946261949, "total_assets": 10413984419, "short_term_debt": 59619189, "long_term_debt": 1589900000, "total_debt": 1649519189, "total_liabilities": 3773385384, "total_equity": 6571992027, "shares_outstanding": 1269146000, "goodwill_and_intangibles": 317170092 }, "cash_flow": { "operating_cash_flow": 1135200000, "capital_expenditure": 989700000, "free_cash_flow": 2124900000, "dividends_paid": 151100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285006, "ticker_id": 2376, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "155900000", "ebitda": "851600000", "netIncome": "221200000", "grossProfit": "541100000", "depreciation": "None", "totalRevenue": "2599600000", "costOfRevenue": "2058500000", "interestIncome": "64900000", "incomeBeforeTax": "84300000", "interestExpense": "71600000", "operatingIncome": "72100000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "115000000", "reportedCurrency": "USD", "netInterestIncome": "-59200000", "nonInterestIncome": "None", "operatingExpenses": "469000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2058500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "695700000", "sellingGeneralAndAdministrative": "114400000", "netIncomeFromContinuingOperations": "218700000" }, "balance": { "goodwill": "158585046", "inventory": "1149741588", "commonStock": "4421706621", "currentDebt": "None", "investments": "None", "totalAssets": "10413984419", "longTermDebt": "1589900000", "shortTermDebt": "59619189", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "158585046", "reportedCurrency": "USD", "retainedEarnings": "-8480904602", "totalLiabilities": "3773385384", "otherCurrentAssets": "164776653", "totalCurrentAssets": "1946261949", "currentLongTermDebt": "40000000", "longTermInvestments": "105300000", "shortTermInvestments": "16600000", "currentNetReceivables": "89578581", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8467722470", "currentAccountsPayable": "87681153", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7617700000", "shortLongTermDebtTotal": "1682419573", "totalShareholderEquity": "6571992027", "capitalLeaseObligations": "54800000", "otherCurrentLiabilities": "498096090", "totalCurrentLiabilities": "740396433", "otherNonCurrentLiabilities": "127400000", "totalNonCurrentLiabilities": "3032988951", "cashAndShortTermInvestments": "542165125", "commonStockSharesOutstanding": "1269146000", "intangibleAssetsExcludingGoodwill": "158585046", "cashAndCashEquivalentsAtCarryingValue": "542165125", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "218700000", "profitLoss": "None", "dividendPayout": "151100000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-86700000", "operatingCashflow": "1135200000", "capitalExpenditures": "989700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-623200000", "cashflowFromInvestment": "-1192600000", "stockBasedCompensation": "10800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "151100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "754900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2599600000, "cost_of_revenue": 2058500000, "gross_profit": 541100000, "research_and_development": null, "selling_general_admin": 114400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 155900000, "depreciation_amortisation": 695700000, "ebitda": 851600000, "interest_expense": 71600000, "interest_income": null, "other_non_operating": null, "pretax_income": 84300000, "tax_provision": 115000000, "effective_tax_rate": null, "net_income": 221200000, "net_income_continuing_ops": 218700000, "net_income_to_common": 221200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 542165125, "short_term_investments": 16600000, "net_receivables": 89578581, "inventory": 1149741588, "other_current_assets": null, "total_current_assets": 1946261949, "net_ppe": null, "goodwill": 158585046, "intangible_assets": 158585046, "goodwill_and_intangibles": 317170092, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8467722470, "total_assets": 10413984419, "short_term_debt": 59619189, "accounts_payable": 87681153, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 740396433, "long_term_debt": 1589900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3032988951, "total_liabilities": 3773385384, "total_debt": 1649519189, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8480904602, "total_equity": 6571992027, "shares_outstanding": 1269146000, "operating_cash_flow": 1135200000, "stock_based_compensation": 10800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 989700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1192600000, "dividends_paid": 151100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -623200000, "free_cash_flow": 2124900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "155900000", "ebitda": "851600000", "netIncome": "221200000", "grossProfit": "541100000", "depreciation": "None", "totalRevenue": "2599600000", "costOfRevenue": "2058500000", "interestIncome": "64900000", "incomeBeforeTax": "84300000", "interestExpense": "71600000", "operatingIncome": "72100000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "115000000", "reportedCurrency": "USD", "netInterestIncome": "-59200000", "nonInterestIncome": "None", "operatingExpenses": "469000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2058500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "695700000", "sellingGeneralAndAdministrative": "114400000", "netIncomeFromContinuingOperations": "218700000" }, "balance": { "goodwill": "158585046", "inventory": "1149741588", "commonStock": "4421706621", "currentDebt": "None", "investments": "None", "totalAssets": "10413984419", "longTermDebt": "1589900000", "shortTermDebt": "59619189", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "158585046", "reportedCurrency": "USD", "retainedEarnings": "-8480904602", "totalLiabilities": "3773385384", "otherCurrentAssets": "164776653", "totalCurrentAssets": "1946261949", "currentLongTermDebt": "40000000", "longTermInvestments": "105300000", "shortTermInvestments": "16600000", "currentNetReceivables": "89578581", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8467722470", "currentAccountsPayable": "87681153", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7617700000", "shortLongTermDebtTotal": "1682419573", "totalShareholderEquity": "6571992027", "capitalLeaseObligations": "54800000", "otherCurrentLiabilities": "498096090", "totalCurrentLiabilities": "740396433", "otherNonCurrentLiabilities": "127400000", "totalNonCurrentLiabilities": "3032988951", "cashAndShortTermInvestments": "542165125", "commonStockSharesOutstanding": "1269146000", "intangibleAssetsExcludingGoodwill": "158585046", "cashAndCashEquivalentsAtCarryingValue": "542165125", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "218700000", "profitLoss": "None", "dividendPayout": "151100000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-86700000", "operatingCashflow": "1135200000", "capitalExpenditures": "989700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-623200000", "cashflowFromInvestment": "-1192600000", "stockBasedCompensation": "10800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "151100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "754900000", "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": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "income_statement": { "revenue": 4213400000, "cost_of_revenue": 1917100000, "gross_profit": 2296300000, "ebit": 1888100000, "ebitda": 2730400000, "pretax_income": 1798500000, "tax_provision": 439800000, "net_income": 1342400000, "net_income_to_common": 1342400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1224600000, "total_current_assets": 2449700000, "total_assets": 10933200000, "short_term_debt": 528100000, "long_term_debt": 1424200000, "total_debt": 1952300000, "total_liabilities": 4270200000, "total_equity": 6596500000, "shares_outstanding": 1268000000, "goodwill_and_intangibles": 317600000 }, "cash_flow": { "operating_cash_flow": 1957600000, "capital_expenditure": 964000000, "free_cash_flow": 2921600000, "dividends_paid": 75500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285011, "ticker_id": 2376, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1888100000", "ebitda": "2730400000", "netIncome": "1342400000", "grossProfit": "2296300000", "depreciation": "None", "totalRevenue": "4213400000", "costOfRevenue": "1917100000", "interestIncome": "4300000", "incomeBeforeTax": "1798500000", "interestExpense": "89600000", "operatingIncome": "1899400000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "439800000", "reportedCurrency": "USD", "netInterestIncome": "-108300000", "nonInterestIncome": "None", "operatingExpenses": "396900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1917100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "842300000", "sellingGeneralAndAdministrative": "117900000", "netIncomeFromContinuingOperations": "1358700000" }, "balance": { "goodwill": "158800000", "inventory": "1072900000", "commonStock": "4473700000", "currentDebt": "None", "investments": "None", "totalAssets": "10933200000", "longTermDebt": "1424200000", "shortTermDebt": "528100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "158800000", "reportedCurrency": "USD", "retainedEarnings": "-8562500000", "totalLiabilities": "4270200000", "otherCurrentAssets": "67600000", "totalCurrentAssets": "2449700000", "currentLongTermDebt": "499700000", "longTermInvestments": "131300000", "shortTermInvestments": "28900000", "currentNetReceivables": "84600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8483500000", "currentAccountsPayable": "89100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7653500000", "shortLongTermDebtTotal": "1998600000", "totalShareholderEquity": "6596500000", "capitalLeaseObligations": "46300000", "otherCurrentLiabilities": "616700000", "totalCurrentLiabilities": "1348400000", "otherNonCurrentLiabilities": "102400000", "totalNonCurrentLiabilities": "2921800000", "cashAndShortTermInvestments": "1224600000", "commonStockSharesOutstanding": "1268000000", "intangibleAssetsExcludingGoodwill": "158800000", "cashAndCashEquivalentsAtCarryingValue": "1224600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1358700000", "profitLoss": "None", "dividendPayout": "75500000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-6800000", "operatingCashflow": "1957600000", "capitalExpenditures": "964000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67700000", "cashflowFromInvestment": "-1249100000", "stockBasedCompensation": "13700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4213400000, "cost_of_revenue": 1917100000, "gross_profit": 2296300000, "research_and_development": null, "selling_general_admin": 117900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1888100000, "depreciation_amortisation": 842300000, "ebitda": 2730400000, "interest_expense": 89600000, "interest_income": null, "other_non_operating": null, "pretax_income": 1798500000, "tax_provision": 439800000, "effective_tax_rate": null, "net_income": 1342400000, "net_income_continuing_ops": 1358700000, "net_income_to_common": 1342400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1224600000, "short_term_investments": 28900000, "net_receivables": 84600000, "inventory": 1072900000, "other_current_assets": null, "total_current_assets": 2449700000, "net_ppe": null, "goodwill": 158800000, "intangible_assets": 158800000, "goodwill_and_intangibles": 317600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8483500000, "total_assets": 10933200000, "short_term_debt": 528100000, "accounts_payable": 89100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1348400000, "long_term_debt": 1424200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2921800000, "total_liabilities": 4270200000, "total_debt": 1952300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8562500000, "total_equity": 6596500000, "shares_outstanding": 1268000000, "operating_cash_flow": 1957600000, "stock_based_compensation": 13700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 964000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1249100000, "dividends_paid": 75500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67700000, "free_cash_flow": 2921600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1888100000", "ebitda": "2730400000", "netIncome": "1342400000", "grossProfit": "2296300000", "depreciation": "None", "totalRevenue": "4213400000", "costOfRevenue": "1917100000", "interestIncome": "4300000", "incomeBeforeTax": "1798500000", "interestExpense": "89600000", "operatingIncome": "1899400000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "439800000", "reportedCurrency": "USD", "netInterestIncome": "-108300000", "nonInterestIncome": "None", "operatingExpenses": "396900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1917100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "842300000", "sellingGeneralAndAdministrative": "117900000", "netIncomeFromContinuingOperations": "1358700000" }, "balance": { "goodwill": "158800000", "inventory": "1072900000", "commonStock": "4473700000", "currentDebt": "None", "investments": "None", "totalAssets": "10933200000", "longTermDebt": "1424200000", "shortTermDebt": "528100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "158800000", "reportedCurrency": "USD", "retainedEarnings": "-8562500000", "totalLiabilities": "4270200000", "otherCurrentAssets": "67600000", "totalCurrentAssets": "2449700000", "currentLongTermDebt": "499700000", "longTermInvestments": "131300000", "shortTermInvestments": "28900000", "currentNetReceivables": "84600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8483500000", "currentAccountsPayable": "89100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7653500000", "shortLongTermDebtTotal": "1998600000", "totalShareholderEquity": "6596500000", "capitalLeaseObligations": "46300000", "otherCurrentLiabilities": "616700000", "totalCurrentLiabilities": "1348400000", "otherNonCurrentLiabilities": "102400000", "totalNonCurrentLiabilities": "2921800000", "cashAndShortTermInvestments": "1224600000", "commonStockSharesOutstanding": "1268000000", "intangibleAssetsExcludingGoodwill": "158800000", "cashAndCashEquivalentsAtCarryingValue": "1224600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1358700000", "profitLoss": "None", "dividendPayout": "75500000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-6800000", "operatingCashflow": "1957600000", "capitalExpenditures": "964000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67700000", "cashflowFromInvestment": "-1249100000", "stockBasedCompensation": "13700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96800000", "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": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "income_statement": { "revenue": 3497300000, "cost_of_revenue": 2148400000, "gross_profit": 1348900000, "ebit": 1040700000, "ebitda": 1772000000, "pretax_income": 963800000, "tax_provision": 246700000, "net_income": 718600000, "net_income_to_common": 718600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 575100000, "total_current_assets": 1824700000, "total_assets": 9076000000, "short_term_debt": 16000000, "long_term_debt": 1837400000, "total_debt": 1853400000, "total_liabilities": 3743400000, "total_equity": 5332600000, "shares_outstanding": 1262300000, "goodwill_and_intangibles": 317600000 }, "cash_flow": { "operating_cash_flow": 1224900000, "capital_expenditure": 1060200000, "free_cash_flow": 2285100000, "dividends_paid": 75500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285016, "ticker_id": 2376, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1040700000", "ebitda": "1772000000", "netIncome": "718600000", "grossProfit": "1348900000", "depreciation": "None", "totalRevenue": "3497300000", "costOfRevenue": "2148400000", "interestIncome": "66900000", "incomeBeforeTax": "963800000", "interestExpense": "76900000", "operatingIncome": "991100000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "246700000", "reportedCurrency": "USD", "netInterestIncome": "-69000000", "nonInterestIncome": "None", "operatingExpenses": "357800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "113500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2148400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "731300000", "sellingGeneralAndAdministrative": "135800000", "netIncomeFromContinuingOperations": "717100000" }, "balance": { "goodwill": "158800000", "inventory": "1053800000", "commonStock": "14926200000", "currentDebt": "None", "investments": "None", "totalAssets": "9076000000", "longTermDebt": "1837400000", "shortTermDebt": "16000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "158800000", "reportedCurrency": "USD", "retainedEarnings": "-9829400000", "totalLiabilities": "3743400000", "otherCurrentAssets": "22400000", "totalCurrentAssets": "1824700000", "currentLongTermDebt": "None", "longTermInvestments": "144600000", "shortTermInvestments": "10500000", "currentNetReceivables": "173400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7251300000", "currentAccountsPayable": "469300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6340000000", "shortLongTermDebtTotal": "1892300000", "totalShareholderEquity": "5332600000", "capitalLeaseObligations": "54900000", "otherCurrentLiabilities": "20300000", "totalCurrentLiabilities": "615500000", "otherNonCurrentLiabilities": "107700000", "totalNonCurrentLiabilities": "3127900000", "cashAndShortTermInvestments": "575100000", "commonStockSharesOutstanding": "1262300000", "intangibleAssetsExcludingGoodwill": "158800000", "cashAndCashEquivalentsAtCarryingValue": "575100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "717100000", "profitLoss": "None", "dividendPayout": "75500000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "53800000", "operatingCashflow": "1224900000", "capitalExpenditures": "1060200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25100000", "cashflowFromInvestment": "-1026600000", "stockBasedCompensation": "14300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3497300000, "cost_of_revenue": 2148400000, "gross_profit": 1348900000, "research_and_development": 113500000, "selling_general_admin": 135800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1040700000, "depreciation_amortisation": 731300000, "ebitda": 1772000000, "interest_expense": 76900000, "interest_income": null, "other_non_operating": null, "pretax_income": 963800000, "tax_provision": 246700000, "effective_tax_rate": null, "net_income": 718600000, "net_income_continuing_ops": 717100000, "net_income_to_common": 718600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 575100000, "short_term_investments": 10500000, "net_receivables": 173400000, "inventory": 1053800000, "other_current_assets": null, "total_current_assets": 1824700000, "net_ppe": null, "goodwill": 158800000, "intangible_assets": 158800000, "goodwill_and_intangibles": 317600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7251300000, "total_assets": 9076000000, "short_term_debt": 16000000, "accounts_payable": 469300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 615500000, "long_term_debt": 1837400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3127900000, "total_liabilities": 3743400000, "total_debt": 1853400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9829400000, "total_equity": 5332600000, "shares_outstanding": 1262300000, "operating_cash_flow": 1224900000, "stock_based_compensation": 14300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1060200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1026600000, "dividends_paid": 75500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25100000, "free_cash_flow": 2285100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1040700000", "ebitda": "1772000000", "netIncome": "718600000", "grossProfit": "1348900000", "depreciation": "None", "totalRevenue": "3497300000", "costOfRevenue": "2148400000", "interestIncome": "66900000", "incomeBeforeTax": "963800000", "interestExpense": "76900000", "operatingIncome": "991100000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "246700000", "reportedCurrency": "USD", "netInterestIncome": "-69000000", "nonInterestIncome": "None", "operatingExpenses": "357800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "113500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2148400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "731300000", "sellingGeneralAndAdministrative": "135800000", "netIncomeFromContinuingOperations": "717100000" }, "balance": { "goodwill": "158800000", "inventory": "1053800000", "commonStock": "14926200000", "currentDebt": "None", "investments": "None", "totalAssets": "9076000000", "longTermDebt": "1837400000", "shortTermDebt": "16000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "158800000", "reportedCurrency": "USD", "retainedEarnings": "-9829400000", "totalLiabilities": "3743400000", "otherCurrentAssets": "22400000", "totalCurrentAssets": "1824700000", "currentLongTermDebt": "None", "longTermInvestments": "144600000", "shortTermInvestments": "10500000", "currentNetReceivables": "173400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7251300000", "currentAccountsPayable": "469300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6340000000", "shortLongTermDebtTotal": "1892300000", "totalShareholderEquity": "5332600000", "capitalLeaseObligations": "54900000", "otherCurrentLiabilities": "20300000", "totalCurrentLiabilities": "615500000", "otherNonCurrentLiabilities": "107700000", "totalNonCurrentLiabilities": "3127900000", "cashAndShortTermInvestments": "575100000", "commonStockSharesOutstanding": "1262300000", "intangibleAssetsExcludingGoodwill": "158800000", "cashAndCashEquivalentsAtCarryingValue": "575100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "717100000", "profitLoss": "None", "dividendPayout": "75500000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "53800000", "operatingCashflow": "1224900000", "capitalExpenditures": "1060200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25100000", "cashflowFromInvestment": "-1026600000", "stockBasedCompensation": "14300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189300000", "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": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "income_statement": { "revenue": 3212600000, "cost_of_revenue": 2632900000, "gross_profit": 579700000, "ebit": 185300000, "ebitda": 957700000, "pretax_income": 113200000, "tax_provision": 138800000, "net_income": -23600000, "net_income_to_common": -23600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 361700000, "total_current_assets": 1597900000, "total_assets": 8063800000, "short_term_debt": 0, "long_term_debt": 1735000000, "total_debt": 1735000000, "total_liabilities": 3536500000, "total_equity": 4506700000, "shares_outstanding": 1249500000, "goodwill_and_intangibles": 325400000 }, "cash_flow": { "operating_cash_flow": 788700000, "capital_expenditure": 1043400000, "free_cash_flow": 1832100000, "dividends_paid": 75500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285021, "ticker_id": 2376, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "185300000", "ebitda": "957700000", "netIncome": "-23600000", "grossProfit": "579700000", "depreciation": "None", "totalRevenue": "3212600000", "costOfRevenue": "2632900000", "interestIncome": "66900000", "incomeBeforeTax": "113200000", "interestExpense": "72100000", "operatingIncome": "200500000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "138800000", "reportedCurrency": "USD", "netInterestIncome": "-61100000", "nonInterestIncome": "None", "operatingExpenses": "379200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "109200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2632900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "772400000", "sellingGeneralAndAdministrative": "133000000", "netIncomeFromContinuingOperations": "-25600000" }, "balance": { "goodwill": "162700000", "inventory": "1052000000", "commonStock": "14913400000", "currentDebt": "None", "investments": "None", "totalAssets": "8063800000", "longTermDebt": "1735000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "162700000", "reportedCurrency": "USD", "retainedEarnings": "-10548000000", "totalLiabilities": "3536500000", "otherCurrentAssets": "49400000", "totalCurrentAssets": "1597900000", "currentLongTermDebt": "None", "longTermInvestments": "174200000", "shortTermInvestments": "3800000", "currentNetReceivables": "131000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6465900000", "currentAccountsPayable": "89100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5519100000", "shortLongTermDebtTotal": "1735000000", "totalShareholderEquity": "4506700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "501600000", "totalCurrentLiabilities": "612400000", "otherNonCurrentLiabilities": "97900000", "totalNonCurrentLiabilities": "2924100000", "cashAndShortTermInvestments": "361700000", "commonStockSharesOutstanding": "1249500000", "intangibleAssetsExcludingGoodwill": "162700000", "cashAndCashEquivalentsAtCarryingValue": "361700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25600000", "profitLoss": "None", "dividendPayout": "75500000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-5700000", "operatingCashflow": "788700000", "capitalExpenditures": "1043400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72600000", "cashflowFromInvestment": "-1387000000", "stockBasedCompensation": "14600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "753033743", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3212600000, "cost_of_revenue": 2632900000, "gross_profit": 579700000, "research_and_development": 109200000, "selling_general_admin": 133000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 185300000, "depreciation_amortisation": 772400000, "ebitda": 957700000, "interest_expense": 72100000, "interest_income": null, "other_non_operating": null, "pretax_income": 113200000, "tax_provision": 138800000, "effective_tax_rate": null, "net_income": -23600000, "net_income_continuing_ops": -25600000, "net_income_to_common": -23600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 361700000, "short_term_investments": 3800000, "net_receivables": 131000000, "inventory": 1052000000, "other_current_assets": null, "total_current_assets": 1597900000, "net_ppe": null, "goodwill": 162700000, "intangible_assets": 162700000, "goodwill_and_intangibles": 325400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6465900000, "total_assets": 8063800000, "short_term_debt": 0, "accounts_payable": 89100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 612400000, "long_term_debt": 1735000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2924100000, "total_liabilities": 3536500000, "total_debt": 1735000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10548000000, "total_equity": 4506700000, "shares_outstanding": 1249500000, "operating_cash_flow": 788700000, "stock_based_compensation": 14600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1043400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1387000000, "dividends_paid": 75500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72600000, "free_cash_flow": 1832100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "185300000", "ebitda": "957700000", "netIncome": "-23600000", "grossProfit": "579700000", "depreciation": "None", "totalRevenue": "3212600000", "costOfRevenue": "2632900000", "interestIncome": "66900000", "incomeBeforeTax": "113200000", "interestExpense": "72100000", "operatingIncome": "200500000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "138800000", "reportedCurrency": "USD", "netInterestIncome": "-61100000", "nonInterestIncome": "None", "operatingExpenses": "379200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "109200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2632900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "772400000", "sellingGeneralAndAdministrative": "133000000", "netIncomeFromContinuingOperations": "-25600000" }, "balance": { "goodwill": "162700000", "inventory": "1052000000", "commonStock": "14913400000", "currentDebt": "None", "investments": "None", "totalAssets": "8063800000", "longTermDebt": "1735000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "162700000", "reportedCurrency": "USD", "retainedEarnings": "-10548000000", "totalLiabilities": "3536500000", "otherCurrentAssets": "49400000", "totalCurrentAssets": "1597900000", "currentLongTermDebt": "None", "longTermInvestments": "174200000", "shortTermInvestments": "3800000", "currentNetReceivables": "131000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6465900000", "currentAccountsPayable": "89100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5519100000", "shortLongTermDebtTotal": "1735000000", "totalShareholderEquity": "4506700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "501600000", "totalCurrentLiabilities": "612400000", "otherNonCurrentLiabilities": "97900000", "totalNonCurrentLiabilities": "2924100000", "cashAndShortTermInvestments": "361700000", "commonStockSharesOutstanding": "1249500000", "intangibleAssetsExcludingGoodwill": "162700000", "cashAndCashEquivalentsAtCarryingValue": "361700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25600000", "profitLoss": "None", "dividendPayout": "75500000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-5700000", "operatingCashflow": "788700000", "capitalExpenditures": "1043400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72600000", "cashflowFromInvestment": "-1387000000", "stockBasedCompensation": "14600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "753033743", "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": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "income_statement": { "revenue": 2374349188, "cost_of_revenue": 1002123871, "gross_profit": 1372225317, "ebit": 1307928450, "ebitda": 1591446077, "pretax_income": 1302899093, "tax_provision": 458756175, "net_income": 831322991, "net_income_to_common": 831322991, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2207536359, "total_current_assets": 3687086362, "total_assets": 12926172318, "short_term_debt": null, "long_term_debt": 738500000, "total_debt": 738500000, "total_liabilities": 3674946567, "total_equity": 9128222543, "shares_outstanding": 1204115000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1114643389, "capital_expenditure": 279277192, "free_cash_flow": 1393920581, "dividends_paid": 47236502, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284984, "ticker_id": 2376, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1307928450", "ebitda": "1591446077", "netIncome": "831322991", "grossProfit": "1372225317", "depreciation": "None", "totalRevenue": "2374349188", "costOfRevenue": "1002123871", "interestIncome": "15400000", "incomeBeforeTax": "1302899093", "interestExpense": "7100267", "operatingIncome": "1307928450", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "458756175", "reportedCurrency": "USD", "netInterestIncome": "8200000", "nonInterestIncome": "None", "operatingExpenses": "64296866", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1002123871", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "283517627", "sellingGeneralAndAdministrative": "44900000", "netIncomeFromContinuingOperations": "856000000" }, "balance": { "goodwill": "None", "inventory": "1319525437", "commonStock": "4378151691", "currentDebt": "None", "investments": "None", "totalAssets": "12926172318", "longTermDebt": "738500000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5165131431", "totalLiabilities": "3674946567", "otherCurrentAssets": "30600311", "totalCurrentAssets": "3687086362", "currentLongTermDebt": "None", "longTermInvestments": "176800000", "shortTermInvestments": "None", "currentNetReceivables": "129424255", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9239085956", "currentAccountsPayable": "667387713", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "740928783", "totalShareholderEquity": "9128222543", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "629864713", "totalCurrentLiabilities": "1297252426", "otherNonCurrentLiabilities": "51500000", "totalNonCurrentLiabilities": "2377694141", "cashAndShortTermInvestments": "2207536359", "commonStockSharesOutstanding": "1204115000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2207536359", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "831322991", "profitLoss": "None", "dividendPayout": "47236502", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "35304108", "operatingCashflow": "1114643389", "capitalExpenditures": "279277192", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-371383438", "cashflowFromInvestment": "-304226741", "stockBasedCompensation": "6600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47236502", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-246635682", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "283517627", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2374349188, "cost_of_revenue": 1002123871, "gross_profit": 1372225317, "research_and_development": null, "selling_general_admin": 44900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1307928450, "depreciation_amortisation": 283517627, "ebitda": 1591446077, "interest_expense": 7100267, "interest_income": null, "other_non_operating": null, "pretax_income": 1302899093, "tax_provision": 458756175, "effective_tax_rate": null, "net_income": 831322991, "net_income_continuing_ops": 856000000, "net_income_to_common": 831322991, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2207536359, "short_term_investments": null, "net_receivables": 129424255, "inventory": 1319525437, "other_current_assets": null, "total_current_assets": 3687086362, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9239085956, "total_assets": 12926172318, "short_term_debt": null, "accounts_payable": 667387713, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1297252426, "long_term_debt": 738500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2377694141, "total_liabilities": 3674946567, "total_debt": 738500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5165131431, "total_equity": 9128222543, "shares_outstanding": 1204115000, "operating_cash_flow": 1114643389, "stock_based_compensation": 6600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 279277192, "acquisitions": null, "other_investing": null, "investing_cash_flow": -304226741, "dividends_paid": 47236502, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -371383438, "free_cash_flow": 1393920581, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1307928450", "ebitda": "1591446077", "netIncome": "831322991", "grossProfit": "1372225317", "depreciation": "None", "totalRevenue": "2374349188", "costOfRevenue": "1002123871", "interestIncome": "15400000", "incomeBeforeTax": "1302899093", "interestExpense": "7100267", "operatingIncome": "1307928450", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "458756175", "reportedCurrency": "USD", "netInterestIncome": "8200000", "nonInterestIncome": "None", "operatingExpenses": "64296866", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1002123871", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "283517627", "sellingGeneralAndAdministrative": "44900000", "netIncomeFromContinuingOperations": "856000000" }, "balance": { "goodwill": "None", "inventory": "1319525437", "commonStock": "4378151691", "currentDebt": "None", "investments": "None", "totalAssets": "12926172318", "longTermDebt": "738500000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5165131431", "totalLiabilities": "3674946567", "otherCurrentAssets": "30600311", "totalCurrentAssets": "3687086362", "currentLongTermDebt": "None", "longTermInvestments": "176800000", "shortTermInvestments": "None", "currentNetReceivables": "129424255", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9239085956", "currentAccountsPayable": "667387713", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "740928783", "totalShareholderEquity": "9128222543", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "629864713", "totalCurrentLiabilities": "1297252426", "otherNonCurrentLiabilities": "51500000", "totalNonCurrentLiabilities": "2377694141", "cashAndShortTermInvestments": "2207536359", "commonStockSharesOutstanding": "1204115000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2207536359", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "831322991", "profitLoss": "None", "dividendPayout": "47236502", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "35304108", "operatingCashflow": "1114643389", "capitalExpenditures": "279277192", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-371383438", "cashflowFromInvestment": "-304226741", "stockBasedCompensation": "6600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47236502", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-246635682", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "283517627", "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": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "income_statement": { "revenue": 2054096082, "cost_of_revenue": 977091774, "gross_profit": 1077004307, "ebit": 985011670, "ebitda": 1269214088, "pretax_income": 1114471507, "tax_provision": 187539073, "net_income": 920434057, "net_income_to_common": 920434057, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1752604707, "total_current_assets": 3282515423, "total_assets": 12388513659, "short_term_debt": null, "long_term_debt": 738200000, "total_debt": 738200000, "total_liabilities": 3710235617, "total_equity": 8560392966, "shares_outstanding": 1208666666, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1203313670, "capital_expenditure": 384224378, "free_cash_flow": 1587538048, "dividends_paid": 44127413, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284985, "ticker_id": 2376, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "985011670", "ebitda": "1269214088", "netIncome": "920434057", "grossProfit": "1077004307", "depreciation": "None", "totalRevenue": "2054096082", "costOfRevenue": "977091774", "interestIncome": "4700000", "incomeBeforeTax": "1114471507", "interestExpense": "21221259", "operatingIncome": "985011670", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "187539073", "reportedCurrency": "USD", "netInterestIncome": "-4700000", "nonInterestIncome": "None", "operatingExpenses": "91992637", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "977091774", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "284202418", "sellingGeneralAndAdministrative": "43400000", "netIncomeFromContinuingOperations": "912900000" }, "balance": { "goodwill": "None", "inventory": "1367806259", "commonStock": "4374025417", "currentDebt": "None", "investments": "None", "totalAssets": "12388513659", "longTermDebt": "738200000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5932484085", "totalLiabilities": "3710235617", "otherCurrentAssets": "78057689", "totalCurrentAssets": "3282515423", "currentLongTermDebt": "None", "longTermInvestments": "148900000", "shortTermInvestments": "None", "currentNetReceivables": "84046768", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9105998236", "currentAccountsPayable": "582737571", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "777382700", "totalShareholderEquity": "8560392966", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "814315366", "totalCurrentLiabilities": "1397052937", "otherNonCurrentLiabilities": "64800000", "totalNonCurrentLiabilities": "2313182679", "cashAndShortTermInvestments": "1752604707", "commonStockSharesOutstanding": "1208666666", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1752604707", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "920434057", "profitLoss": "None", "dividendPayout": "44127413", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-35650181", "operatingCashflow": "1203313670", "capitalExpenditures": "384224378", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-847540930", "cashflowFromInvestment": "-322108578", "stockBasedCompensation": "1900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44127413", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-273381024", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "284202418", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2054096082, "cost_of_revenue": 977091774, "gross_profit": 1077004307, "research_and_development": null, "selling_general_admin": 43400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 985011670, "depreciation_amortisation": 284202418, "ebitda": 1269214088, "interest_expense": 21221259, "interest_income": null, "other_non_operating": null, "pretax_income": 1114471507, "tax_provision": 187539073, "effective_tax_rate": null, "net_income": 920434057, "net_income_continuing_ops": 912900000, "net_income_to_common": 920434057, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1752604707, "short_term_investments": null, "net_receivables": 84046768, "inventory": 1367806259, "other_current_assets": null, "total_current_assets": 3282515423, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9105998236, "total_assets": 12388513659, "short_term_debt": null, "accounts_payable": 582737571, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1397052937, "long_term_debt": 738200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2313182679, "total_liabilities": 3710235617, "total_debt": 738200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5932484085, "total_equity": 8560392966, "shares_outstanding": 1208666666, "operating_cash_flow": 1203313670, "stock_based_compensation": 1900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 384224378, "acquisitions": null, "other_investing": null, "investing_cash_flow": -322108578, "dividends_paid": 44127413, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -847540930, "free_cash_flow": 1587538048, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "985011670", "ebitda": "1269214088", "netIncome": "920434057", "grossProfit": "1077004307", "depreciation": "None", "totalRevenue": "2054096082", "costOfRevenue": "977091774", "interestIncome": "4700000", "incomeBeforeTax": "1114471507", "interestExpense": "21221259", "operatingIncome": "985011670", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "187539073", "reportedCurrency": "USD", "netInterestIncome": "-4700000", "nonInterestIncome": "None", "operatingExpenses": "91992637", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "977091774", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "284202418", "sellingGeneralAndAdministrative": "43400000", "netIncomeFromContinuingOperations": "912900000" }, "balance": { "goodwill": "None", "inventory": "1367806259", "commonStock": "4374025417", "currentDebt": "None", "investments": "None", "totalAssets": "12388513659", "longTermDebt": "738200000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5932484085", "totalLiabilities": "3710235617", "otherCurrentAssets": "78057689", "totalCurrentAssets": "3282515423", "currentLongTermDebt": "None", "longTermInvestments": "148900000", "shortTermInvestments": "None", "currentNetReceivables": "84046768", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9105998236", "currentAccountsPayable": "582737571", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "777382700", "totalShareholderEquity": "8560392966", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "814315366", "totalCurrentLiabilities": "1397052937", "otherNonCurrentLiabilities": "64800000", "totalNonCurrentLiabilities": "2313182679", "cashAndShortTermInvestments": "1752604707", "commonStockSharesOutstanding": "1208666666", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1752604707", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "920434057", "profitLoss": "None", "dividendPayout": "44127413", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-35650181", "operatingCashflow": "1203313670", "capitalExpenditures": "384224378", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-847540930", "cashflowFromInvestment": "-322108578", "stockBasedCompensation": "1900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44127413", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-273381024", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "284202418", "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": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "income_statement": { "revenue": 1782121758, "cost_of_revenue": 936798147, "gross_profit": 845323610, "ebit": 849971505, "ebitda": 1144667850, "pretax_income": 832072164, "tax_provision": 229724701, "net_income": 578415746, "net_income_to_common": 578415746, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1734207844, "total_current_assets": 3410472227, "total_assets": 12118175676, "short_term_debt": null, "long_term_debt": 1236900000, "total_debt": 1236900000, "total_liabilities": 4043154886, "total_equity": 7949143613, "shares_outstanding": 1220175000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 981215258, "capital_expenditure": 306309115, "free_cash_flow": 1287524373, "dividends_paid": 35648405, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284987, "ticker_id": 2376, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "849971505", "ebitda": "1144667850", "netIncome": "578415746", "grossProfit": "845323610", "depreciation": "None", "totalRevenue": "1782121758", "costOfRevenue": "936798147", "interestIncome": "45200000", "incomeBeforeTax": "832072164", "interestExpense": "17899341", "operatingIncome": "762650407", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "229724701", "reportedCurrency": "USD", "netInterestIncome": "27100000", "nonInterestIncome": "None", "operatingExpenses": "82673199", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "936798147", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "294696345", "sellingGeneralAndAdministrative": "31200000", "netIncomeFromContinuingOperations": "609100000" }, "balance": { "goodwill": "None", "inventory": "1379853606", "commonStock": "4414692358", "currentDebt": "None", "investments": "None", "totalAssets": "12118175676", "longTermDebt": "1236900000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6801063854", "totalLiabilities": "4043154886", "otherCurrentAssets": "220584765", "totalCurrentAssets": "3410472227", "currentLongTermDebt": "None", "longTermInvestments": "106800000", "shortTermInvestments": "None", "currentNetReceivables": "75826012", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8707703448", "currentAccountsPayable": "609405372", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1257273214", "totalShareholderEquity": "7949143613", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "595718726", "totalCurrentLiabilities": "1205124098", "otherNonCurrentLiabilities": "55600000", "totalNonCurrentLiabilities": "2838030788", "cashAndShortTermInvestments": "1734207844", "commonStockSharesOutstanding": "1220175000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1734207844", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "578415746", "profitLoss": "None", "dividendPayout": "35648405", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-19539878", "operatingCashflow": "981215258", "capitalExpenditures": "306309115", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-231510282", "cashflowFromInvestment": "-172494928", "stockBasedCompensation": "3400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35648405", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-162465267", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "294696345", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1782121758, "cost_of_revenue": 936798147, "gross_profit": 845323610, "research_and_development": null, "selling_general_admin": 31200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 849971505, "depreciation_amortisation": 294696345, "ebitda": 1144667850, "interest_expense": 17899341, "interest_income": null, "other_non_operating": null, "pretax_income": 832072164, "tax_provision": 229724701, "effective_tax_rate": null, "net_income": 578415746, "net_income_continuing_ops": 609100000, "net_income_to_common": 578415746, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1734207844, "short_term_investments": null, "net_receivables": 75826012, "inventory": 1379853606, "other_current_assets": null, "total_current_assets": 3410472227, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8707703448, "total_assets": 12118175676, "short_term_debt": null, "accounts_payable": 609405372, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1205124098, "long_term_debt": 1236900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2838030788, "total_liabilities": 4043154886, "total_debt": 1236900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6801063854, "total_equity": 7949143613, "shares_outstanding": 1220175000, "operating_cash_flow": 981215258, "stock_based_compensation": 3400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 306309115, "acquisitions": null, "other_investing": null, "investing_cash_flow": -172494928, "dividends_paid": 35648405, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -231510282, "free_cash_flow": 1287524373, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "849971505", "ebitda": "1144667850", "netIncome": "578415746", "grossProfit": "845323610", "depreciation": "None", "totalRevenue": "1782121758", "costOfRevenue": "936798147", "interestIncome": "45200000", "incomeBeforeTax": "832072164", "interestExpense": "17899341", "operatingIncome": "762650407", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "229724701", "reportedCurrency": "USD", "netInterestIncome": "27100000", "nonInterestIncome": "None", "operatingExpenses": "82673199", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "936798147", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "294696345", "sellingGeneralAndAdministrative": "31200000", "netIncomeFromContinuingOperations": "609100000" }, "balance": { "goodwill": "None", "inventory": "1379853606", "commonStock": "4414692358", "currentDebt": "None", "investments": "None", "totalAssets": "12118175676", "longTermDebt": "1236900000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6801063854", "totalLiabilities": "4043154886", "otherCurrentAssets": "220584765", "totalCurrentAssets": "3410472227", "currentLongTermDebt": "None", "longTermInvestments": "106800000", "shortTermInvestments": "None", "currentNetReceivables": "75826012", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8707703448", "currentAccountsPayable": "609405372", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1257273214", "totalShareholderEquity": "7949143613", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "595718726", "totalCurrentLiabilities": "1205124098", "otherNonCurrentLiabilities": "55600000", "totalNonCurrentLiabilities": "2838030788", "cashAndShortTermInvestments": "1734207844", "commonStockSharesOutstanding": "1220175000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1734207844", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "578415746", "profitLoss": "None", "dividendPayout": "35648405", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-19539878", "operatingCashflow": "981215258", "capitalExpenditures": "306309115", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-231510282", "cashflowFromInvestment": "-172494928", "stockBasedCompensation": "3400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35648405", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-162465267", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "294696345", "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": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "income_statement": { "revenue": 1728500000, "cost_of_revenue": 831300000, "gross_profit": 897200000, "ebit": 749700000, "ebitda": 1012600000, "pretax_income": 729500000, "tax_provision": 170900000, "net_income": 530700000, "net_income_to_common": 530700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1151757257, "total_current_assets": 2654493797, "total_assets": 11488908930, "short_term_debt": 0, "long_term_debt": 1236400000, "total_debt": 1236400000, "total_liabilities": 3783801208, "total_equity": 7570508870, "shares_outstanding": 1230210000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 992400000, "capital_expenditure": 306100000, "free_cash_flow": 1298500000, "dividends_paid": 36700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284988, "ticker_id": 2376, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "749700000", "ebitda": "1012600000", "netIncome": "530700000", "grossProfit": "897200000", "depreciation": "None", "totalRevenue": "1728500000", "costOfRevenue": "831300000", "interestIncome": "7400000", "incomeBeforeTax": "729500000", "interestExpense": "20200000", "operatingIncome": "774800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "170900000", "reportedCurrency": "USD", "netInterestIncome": "-12800000", "nonInterestIncome": "None", "operatingExpenses": "122400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "831300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262900000", "sellingGeneralAndAdministrative": "29600000", "netIncomeFromContinuingOperations": "558600000" }, "balance": { "goodwill": "None", "inventory": "1347692293", "commonStock": "4460904587", "currentDebt": "None", "investments": "None", "totalAssets": "11488908930", "longTermDebt": "1236400000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7372569384", "totalLiabilities": "3783801208", "otherCurrentAssets": "126480828", "totalCurrentAssets": "2654493797", "currentLongTermDebt": "None", "longTermInvestments": "115600000", "shortTermInvestments": "None", "currentNetReceivables": "28563419", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8834415133", "currentAccountsPayable": "612660295", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7972700000", "shortLongTermDebtTotal": "1239151299", "totalShareholderEquity": "7570508870", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "356190854", "totalCurrentLiabilities": "968851149", "otherNonCurrentLiabilities": "56300000", "totalNonCurrentLiabilities": "2814950059", "cashAndShortTermInvestments": "1151757257", "commonStockSharesOutstanding": "1230210000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1151757257", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "558600000", "profitLoss": "None", "dividendPayout": "36700000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "8900000", "operatingCashflow": "992400000", "capitalExpenditures": "306100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-238300000", "cashflowFromInvestment": "-312700000", "stockBasedCompensation": "3200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-170100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1728500000, "cost_of_revenue": 831300000, "gross_profit": 897200000, "research_and_development": null, "selling_general_admin": 29600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 749700000, "depreciation_amortisation": 262900000, "ebitda": 1012600000, "interest_expense": 20200000, "interest_income": null, "other_non_operating": null, "pretax_income": 729500000, "tax_provision": 170900000, "effective_tax_rate": null, "net_income": 530700000, "net_income_continuing_ops": 558600000, "net_income_to_common": 530700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1151757257, "short_term_investments": null, "net_receivables": 28563419, "inventory": 1347692293, "other_current_assets": null, "total_current_assets": 2654493797, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8834415133, "total_assets": 11488908930, "short_term_debt": 0, "accounts_payable": 612660295, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 968851149, "long_term_debt": 1236400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2814950059, "total_liabilities": 3783801208, "total_debt": 1236400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7372569384, "total_equity": 7570508870, "shares_outstanding": 1230210000, "operating_cash_flow": 992400000, "stock_based_compensation": 3200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 306100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -312700000, "dividends_paid": 36700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -238300000, "free_cash_flow": 1298500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "749700000", "ebitda": "1012600000", "netIncome": "530700000", "grossProfit": "897200000", "depreciation": "None", "totalRevenue": "1728500000", "costOfRevenue": "831300000", "interestIncome": "7400000", "incomeBeforeTax": "729500000", "interestExpense": "20200000", "operatingIncome": "774800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "170900000", "reportedCurrency": "USD", "netInterestIncome": "-12800000", "nonInterestIncome": "None", "operatingExpenses": "122400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "831300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262900000", "sellingGeneralAndAdministrative": "29600000", "netIncomeFromContinuingOperations": "558600000" }, "balance": { "goodwill": "None", "inventory": "1347692293", "commonStock": "4460904587", "currentDebt": "None", "investments": "None", "totalAssets": "11488908930", "longTermDebt": "1236400000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7372569384", "totalLiabilities": "3783801208", "otherCurrentAssets": "126480828", "totalCurrentAssets": "2654493797", "currentLongTermDebt": "None", "longTermInvestments": "115600000", "shortTermInvestments": "None", "currentNetReceivables": "28563419", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8834415133", "currentAccountsPayable": "612660295", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7972700000", "shortLongTermDebtTotal": "1239151299", "totalShareholderEquity": "7570508870", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "356190854", "totalCurrentLiabilities": "968851149", "otherNonCurrentLiabilities": "56300000", "totalNonCurrentLiabilities": "2814950059", "cashAndShortTermInvestments": "1151757257", "commonStockSharesOutstanding": "1230210000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1151757257", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "558600000", "profitLoss": "None", "dividendPayout": "36700000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "8900000", "operatingCashflow": "992400000", "capitalExpenditures": "306100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-238300000", "cashflowFromInvestment": "-312700000", "stockBasedCompensation": "3200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-170100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262900000", "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": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "income_statement": { "revenue": 1497500000, "cost_of_revenue": 835100000, "gross_profit": 662400000, "ebit": 548800000, "ebitda": 837200000, "pretax_income": 526200000, "tax_provision": 136800000, "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": 706534244, "total_current_assets": 2143103871, "total_assets": 10954430935, "short_term_debt": 0, "long_term_debt": 1235900000, "total_debt": 1235900000, "total_liabilities": 3615375228, "total_equity": 7202649095, "shares_outstanding": 1234417000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 597100000, "capital_expenditure": 207700000, "free_cash_flow": 804800000, "dividends_paid": 36900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284989, "ticker_id": 2376, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "548800000", "ebitda": "837200000", "netIncome": "368000000", "grossProfit": "662400000", "depreciation": "None", "totalRevenue": "1497500000", "costOfRevenue": "835100000", "interestIncome": "4200000", "incomeBeforeTax": "526200000", "interestExpense": "22600000", "operatingIncome": "570400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "136800000", "reportedCurrency": "USD", "netInterestIncome": "-18400000", "nonInterestIncome": "None", "operatingExpenses": "92000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "835100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "288400000", "sellingGeneralAndAdministrative": "35700000", "netIncomeFromContinuingOperations": "389400000" }, "balance": { "goodwill": "None", "inventory": "1271661634", "commonStock": "4493817804", "currentDebt": "None", "investments": "None", "totalAssets": "10954430935", "longTermDebt": "1235900000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7850580499", "totalLiabilities": "3615375228", "otherCurrentAssets": "63803092", "totalCurrentAssets": "2143103871", "currentLongTermDebt": "None", "longTermInvestments": "90100000", "shortTermInvestments": "None", "currentNetReceivables": "101104900", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8811327064", "currentAccountsPayable": "529525664", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7924400000", "shortLongTermDebtTotal": "1235959904", "totalShareholderEquity": "7202649095", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "70712786", "totalCurrentLiabilities": "793338451", "otherNonCurrentLiabilities": "78600000", "totalNonCurrentLiabilities": "2822036777", "cashAndShortTermInvestments": "706534244", "commonStockSharesOutstanding": "1234417000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "706534244", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "389400000", "profitLoss": "None", "dividendPayout": "36900000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-38400000", "operatingCashflow": "597100000", "capitalExpenditures": "207700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-286400000", "cashflowFromInvestment": "-227800000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "288400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1497500000, "cost_of_revenue": 835100000, "gross_profit": 662400000, "research_and_development": null, "selling_general_admin": 35700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 548800000, "depreciation_amortisation": 288400000, "ebitda": 837200000, "interest_expense": 22600000, "interest_income": null, "other_non_operating": null, "pretax_income": 526200000, "tax_provision": 136800000, "effective_tax_rate": null, "net_income": 368000000, "net_income_continuing_ops": 389400000, "net_income_to_common": 368000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 706534244, "short_term_investments": null, "net_receivables": 101104900, "inventory": 1271661634, "other_current_assets": null, "total_current_assets": 2143103871, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8811327064, "total_assets": 10954430935, "short_term_debt": 0, "accounts_payable": 529525664, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 793338451, "long_term_debt": 1235900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2822036777, "total_liabilities": 3615375228, "total_debt": 1235900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7850580499, "total_equity": 7202649095, "shares_outstanding": 1234417000, "operating_cash_flow": 597100000, "stock_based_compensation": 4600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 207700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -227800000, "dividends_paid": 36900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -286400000, "free_cash_flow": 804800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "548800000", "ebitda": "837200000", "netIncome": "368000000", "grossProfit": "662400000", "depreciation": "None", "totalRevenue": "1497500000", "costOfRevenue": "835100000", "interestIncome": "4200000", "incomeBeforeTax": "526200000", "interestExpense": "22600000", "operatingIncome": "570400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "136800000", "reportedCurrency": "USD", "netInterestIncome": "-18400000", "nonInterestIncome": "None", "operatingExpenses": "92000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "835100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "288400000", "sellingGeneralAndAdministrative": "35700000", "netIncomeFromContinuingOperations": "389400000" }, "balance": { "goodwill": "None", "inventory": "1271661634", "commonStock": "4493817804", "currentDebt": "None", "investments": "None", "totalAssets": "10954430935", "longTermDebt": "1235900000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7850580499", "totalLiabilities": "3615375228", "otherCurrentAssets": "63803092", "totalCurrentAssets": "2143103871", "currentLongTermDebt": "None", "longTermInvestments": "90100000", "shortTermInvestments": "None", "currentNetReceivables": "101104900", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8811327064", "currentAccountsPayable": "529525664", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7924400000", "shortLongTermDebtTotal": "1235959904", "totalShareholderEquity": "7202649095", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "70712786", "totalCurrentLiabilities": "793338451", "otherNonCurrentLiabilities": "78600000", "totalNonCurrentLiabilities": "2822036777", "cashAndShortTermInvestments": "706534244", "commonStockSharesOutstanding": "1234417000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "706534244", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "389400000", "profitLoss": "None", "dividendPayout": "36900000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-38400000", "operatingCashflow": "597100000", "capitalExpenditures": "207700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-286400000", "cashflowFromInvestment": "-227800000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "288400000", "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": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "income_statement": { "revenue": 1415800000, "cost_of_revenue": 868600000, "gross_profit": 547200000, "ebit": 508900000, "ebitda": 793700000, "pretax_income": 494500000, "tax_provision": 206300000, "net_income": 275600000, "net_income_to_common": 275600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 621330200, "total_current_assets": 2025494478, "total_assets": 10859136923, "short_term_debt": 204478299, "long_term_debt": 1235500000, "total_debt": 1439978299, "total_liabilities": 3862701020, "total_equity": 6857518583, "shares_outstanding": 1229126000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 734500000, "capital_expenditure": 280700000, "free_cash_flow": 1015200000, "dividends_paid": 36900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284990, "ticker_id": 2376, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "508900000", "ebitda": "793700000", "netIncome": "275600000", "grossProfit": "547200000", "depreciation": "None", "totalRevenue": "1415800000", "costOfRevenue": "868600000", "interestIncome": "3500000", "incomeBeforeTax": "494500000", "interestExpense": "14400000", "operatingIncome": "501100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "206300000", "reportedCurrency": "USD", "netInterestIncome": "-10900000", "nonInterestIncome": "None", "operatingExpenses": "46100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "868600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "284800000", "sellingGeneralAndAdministrative": "31900000", "netIncomeFromContinuingOperations": "288200000" }, "balance": { "goodwill": "None", "inventory": "1242460519", "commonStock": "4484630864", "currentDebt": "None", "investments": "None", "totalAssets": "10859136923", "longTermDebt": "1235500000", "shortTermDebt": "204478299", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8176433599", "totalLiabilities": "3862701020", "otherCurrentAssets": "116230821", "totalCurrentAssets": "2025494478", "currentLongTermDebt": "None", "longTermInvestments": "65600000", "shortTermInvestments": "16700000", "currentNetReceivables": "45472935", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8833642445", "currentAccountsPayable": "83850094", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7968600000", "shortLongTermDebtTotal": "1451636023", "totalShareholderEquity": "6857518583", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "534441036", "totalCurrentLiabilities": "1059469431", "otherNonCurrentLiabilities": "78900000", "totalNonCurrentLiabilities": "2803231589", "cashAndShortTermInvestments": "621330200", "commonStockSharesOutstanding": "1229126000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "621330200", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "288200000", "profitLoss": "None", "dividendPayout": "36900000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "17400000", "operatingCashflow": "734500000", "capitalExpenditures": "280700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-311800000", "cashflowFromInvestment": "-282700000", "stockBasedCompensation": "28100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "286675000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1415800000, "cost_of_revenue": 868600000, "gross_profit": 547200000, "research_and_development": null, "selling_general_admin": 31900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 508900000, "depreciation_amortisation": 284800000, "ebitda": 793700000, "interest_expense": 14400000, "interest_income": null, "other_non_operating": null, "pretax_income": 494500000, "tax_provision": 206300000, "effective_tax_rate": null, "net_income": 275600000, "net_income_continuing_ops": 288200000, "net_income_to_common": 275600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 621330200, "short_term_investments": 16700000, "net_receivables": 45472935, "inventory": 1242460519, "other_current_assets": null, "total_current_assets": 2025494478, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8833642445, "total_assets": 10859136923, "short_term_debt": 204478299, "accounts_payable": 83850094, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1059469431, "long_term_debt": 1235500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2803231589, "total_liabilities": 3862701020, "total_debt": 1439978299, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8176433599, "total_equity": 6857518583, "shares_outstanding": 1229126000, "operating_cash_flow": 734500000, "stock_based_compensation": 28100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 280700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -282700000, "dividends_paid": 36900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -311800000, "free_cash_flow": 1015200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "508900000", "ebitda": "793700000", "netIncome": "275600000", "grossProfit": "547200000", "depreciation": "None", "totalRevenue": "1415800000", "costOfRevenue": "868600000", "interestIncome": "3500000", "incomeBeforeTax": "494500000", "interestExpense": "14400000", "operatingIncome": "501100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "206300000", "reportedCurrency": "USD", "netInterestIncome": "-10900000", "nonInterestIncome": "None", "operatingExpenses": "46100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "868600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "284800000", "sellingGeneralAndAdministrative": "31900000", "netIncomeFromContinuingOperations": "288200000" }, "balance": { "goodwill": "None", "inventory": "1242460519", "commonStock": "4484630864", "currentDebt": "None", "investments": "None", "totalAssets": "10859136923", "longTermDebt": "1235500000", "shortTermDebt": "204478299", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8176433599", "totalLiabilities": "3862701020", "otherCurrentAssets": "116230821", "totalCurrentAssets": "2025494478", "currentLongTermDebt": "None", "longTermInvestments": "65600000", "shortTermInvestments": "16700000", "currentNetReceivables": "45472935", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8833642445", "currentAccountsPayable": "83850094", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7968600000", "shortLongTermDebtTotal": "1451636023", "totalShareholderEquity": "6857518583", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "534441036", "totalCurrentLiabilities": "1059469431", "otherNonCurrentLiabilities": "78900000", "totalNonCurrentLiabilities": "2803231589", "cashAndShortTermInvestments": "621330200", "commonStockSharesOutstanding": "1229126000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "621330200", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "288200000", "profitLoss": "None", "dividendPayout": "36900000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "17400000", "operatingCashflow": "734500000", "capitalExpenditures": "280700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-311800000", "cashflowFromInvestment": "-282700000", "stockBasedCompensation": "28100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "286675000", "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": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "income_statement": { "revenue": 1432000000, "cost_of_revenue": 786400000, "gross_profit": 645600000, "ebit": 537800000, "ebitda": 834000000, "pretax_income": 524500000, "tax_provision": 134200000, "net_income": 355300000, "net_income_to_common": 355300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 482835717, "total_current_assets": 1917065469, "total_assets": 10741397397, "short_term_debt": 448989292, "long_term_debt": 1235000000, "total_debt": 1683989292, "total_liabilities": 3959332755, "total_equity": 6635396803, "shares_outstanding": 1234626000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 733500000, "capital_expenditure": 278700000, "free_cash_flow": 1012200000, "dividends_paid": 36900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284992, "ticker_id": 2376, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "537800000", "ebitda": "834000000", "netIncome": "355300000", "grossProfit": "645600000", "depreciation": "None", "totalRevenue": "1432000000", "costOfRevenue": "786400000", "interestIncome": "6300000", "incomeBeforeTax": "524500000", "interestExpense": "13300000", "operatingIncome": "547700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "134200000", "reportedCurrency": "USD", "netInterestIncome": "-7000000", "nonInterestIncome": "None", "operatingExpenses": "97900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "786400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "296200000", "sellingGeneralAndAdministrative": "27200000", "netIncomeFromContinuingOperations": "390300000" }, "balance": { "goodwill": "None", "inventory": "1230252628", "commonStock": "4479709050", "currentDebt": "None", "investments": "None", "totalAssets": "10741397397", "longTermDebt": "1235000000", "shortTermDebt": "448989292", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8406693010", "totalLiabilities": "3959332755", "otherCurrentAssets": "163840655", "totalCurrentAssets": "1917065469", "currentLongTermDebt": "None", "longTermInvestments": "75600000", "shortTermInvestments": "-66375266", "currentNetReceivables": "40136467", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8824331928", "currentAccountsPayable": "114618569", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7943100000", "shortLongTermDebtTotal": "1697013789", "totalShareholderEquity": "6635396803", "capitalLeaseObligations": "15000000", "otherCurrentLiabilities": "695896720", "totalCurrentLiabilities": "1260604583", "otherNonCurrentLiabilities": "93800000", "totalNonCurrentLiabilities": "2698728172", "cashAndShortTermInvestments": "482835717", "commonStockSharesOutstanding": "1234626000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "482835717", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "355300000", "profitLoss": "None", "dividendPayout": "36900000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-11619000", "operatingCashflow": "733500000", "capitalExpenditures": "278700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-422600000", "cashflowFromInvestment": "-318400000", "stockBasedCompensation": "1300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "296200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1432000000, "cost_of_revenue": 786400000, "gross_profit": 645600000, "research_and_development": null, "selling_general_admin": 27200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 537800000, "depreciation_amortisation": 296200000, "ebitda": 834000000, "interest_expense": 13300000, "interest_income": null, "other_non_operating": null, "pretax_income": 524500000, "tax_provision": 134200000, "effective_tax_rate": null, "net_income": 355300000, "net_income_continuing_ops": 390300000, "net_income_to_common": 355300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 482835717, "short_term_investments": -66375266, "net_receivables": 40136467, "inventory": 1230252628, "other_current_assets": null, "total_current_assets": 1917065469, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8824331928, "total_assets": 10741397397, "short_term_debt": 448989292, "accounts_payable": 114618569, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1260604583, "long_term_debt": 1235000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2698728172, "total_liabilities": 3959332755, "total_debt": 1683989292, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8406693010, "total_equity": 6635396803, "shares_outstanding": 1234626000, "operating_cash_flow": 733500000, "stock_based_compensation": 1300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 278700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -318400000, "dividends_paid": 36900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -422600000, "free_cash_flow": 1012200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "537800000", "ebitda": "834000000", "netIncome": "355300000", "grossProfit": "645600000", "depreciation": "None", "totalRevenue": "1432000000", "costOfRevenue": "786400000", "interestIncome": "6300000", "incomeBeforeTax": "524500000", "interestExpense": "13300000", "operatingIncome": "547700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "134200000", "reportedCurrency": "USD", "netInterestIncome": "-7000000", "nonInterestIncome": "None", "operatingExpenses": "97900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "786400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "296200000", "sellingGeneralAndAdministrative": "27200000", "netIncomeFromContinuingOperations": "390300000" }, "balance": { "goodwill": "None", "inventory": "1230252628", "commonStock": "4479709050", "currentDebt": "None", "investments": "None", "totalAssets": "10741397397", "longTermDebt": "1235000000", "shortTermDebt": "448989292", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8406693010", "totalLiabilities": "3959332755", "otherCurrentAssets": "163840655", "totalCurrentAssets": "1917065469", "currentLongTermDebt": "None", "longTermInvestments": "75600000", "shortTermInvestments": "-66375266", "currentNetReceivables": "40136467", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8824331928", "currentAccountsPayable": "114618569", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7943100000", "shortLongTermDebtTotal": "1697013789", "totalShareholderEquity": "6635396803", "capitalLeaseObligations": "15000000", "otherCurrentLiabilities": "695896720", "totalCurrentLiabilities": "1260604583", "otherNonCurrentLiabilities": "93800000", "totalNonCurrentLiabilities": "2698728172", "cashAndShortTermInvestments": "482835717", "commonStockSharesOutstanding": "1234626000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "482835717", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "355300000", "profitLoss": "None", "dividendPayout": "36900000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-11619000", "operatingCashflow": "733500000", "capitalExpenditures": "278700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-422600000", "cashflowFromInvestment": "-318400000", "stockBasedCompensation": "1300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "296200000", "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": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "income_statement": { "revenue": 1219500000, "cost_of_revenue": 831900000, "gross_profit": 387600000, "ebit": 298200000, "ebitda": 594000000, "pretax_income": 286700000, "tax_provision": 77800000, "net_income": 210900000, "net_income_to_common": 210900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 489428212, "total_current_assets": 1818533263, "total_assets": 10637639708, "short_term_debt": 799382749, "long_term_debt": 1234500000, "total_debt": 2033882749, "total_liabilities": 4191185251, "total_equity": 6319173125, "shares_outstanding": 1234241000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 604000000, "capital_expenditure": 274200000, "free_cash_flow": 878200000, "dividends_paid": 36800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284993, "ticker_id": 2376, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "298200000", "ebitda": "594000000", "netIncome": "210900000", "grossProfit": "387600000", "depreciation": "None", "totalRevenue": "1219500000", "costOfRevenue": "831900000", "interestIncome": "4500000", "incomeBeforeTax": "286700000", "interestExpense": "11500000", "operatingIncome": "298300000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "77800000", "reportedCurrency": "USD", "netInterestIncome": "-7000000", "nonInterestIncome": "None", "operatingExpenses": "89300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "831900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "295800000", "sellingGeneralAndAdministrative": "31700000", "netIncomeFromContinuingOperations": "208900000" }, "balance": { "goodwill": "None", "inventory": "1143832226", "commonStock": "4486042003", "currentDebt": "None", "investments": "None", "totalAssets": "10637639708", "longTermDebt": "1234500000", "shortTermDebt": "799382749", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8737118469", "totalLiabilities": "4191185251", "otherCurrentAssets": "147178411", "totalCurrentAssets": "1818533263", "currentLongTermDebt": "None", "longTermInvestments": "62100000", "shortTermInvestments": "18000000", "currentNetReceivables": "38094412", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8819106444", "currentAccountsPayable": "108284117", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7922600000", "shortLongTermDebtTotal": "2049099445", "totalShareholderEquity": "6319173125", "capitalLeaseObligations": "15400000", "otherCurrentLiabilities": "499026803", "totalCurrentLiabilities": "1516777524", "otherNonCurrentLiabilities": "89300000", "totalNonCurrentLiabilities": "2674407727", "cashAndShortTermInvestments": "489428212", "commonStockSharesOutstanding": "1234241000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "489428212", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "208900000", "profitLoss": "None", "dividendPayout": "36800000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "2584298", "operatingCashflow": "604000000", "capitalExpenditures": "274200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-228500000", "cashflowFromInvestment": "-302300000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "306036871", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1219500000, "cost_of_revenue": 831900000, "gross_profit": 387600000, "research_and_development": null, "selling_general_admin": 31700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 298200000, "depreciation_amortisation": 295800000, "ebitda": 594000000, "interest_expense": 11500000, "interest_income": null, "other_non_operating": null, "pretax_income": 286700000, "tax_provision": 77800000, "effective_tax_rate": null, "net_income": 210900000, "net_income_continuing_ops": 208900000, "net_income_to_common": 210900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 489428212, "short_term_investments": 18000000, "net_receivables": 38094412, "inventory": 1143832226, "other_current_assets": null, "total_current_assets": 1818533263, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8819106444, "total_assets": 10637639708, "short_term_debt": 799382749, "accounts_payable": 108284117, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1516777524, "long_term_debt": 1234500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2674407727, "total_liabilities": 4191185251, "total_debt": 2033882749, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8737118469, "total_equity": 6319173125, "shares_outstanding": 1234241000, "operating_cash_flow": 604000000, "stock_based_compensation": 2800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 274200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -302300000, "dividends_paid": 36800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -228500000, "free_cash_flow": 878200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "298200000", "ebitda": "594000000", "netIncome": "210900000", "grossProfit": "387600000", "depreciation": "None", "totalRevenue": "1219500000", "costOfRevenue": "831900000", "interestIncome": "4500000", "incomeBeforeTax": "286700000", "interestExpense": "11500000", "operatingIncome": "298300000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "77800000", "reportedCurrency": "USD", "netInterestIncome": "-7000000", "nonInterestIncome": "None", "operatingExpenses": "89300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "831900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "295800000", "sellingGeneralAndAdministrative": "31700000", "netIncomeFromContinuingOperations": "208900000" }, "balance": { "goodwill": "None", "inventory": "1143832226", "commonStock": "4486042003", "currentDebt": "None", "investments": "None", "totalAssets": "10637639708", "longTermDebt": "1234500000", "shortTermDebt": "799382749", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8737118469", "totalLiabilities": "4191185251", "otherCurrentAssets": "147178411", "totalCurrentAssets": "1818533263", "currentLongTermDebt": "None", "longTermInvestments": "62100000", "shortTermInvestments": "18000000", "currentNetReceivables": "38094412", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8819106444", "currentAccountsPayable": "108284117", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7922600000", "shortLongTermDebtTotal": "2049099445", "totalShareholderEquity": "6319173125", "capitalLeaseObligations": "15400000", "otherCurrentLiabilities": "499026803", "totalCurrentLiabilities": "1516777524", "otherNonCurrentLiabilities": "89300000", "totalNonCurrentLiabilities": "2674407727", "cashAndShortTermInvestments": "489428212", "commonStockSharesOutstanding": "1234241000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "489428212", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "208900000", "profitLoss": "None", "dividendPayout": "36800000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "2584298", "operatingCashflow": "604000000", "capitalExpenditures": "274200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-228500000", "cashflowFromInvestment": "-302300000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "306036871", "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": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "income_statement": { "revenue": 1081500000, "cost_of_revenue": 783600000, "gross_profit": 297900000, "ebit": 187000000, "ebitda": 457700000, "pretax_income": 175700000, "tax_provision": 69100000, "net_income": 107000000, "net_income_to_common": 107000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 416769929, "total_current_assets": 1721123948, "total_assets": 10542021543, "short_term_debt": 998269871, "long_term_debt": 1234000000, "total_debt": 2232269871, "total_liabilities": 4279084354, "total_equity": 6145558313, "shares_outstanding": 1239244000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 374400000, "capital_expenditure": 241900000, "free_cash_flow": 616300000, "dividends_paid": 36900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284994, "ticker_id": 2376, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "187000000", "ebitda": "457700000", "netIncome": "107000000", "grossProfit": "297900000", "depreciation": "None", "totalRevenue": "1081500000", "costOfRevenue": "783600000", "interestIncome": "3900000", "incomeBeforeTax": "175700000", "interestExpense": "11300000", "operatingIncome": "193200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "69100000", "reportedCurrency": "USD", "netInterestIncome": "-7400000", "nonInterestIncome": "None", "operatingExpenses": "104700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "783600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270700000", "sellingGeneralAndAdministrative": "35400000", "netIncomeFromContinuingOperations": "106600000" }, "balance": { "goodwill": "None", "inventory": "1116547818", "commonStock": "4481875091", "currentDebt": "None", "investments": "None", "totalAssets": "10542021543", "longTermDebt": "1234000000", "shortTermDebt": "998269871", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8903312549", "totalLiabilities": "4279084354", "otherCurrentAssets": "145749598", "totalCurrentAssets": "1721123948", "currentLongTermDebt": "999300000", "longTermInvestments": "56800000", "shortTermInvestments": "6530071", "currentNetReceivables": "42056601", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8820897594", "currentAccountsPayable": "91405677", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2247380896", "totalShareholderEquity": "6145558313", "capitalLeaseObligations": "16400000", "otherCurrentLiabilities": "433952197", "totalCurrentLiabilities": "1592157031", "otherNonCurrentLiabilities": "86800000", "totalNonCurrentLiabilities": "2686927322", "cashAndShortTermInvestments": "416769929", "commonStockSharesOutstanding": "1239244000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "416769929", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106522031", "profitLoss": "None", "dividendPayout": "36900000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "5900000", "operatingCashflow": "374400000", "capitalExpenditures": "241900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43000000", "cashflowFromInvestment": "-276500000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "306036871", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1081500000, "cost_of_revenue": 783600000, "gross_profit": 297900000, "research_and_development": null, "selling_general_admin": 35400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 187000000, "depreciation_amortisation": 270700000, "ebitda": 457700000, "interest_expense": 11300000, "interest_income": null, "other_non_operating": null, "pretax_income": 175700000, "tax_provision": 69100000, "effective_tax_rate": null, "net_income": 107000000, "net_income_continuing_ops": 106600000, "net_income_to_common": 107000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 416769929, "short_term_investments": 6530071, "net_receivables": 42056601, "inventory": 1116547818, "other_current_assets": null, "total_current_assets": 1721123948, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8820897594, "total_assets": 10542021543, "short_term_debt": 998269871, "accounts_payable": 91405677, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1592157031, "long_term_debt": 1234000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2686927322, "total_liabilities": 4279084354, "total_debt": 2232269871, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8903312549, "total_equity": 6145558313, "shares_outstanding": 1239244000, "operating_cash_flow": 374400000, "stock_based_compensation": 2800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 241900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -276500000, "dividends_paid": 36900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43000000, "free_cash_flow": 616300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "187000000", "ebitda": "457700000", "netIncome": "107000000", "grossProfit": "297900000", "depreciation": "None", "totalRevenue": "1081500000", "costOfRevenue": "783600000", "interestIncome": "3900000", "incomeBeforeTax": "175700000", "interestExpense": "11300000", "operatingIncome": "193200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "69100000", "reportedCurrency": "USD", "netInterestIncome": "-7400000", "nonInterestIncome": "None", "operatingExpenses": "104700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "783600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270700000", "sellingGeneralAndAdministrative": "35400000", "netIncomeFromContinuingOperations": "106600000" }, "balance": { "goodwill": "None", "inventory": "1116547818", "commonStock": "4481875091", "currentDebt": "None", "investments": "None", "totalAssets": "10542021543", "longTermDebt": "1234000000", "shortTermDebt": "998269871", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8903312549", "totalLiabilities": "4279084354", "otherCurrentAssets": "145749598", "totalCurrentAssets": "1721123948", "currentLongTermDebt": "999300000", "longTermInvestments": "56800000", "shortTermInvestments": "6530071", "currentNetReceivables": "42056601", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8820897594", "currentAccountsPayable": "91405677", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2247380896", "totalShareholderEquity": "6145558313", "capitalLeaseObligations": "16400000", "otherCurrentLiabilities": "433952197", "totalCurrentLiabilities": "1592157031", "otherNonCurrentLiabilities": "86800000", "totalNonCurrentLiabilities": "2686927322", "cashAndShortTermInvestments": "416769929", "commonStockSharesOutstanding": "1239244000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "416769929", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106522031", "profitLoss": "None", "dividendPayout": "36900000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "5900000", "operatingCashflow": "374400000", "capitalExpenditures": "241900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43000000", "cashflowFromInvestment": "-276500000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "306036871", "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": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "income_statement": { "revenue": 1115700000, "cost_of_revenue": 862600000, "gross_profit": 253100000, "ebit": 170200000, "ebitda": 441900000, "pretax_income": 154200000, "tax_provision": 89000000, "net_income": 65400000, "net_income_to_common": 65400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 360346876, "total_current_assets": 1685730941, "total_assets": 10489357314, "short_term_debt": 10048325, "long_term_debt": 2232600000, "total_debt": 2242648325, "total_liabilities": 4335305211, "total_equity": 6052573965, "shares_outstanding": 1235188000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 410900000, "capital_expenditure": 311300000, "free_cash_flow": 722200000, "dividends_paid": 36800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284995, "ticker_id": 2376, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "170200000", "ebitda": "441900000", "netIncome": "65400000", "grossProfit": "253100000", "depreciation": "None", "totalRevenue": "1115700000", "costOfRevenue": "862600000", "interestIncome": "8300000", "incomeBeforeTax": "154200000", "interestExpense": "16000000", "operatingIncome": "193500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "89000000", "reportedCurrency": "USD", "netInterestIncome": "-7700000", "nonInterestIncome": "None", "operatingExpenses": "59600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "862600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271700000", "sellingGeneralAndAdministrative": "26500000", "netIncomeFromContinuingOperations": "65200000" }, "balance": { "goodwill": "None", "inventory": "1147100906", "commonStock": "4458670789", "currentDebt": "None", "investments": "None", "totalAssets": "10489357314", "longTermDebt": "2232600000", "shortTermDebt": "10048325", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8936642323", "totalLiabilities": "4335305211", "otherCurrentAssets": "130429252", "totalCurrentAssets": "1685730941", "currentLongTermDebt": "None", "longTermInvestments": "61200000", "shortTermInvestments": "7946876", "currentNetReceivables": "47853905", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8803626372", "currentAccountsPayable": "113118276", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2248636138", "totalShareholderEquity": "6052573965", "capitalLeaseObligations": "27600000", "otherCurrentLiabilities": "466401479", "totalCurrentLiabilities": "681992776", "otherNonCurrentLiabilities": "82400000", "totalNonCurrentLiabilities": "3653312434", "cashAndShortTermInvestments": "360346876", "commonStockSharesOutstanding": "1235188000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "360346876", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65400000", "profitLoss": "None", "dividendPayout": "36800000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "390445", "operatingCashflow": "410900000", "capitalExpenditures": "311300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215700000", "cashflowFromInvestment": "-307500000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "290102329", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1115700000, "cost_of_revenue": 862600000, "gross_profit": 253100000, "research_and_development": null, "selling_general_admin": 26500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 170200000, "depreciation_amortisation": 271700000, "ebitda": 441900000, "interest_expense": 16000000, "interest_income": null, "other_non_operating": null, "pretax_income": 154200000, "tax_provision": 89000000, "effective_tax_rate": null, "net_income": 65400000, "net_income_continuing_ops": 65200000, "net_income_to_common": 65400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 360346876, "short_term_investments": 7946876, "net_receivables": 47853905, "inventory": 1147100906, "other_current_assets": null, "total_current_assets": 1685730941, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8803626372, "total_assets": 10489357314, "short_term_debt": 10048325, "accounts_payable": 113118276, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 681992776, "long_term_debt": 2232600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3653312434, "total_liabilities": 4335305211, "total_debt": 2242648325, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8936642323, "total_equity": 6052573965, "shares_outstanding": 1235188000, "operating_cash_flow": 410900000, "stock_based_compensation": 2400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 311300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -307500000, "dividends_paid": 36800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -215700000, "free_cash_flow": 722200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "170200000", "ebitda": "441900000", "netIncome": "65400000", "grossProfit": "253100000", "depreciation": "None", "totalRevenue": "1115700000", "costOfRevenue": "862600000", "interestIncome": "8300000", "incomeBeforeTax": "154200000", "interestExpense": "16000000", "operatingIncome": "193500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "89000000", "reportedCurrency": "USD", "netInterestIncome": "-7700000", "nonInterestIncome": "None", "operatingExpenses": "59600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "862600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271700000", "sellingGeneralAndAdministrative": "26500000", "netIncomeFromContinuingOperations": "65200000" }, "balance": { "goodwill": "None", "inventory": "1147100906", "commonStock": "4458670789", "currentDebt": "None", "investments": "None", "totalAssets": "10489357314", "longTermDebt": "2232600000", "shortTermDebt": "10048325", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8936642323", "totalLiabilities": "4335305211", "otherCurrentAssets": "130429252", "totalCurrentAssets": "1685730941", "currentLongTermDebt": "None", "longTermInvestments": "61200000", "shortTermInvestments": "7946876", "currentNetReceivables": "47853905", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8803626372", "currentAccountsPayable": "113118276", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2248636138", "totalShareholderEquity": "6052573965", "capitalLeaseObligations": "27600000", "otherCurrentLiabilities": "466401479", "totalCurrentLiabilities": "681992776", "otherNonCurrentLiabilities": "82400000", "totalNonCurrentLiabilities": "3653312434", "cashAndShortTermInvestments": "360346876", "commonStockSharesOutstanding": "1235188000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "360346876", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65400000", "profitLoss": "None", "dividendPayout": "36800000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "390445", "operatingCashflow": "410900000", "capitalExpenditures": "311300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215700000", "cashflowFromInvestment": "-307500000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "290102329", "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": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "income_statement": { "revenue": 1102400000, "cost_of_revenue": 784500000, "gross_profit": 317900000, "ebit": 231500000, "ebitda": 495400000, "pretax_income": 211300000, "tax_provision": 102400000, "net_income": 109700000, "net_income_to_common": 109700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 471529171, "total_current_assets": 1847502646, "total_assets": 10542329390, "short_term_debt": 45082886, "long_term_debt": 2383300000, "total_debt": 2428382886, "total_liabilities": 4406877000, "total_equity": 6031353714, "shares_outstanding": 1237835000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 406800000, "capital_expenditure": 326900000, "free_cash_flow": 733700000, "dividends_paid": 36800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284997, "ticker_id": 2376, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "231500000", "ebitda": "495400000", "netIncome": "109700000", "grossProfit": "317900000", "depreciation": "None", "totalRevenue": "1102400000", "costOfRevenue": "784500000", "interestIncome": "1800000", "incomeBeforeTax": "211300000", "interestExpense": "20200000", "operatingIncome": "226200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "102400000", "reportedCurrency": "USD", "netInterestIncome": "-8900000", "nonInterestIncome": "None", "operatingExpenses": "91700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "784500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "263900000", "sellingGeneralAndAdministrative": "25800000", "netIncomeFromContinuingOperations": "108900000" }, "balance": { "goodwill": "None", "inventory": "1196537616", "commonStock": "4459324421", "currentDebt": "None", "investments": "None", "totalAssets": "10542329390", "longTermDebt": "2383300000", "shortTermDebt": "45082886", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8968011120", "totalLiabilities": "4406877000", "otherCurrentAssets": "132063995", "totalCurrentAssets": "1847502646", "currentLongTermDebt": "32000000", "longTermInvestments": "70200000", "shortTermInvestments": "6200000", "currentNetReceivables": "47371862", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8694826744", "currentAccountsPayable": "113951224", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7843100000", "shortLongTermDebtTotal": "2437063391", "totalShareholderEquity": "6031353714", "capitalLeaseObligations": "33500000", "otherCurrentLiabilities": "489956121", "totalCurrentLiabilities": "728790232", "otherNonCurrentLiabilities": "129100000", "totalNonCurrentLiabilities": "3678086769", "cashAndShortTermInvestments": "471529171", "commonStockSharesOutstanding": "1237835000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "471529171", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108900000", "profitLoss": "None", "dividendPayout": "36800000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-10100000", "operatingCashflow": "406800000", "capitalExpenditures": "326900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-96300000", "cashflowFromInvestment": "-814700000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1102400000, "cost_of_revenue": 784500000, "gross_profit": 317900000, "research_and_development": null, "selling_general_admin": 25800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 231500000, "depreciation_amortisation": 263900000, "ebitda": 495400000, "interest_expense": 20200000, "interest_income": null, "other_non_operating": null, "pretax_income": 211300000, "tax_provision": 102400000, "effective_tax_rate": null, "net_income": 109700000, "net_income_continuing_ops": 108900000, "net_income_to_common": 109700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 471529171, "short_term_investments": 6200000, "net_receivables": 47371862, "inventory": 1196537616, "other_current_assets": null, "total_current_assets": 1847502646, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8694826744, "total_assets": 10542329390, "short_term_debt": 45082886, "accounts_payable": 113951224, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 728790232, "long_term_debt": 2383300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3678086769, "total_liabilities": 4406877000, "total_debt": 2428382886, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8968011120, "total_equity": 6031353714, "shares_outstanding": 1237835000, "operating_cash_flow": 406800000, "stock_based_compensation": 2900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 326900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -814700000, "dividends_paid": 36800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -96300000, "free_cash_flow": 733700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "231500000", "ebitda": "495400000", "netIncome": "109700000", "grossProfit": "317900000", "depreciation": "None", "totalRevenue": "1102400000", "costOfRevenue": "784500000", "interestIncome": "1800000", "incomeBeforeTax": "211300000", "interestExpense": "20200000", "operatingIncome": "226200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "102400000", "reportedCurrency": "USD", "netInterestIncome": "-8900000", "nonInterestIncome": "None", "operatingExpenses": "91700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "784500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "263900000", "sellingGeneralAndAdministrative": "25800000", "netIncomeFromContinuingOperations": "108900000" }, "balance": { "goodwill": "None", "inventory": "1196537616", "commonStock": "4459324421", "currentDebt": "None", "investments": "None", "totalAssets": "10542329390", "longTermDebt": "2383300000", "shortTermDebt": "45082886", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8968011120", "totalLiabilities": "4406877000", "otherCurrentAssets": "132063995", "totalCurrentAssets": "1847502646", "currentLongTermDebt": "32000000", "longTermInvestments": "70200000", "shortTermInvestments": "6200000", "currentNetReceivables": "47371862", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8694826744", "currentAccountsPayable": "113951224", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7843100000", "shortLongTermDebtTotal": "2437063391", "totalShareholderEquity": "6031353714", "capitalLeaseObligations": "33500000", "otherCurrentLiabilities": "489956121", "totalCurrentLiabilities": "728790232", "otherNonCurrentLiabilities": "129100000", "totalNonCurrentLiabilities": "3678086769", "cashAndShortTermInvestments": "471529171", "commonStockSharesOutstanding": "1237835000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "471529171", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108900000", "profitLoss": "None", "dividendPayout": "36800000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-10100000", "operatingCashflow": "406800000", "capitalExpenditures": "326900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-96300000", "cashflowFromInvestment": "-814700000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259200000", "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": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "income_statement": { "revenue": 1092300000, "cost_of_revenue": 737200000, "gross_profit": 355100000, "ebit": 227300000, "ebitda": 466600000, "pretax_income": 212900000, "tax_provision": 62000000, "net_income": 151000000, "net_income_to_common": 151000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 486252348, "total_current_assets": 1848078367, "total_assets": 10528346632, "short_term_debt": 548044630, "long_term_debt": 1943900000, "total_debt": 2491944630, "total_liabilities": 4448744798, "total_equity": 5987362628, "shares_outstanding": 1238351000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 528600000, "capital_expenditure": 290400000, "free_cash_flow": 819000000, "dividends_paid": 36900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284998, "ticker_id": 2376, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:35.014862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "227300000", "ebitda": "466600000", "netIncome": "151000000", "grossProfit": "355100000", "depreciation": "None", "totalRevenue": "1092300000", "costOfRevenue": "737200000", "interestIncome": "11500000", "incomeBeforeTax": "212900000", "interestExpense": "14400000", "operatingIncome": "237800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "62000000", "reportedCurrency": "USD", "netInterestIncome": "-2900000", "nonInterestIncome": "None", "operatingExpenses": "117300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "737200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239300000", "sellingGeneralAndAdministrative": "32000000", "netIncomeFromContinuingOperations": "150900000" }, "balance": { "goodwill": "None", "inventory": "1187230380", "commonStock": "4472403555", "currentDebt": "None", "investments": "None", "totalAssets": "10528346632", "longTermDebt": "1943900000", "shortTermDebt": "548044630", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-9068291849", "totalLiabilities": "4448744798", "otherCurrentAssets": "114899702", "totalCurrentAssets": "1848078367", "currentLongTermDebt": "531500000", "longTermInvestments": "94500000", "shortTermInvestments": "8800000", "currentNetReceivables": "59695936", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8680268264", "currentAccountsPayable": "102421455", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7815400000", "shortLongTermDebtTotal": "2508027921", "totalShareholderEquity": "5987362628", "capitalLeaseObligations": "37000000", "otherCurrentLiabilities": "508488421", "totalCurrentLiabilities": "1230754507", "otherNonCurrentLiabilities": "133300000", "totalNonCurrentLiabilities": "3217990291", "cashAndShortTermInvestments": "486252348", "commonStockSharesOutstanding": "1238351000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "486252348", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150900000", "profitLoss": "None", "dividendPayout": "36900000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-39900000", "operatingCashflow": "528600000", "capitalExpenditures": "290400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-267700000", "cashflowFromInvestment": "-491700000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1092300000, "cost_of_revenue": 737200000, "gross_profit": 355100000, "research_and_development": null, "selling_general_admin": 32000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 227300000, "depreciation_amortisation": 239300000, "ebitda": 466600000, "interest_expense": 14400000, "interest_income": null, "other_non_operating": null, "pretax_income": 212900000, "tax_provision": 62000000, "effective_tax_rate": null, "net_income": 151000000, "net_income_continuing_ops": 150900000, "net_income_to_common": 151000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 486252348, "short_term_investments": 8800000, "net_receivables": 59695936, "inventory": 1187230380, "other_current_assets": null, "total_current_assets": 1848078367, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8680268264, "total_assets": 10528346632, "short_term_debt": 548044630, "accounts_payable": 102421455, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1230754507, "long_term_debt": 1943900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3217990291, "total_liabilities": 4448744798, "total_debt": 2491944630, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9068291849, "total_equity": 5987362628, "shares_outstanding": 1238351000, "operating_cash_flow": 528600000, "stock_based_compensation": 2000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 290400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -491700000, "dividends_paid": 36900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -267700000, "free_cash_flow": 819000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "227300000", "ebitda": "466600000", "netIncome": "151000000", "grossProfit": "355100000", "depreciation": "None", "totalRevenue": "1092300000", "costOfRevenue": "737200000", "interestIncome": "11500000", "incomeBeforeTax": "212900000", "interestExpense": "14400000", "operatingIncome": "237800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "62000000", "reportedCurrency": "USD", "netInterestIncome": "-2900000", "nonInterestIncome": "None", "operatingExpenses": "117300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "737200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239300000", "sellingGeneralAndAdministrative": "32000000", "netIncomeFromContinuingOperations": "150900000" }, "balance": { "goodwill": "None", "inventory": "1187230380", "commonStock": "4472403555", "currentDebt": "None", "investments": "None", "totalAssets": "10528346632", "longTermDebt": "1943900000", "shortTermDebt": "548044630", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-9068291849", "totalLiabilities": "4448744798", "otherCurrentAssets": "114899702", "totalCurrentAssets": "1848078367", "currentLongTermDebt": "531500000", "longTermInvestments": "94500000", "shortTermInvestments": "8800000", "currentNetReceivables": "59695936", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8680268264", "currentAccountsPayable": "102421455", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7815400000", "shortLongTermDebtTotal": "2508027921", "totalShareholderEquity": "5987362628", "capitalLeaseObligations": "37000000", "otherCurrentLiabilities": "508488421", "totalCurrentLiabilities": "1230754507", "otherNonCurrentLiabilities": "133300000", "totalNonCurrentLiabilities": "3217990291", "cashAndShortTermInvestments": "486252348", "commonStockSharesOutstanding": "1238351000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "486252348", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150900000", "profitLoss": "None", "dividendPayout": "36900000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-39900000", "operatingCashflow": "528600000", "capitalExpenditures": "290400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-267700000", "cashflowFromInvestment": "-491700000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/", "rank_field": "-roe" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }