{ "ticker": { "uuid": "172848c3-c1fd-41fe-b08a-79730582f556", "symbol": "KMPR", "name": "Kemper Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance - Property & Casualty", "page_url": "https://sharemaestro.com/factors/ticker/172848c3-c1fd-41fe-b08a-79730582f556/", "api_url": "https://sharemaestro.com/factors/api/tickers/172848c3-c1fd-41fe-b08a-79730582f556/" }, "ticker_metadata": { "id": 2391, "uuid": "172848c3-c1fd-41fe-b08a-79730582f556", "symbol": "KMPR", "name": "Kemper Corporation", "asset_type": "equity", "market_cap": 1452427000, "stock_exchange_id": 3, "industry": "Insurance - Property & Casualty", "sector": "Financial Services", "description": "Kemper Corporation, a diversified insurance holding company, offers property and casualty and life and health insurance in the United States. The company is headquartered in Chicago, Illinois.", "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": "172848c3-c1fd-41fe-b08a-79730582f556", "symbol": "KMPR", "name": "Kemper Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance - Property & Casualty", "page_url": "https://sharemaestro.com/factors/ticker/172848c3-c1fd-41fe-b08a-79730582f556/", "api_url": "https://sharemaestro.com/factors/api/tickers/172848c3-c1fd-41fe-b08a-79730582f556/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.32, "value": 0.73, "quality": 0.13, "momentum": 0.02, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 24.75, "market_cap": 1455334650, "pe_ratio": 34.7335, "earnings_yield": 0.0288, "ebitda_to_ev": 0.013, "shareholder_yield": 0.0534, "roe": 0.0158, "piotroski_f_score": 6, "momentum_12_1": -0.5142, "volatility_252d": 0.3881 }, "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": "2026-06-07T06:53:33.451554+00:00", "batch_id": "" }, "size": { "price_close": 24.75, "market_cap": 1455334650, "market_cap_usd": 1455334650, "enterprise_value": 2307234650, "shares_outstanding": 58801400, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 34.7335, "pb_ratio": 0.5493, "ptbv_ratio": 1.0403, "ps_ratio": 0.3091, "pcf_ratio": 2.9502, "pfcf_ratio": 2.761, "ev_ebitda": 76.9078, "ev_ebit": 74.6678, "ev_sales": 0.49, "ev_fcf": 4.3772, "earnings_yield": 0.0288, "fcf_yield": 0.2285, "price_to_sales": 0.3091, "price_to_book": 0.5493, "price_to_cashflow": 2.9502, "ebitda_to_ev": 0.013, "sales_yield": 2.0407 }, "yield": { "dividend_yield": 0.0534, "buyback_yield": 0, "shareholder_yield": 0.0534, "debt_paydown_yield": null, "total_yield": 0.0534 }, "quality": { "gross_margin": 0.1405, "operating_margin": 0.0066, "net_margin": 0.0089, "ebitda_margin": 0.0064, "fcf_margin": 0.112, "roe": 0.0158, "roa": 0.0034, "roic": 0.0083, "roc_greenblatt": null, "asset_turnover": 0.3794, "cash_conversion": 12.58, "accruals_ratio": -0.0364, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": 0.2474, "earnings_stability_5y": 1.0305, "revenue_stability_5y": 0.0686, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0533, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.6894, "net_debt_to_ebitda": 28.3967, "debt_to_assets": 0.0761, "interest_coverage": 0.8489, "current_ratio": 0.2274, "quick_ratio": 0.2274, "net_debt": 851900000, "local_beta": 0, "volatility_252d": 0.3881, "volatility_60d": 0.8783, "max_drawdown_12m": -0.6012, "risk_adjusted_momentum": -1.3249 }, "growth": { "revenue_growth_1y": 0.0058, "revenue_growth_3y_cagr": -0.0414, "revenue_growth_5y_cagr": -0.0151, "eps_growth_1y": -0.879, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.1896, "fcf_growth_1y": -0.1205, "book_value_growth_1y": -0.005, "revenue_growth": 0.0058, "earnings_growth": -0.879 }, "momentum": { "price_return_1m": -0.1742, "price_return_3m": -0.2129, "price_return_6m": -0.3599, "price_return_9m": -0.5279, "price_return_12m": -0.5988, "price_return_12m_ex1m": -0.5142, "momentum_6m": -0.3599, "momentum_12m": -0.5988, "momentum_12_1": -0.5142, "distance_from_52w_high": -0.5999, "distance_from_52w_low": 0.0032, "relative_strength": -0.6988 }, "raw_ttm": { "revenue_ttm": 4708300000, "gross_profit_ttm": 661700000, "ebit_ttm": 30900000, "ebitda_ttm": 30000000, "net_income_ttm": 41900000, "eps_diluted_ttm": 0.7126, "operating_cash_flow_ttm": 493300000, "capital_expenditure_ttm": 33800000, "fcf_ttm": 527100000, "dividends_paid_ttm": 77700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 36400000, "cash_and_equivalents": 92100000, "total_current_assets": 1089200000, "total_current_liabilities": 4790000000, "net_ppe": null, "total_assets": 12410500000, "total_debt": 944000000, "total_equity": 2649600000, "net_working_capital": -3775800000, "book_value_per_share": 45.0602, "retained_earnings": 1137800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1398900000, "tangible_book_per_share": 23.7902 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 75, "rank_pb": 8, "rank_ptbv": 18, "rank_ps": 8, "rank_pcf": 9, "rank_ev_ebitda": 96, "rank_ev_ebit": 95, "rank_earnings_yield": 75, "rank_fcf_yield": 13, "rank_dividend_yield": 14, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 68, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 89, "rank_fcf_margin": 67, "rank_piotroski": 38, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 99, "rank_eps_growth_5y": 93, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 97 }, "composites": { "value_composite": 27, "quality_composite": 87, "momentum_composite": 98, "growth_composite": 99, "yield_composite": 9, "svqf_composite": 88, "vc1_composite": 22, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 68, "quality_value_composite": 0.3081, "os_score": 0.32, "value_percentile": 0.73, "quality_percentile": 0.13, "momentum_percentile": 0.02, "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": 20, "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": 4388, "ticker_id": 2391, "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": "2026-06-07T06:53:33.451554+00:00", "batch_id": "", "os_score_delta": null, "price_close": 24.75, "market_cap": 1455334650, "market_cap_usd": 1455334650, "enterprise_value": 2307234650, "shares_outstanding": 58801400, "fx_rate_to_usd": null, "pe_ratio": 34.73352387, "pb_ratio": 0.54926579, "ptbv_ratio": 1.04034216, "ps_ratio": 0.30909981, "pcf_ratio": 2.95020201, "pfcf_ratio": 2.76102191, "ev_ebitda": 76.90782167, "ev_ebit": 74.66778803, "ev_sales": 0.49003561, "ev_fcf": 4.37722377, "earnings_yield": 0.02879063, "fcf_yield": 0.22845531, "dividend_yield": 0.05338978, "buyback_yield": 0, "shareholder_yield": 0.05338978, "debt_paydown_yield": null, "total_yield": 0.05338978, "gross_margin": 0.14053905, "operating_margin": 0.00656288, "net_margin": 0.00889918, "ebitda_margin": 0.00637173, "fcf_margin": 0.11195124, "roe": 0.01581371, "roa": 0.00337617, "roic": 0.00834344, "roc_greenblatt": null, "asset_turnover": 0.37938036, "cash_conversion": 12.57995227, "accruals_ratio": -0.03637243, "sbc_to_revenue": null, "debt_to_equity": 3.68938708, "net_debt_to_ebitda": 28.39666667, "debt_to_assets": 0.07606462, "interest_coverage": 0.8489011, "current_ratio": 0.2273904, "quick_ratio": 0.2273904, "net_debt": 851900000, "revenue_growth_1y": 0.00583209, "revenue_growth_3y_cagr": -0.04144572, "revenue_growth_5y_cagr": -0.01505236, "eps_growth_1y": -0.87897169, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.18957346, "fcf_growth_1y": -0.12047389, "book_value_growth_1y": -0.00504529, "piotroski_f_score": 6, "altman_z_score": 0.24743682, "earnings_stability_5y": 1.030505, "revenue_stability_5y": 0.068599, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.17423204, "price_return_3m": -0.21294898, "price_return_6m": -0.35985806, "price_return_9m": -0.52785557, "price_return_12m": -0.59881151, "price_return_12m_ex1m": -0.51416317, "distance_from_52w_high": -0.59993858, "distance_from_52w_low": 0.00324281, "relative_strength": -0.69877509, "local_beta": 0, "volatility_252d": 0.38809, "volatility_60d": 0.878258, "max_drawdown_12m": -0.6012317, "revenue_ttm": 4708300000, "gross_profit_ttm": 661700000, "ebit_ttm": 30900000, "ebitda_ttm": 30000000, "net_income_ttm": 41900000, "eps_diluted_ttm": 0.71256807, "operating_cash_flow_ttm": 493300000, "capital_expenditure_ttm": 33800000, "fcf_ttm": 527100000, "dividends_paid_ttm": 77700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 36400000, "cash_and_equivalents": 92100000, "total_current_assets": 1089200000, "total_current_liabilities": 4790000000, "net_ppe": null, "total_assets": 12410500000, "total_debt": 944000000, "total_equity": 2649600000, "net_working_capital": -3775800000, "book_value_per_share": 45.06015163, "retained_earnings": 1137800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1398900000, "tangible_book_per_share": 23.79024989, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 75, "rank_pb": 8, "rank_ptbv": 18, "rank_ps": 8, "rank_pcf": 9, "rank_ev_ebitda": 96, "rank_ev_ebit": 95, "rank_earnings_yield": 75, "rank_fcf_yield": 13, "rank_dividend_yield": 14, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 68, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 89, "rank_fcf_margin": 67, "rank_piotroski": 38, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 99, "rank_eps_growth_5y": 93, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 97, "value_composite": 27, "quality_composite": 87, "momentum_composite": 98, "growth_composite": 99, "yield_composite": 9, "svqf_composite": 88, "vc1_composite": 22, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 68, "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": 20, "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": 24.75, "os": 0.32, "value": 0.73, "quality": 0.13, "momentum": 0.02, "confidence": 1, "coverage": 1, "pe_ratio": 34.7335, "earnings_yield": 0.0288, "shareholder_yield": 0.0534, "roe": 0.0158, "momentum_12_1": -0.5142, "complete_fields": { "id": 4388, "ticker_id": 2391, "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": "2026-06-07T06:53:33.451554+00:00", "batch_id": "", "os_score_delta": null, "price_close": 24.75, "market_cap": 1455334650, "market_cap_usd": 1455334650, "enterprise_value": 2307234650, "shares_outstanding": 58801400, "fx_rate_to_usd": null, "pe_ratio": 34.73352387, "pb_ratio": 0.54926579, "ptbv_ratio": 1.04034216, "ps_ratio": 0.30909981, "pcf_ratio": 2.95020201, "pfcf_ratio": 2.76102191, "ev_ebitda": 76.90782167, "ev_ebit": 74.66778803, "ev_sales": 0.49003561, "ev_fcf": 4.37722377, "earnings_yield": 0.02879063, "fcf_yield": 0.22845531, "dividend_yield": 0.05338978, "buyback_yield": 0, "shareholder_yield": 0.05338978, "debt_paydown_yield": null, "total_yield": 0.05338978, "gross_margin": 0.14053905, "operating_margin": 0.00656288, "net_margin": 0.00889918, "ebitda_margin": 0.00637173, "fcf_margin": 0.11195124, "roe": 0.01581371, "roa": 0.00337617, "roic": 0.00834344, "roc_greenblatt": null, "asset_turnover": 0.37938036, "cash_conversion": 12.57995227, "accruals_ratio": -0.03637243, "sbc_to_revenue": null, "debt_to_equity": 3.68938708, "net_debt_to_ebitda": 28.39666667, "debt_to_assets": 0.07606462, "interest_coverage": 0.8489011, "current_ratio": 0.2273904, "quick_ratio": 0.2273904, "net_debt": 851900000, "revenue_growth_1y": 0.00583209, "revenue_growth_3y_cagr": -0.04144572, "revenue_growth_5y_cagr": -0.01505236, "eps_growth_1y": -0.87897169, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.18957346, "fcf_growth_1y": -0.12047389, "book_value_growth_1y": -0.00504529, "piotroski_f_score": 6, "altman_z_score": 0.24743682, "earnings_stability_5y": 1.030505, "revenue_stability_5y": 0.068599, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.17423204, "price_return_3m": -0.21294898, "price_return_6m": -0.35985806, "price_return_9m": -0.52785557, "price_return_12m": -0.59881151, "price_return_12m_ex1m": -0.51416317, "distance_from_52w_high": -0.59993858, "distance_from_52w_low": 0.00324281, "relative_strength": -0.69877509, "local_beta": 0, "volatility_252d": 0.38809, "volatility_60d": 0.878258, "max_drawdown_12m": -0.6012317, "revenue_ttm": 4708300000, "gross_profit_ttm": 661700000, "ebit_ttm": 30900000, "ebitda_ttm": 30000000, "net_income_ttm": 41900000, "eps_diluted_ttm": 0.71256807, "operating_cash_flow_ttm": 493300000, "capital_expenditure_ttm": 33800000, "fcf_ttm": 527100000, "dividends_paid_ttm": 77700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 36400000, "cash_and_equivalents": 92100000, "total_current_assets": 1089200000, "total_current_liabilities": 4790000000, "net_ppe": null, "total_assets": 12410500000, "total_debt": 944000000, "total_equity": 2649600000, "net_working_capital": -3775800000, "book_value_per_share": 45.06015163, "retained_earnings": 1137800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1398900000, "tangible_book_per_share": 23.79024989, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 75, "rank_pb": 8, "rank_ptbv": 18, "rank_ps": 8, "rank_pcf": 9, "rank_ev_ebitda": 96, "rank_ev_ebit": 95, "rank_earnings_yield": 75, "rank_fcf_yield": 13, "rank_dividend_yield": 14, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 68, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 89, "rank_fcf_margin": 67, "rank_piotroski": 38, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 99, "rank_eps_growth_5y": 93, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 97, "value_composite": 27, "quality_composite": 87, "momentum_composite": 98, "growth_composite": 99, "yield_composite": 9, "svqf_composite": 88, "vc1_composite": 22, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 68, "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": 20, "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": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "income_statement": { "revenue": 4800500000, "cost_of_revenue": 3375500000, "gross_profit": 1425000000, "ebit": 199200000, "ebitda": 273500000, "pretax_income": 160700000, "tax_provision": 28100000, "net_income": 143300000, "net_income_to_common": 143300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126000000, "total_current_assets": 1091200000, "total_assets": 12472700000, "short_term_debt": 17100000, "long_term_debt": 943500000, "total_debt": 960600000, "total_liabilities": 9803300000, "total_equity": 2681400000, "shares_outstanding": 62606200, "goodwill_and_intangibles": 1907400000 }, "cash_flow": { "operating_cash_flow": 584500000, "capital_expenditure": 30600000, "free_cash_flow": 615100000, "dividends_paid": 79600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285477, "ticker_id": 2391, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "199200000", "ebitda": "273500000", "netIncome": "143300000", "grossProfit": "1425000000", "depreciation": "None", "totalRevenue": "4800500000", "costOfRevenue": "3375500000", "interestIncome": "317400000", "incomeBeforeTax": "160700000", "interestExpense": "38500000", "operatingIncome": "160700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "28100000", "reportedCurrency": "USD", "netInterestIncome": "-38500000", "nonInterestIncome": "None", "operatingExpenses": "1264300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3375500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74300000", "sellingGeneralAndAdministrative": "1163700000", "netIncomeFromContinuingOperations": "132600000" }, "balance": { "goodwill": "1250700000", "inventory": "None", "commonStock": "5900000", "currentDebt": "None", "investments": "None", "totalAssets": "12472700000", "longTermDebt": "943500000", "shortTermDebt": "17100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "656700000", "reportedCurrency": "USD", "retainedEarnings": "1157800000", "totalLiabilities": "9803300000", "otherCurrentAssets": "-327900000", "totalCurrentAssets": "1091200000", "currentLongTermDebt": "0", "longTermInvestments": "7595700000", "shortTermInvestments": "327900000", "currentNetReceivables": "965200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11381500000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1004900000", "totalShareholderEquity": "2681400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1262300000", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9803300000", "cashAndShortTermInvestments": "126000000", "commonStockSharesOutstanding": "62606200", "intangibleAssetsExcludingGoodwill": "656700000", "cashAndCashEquivalentsAtCarryingValue": "126000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143300000", "profitLoss": "None", "dividendPayout": "79600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "584500000", "capitalExpenditures": "30600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-860100000", "cashflowFromInvestment": "336200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-301900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4800500000, "cost_of_revenue": 3375500000, "gross_profit": 1425000000, "research_and_development": null, "selling_general_admin": 1163700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 199200000, "depreciation_amortisation": 74300000, "ebitda": 273500000, "interest_expense": 38500000, "interest_income": null, "other_non_operating": null, "pretax_income": 160700000, "tax_provision": 28100000, "effective_tax_rate": null, "net_income": 143300000, "net_income_continuing_ops": 132600000, "net_income_to_common": 143300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126000000, "short_term_investments": 327900000, "net_receivables": 965200000, "inventory": null, "other_current_assets": null, "total_current_assets": 1091200000, "net_ppe": null, "goodwill": 1250700000, "intangible_assets": 656700000, "goodwill_and_intangibles": 1907400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11381500000, "total_assets": 12472700000, "short_term_debt": 17100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 943500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9803300000, "total_liabilities": 9803300000, "total_debt": 960600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1157800000, "total_equity": 2681400000, "shares_outstanding": 62606200, "operating_cash_flow": 584500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 336200000, "dividends_paid": 79600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -860100000, "free_cash_flow": 615100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "199200000", "ebitda": "273500000", "netIncome": "143300000", "grossProfit": "1425000000", "depreciation": "None", "totalRevenue": "4800500000", "costOfRevenue": "3375500000", "interestIncome": "317400000", "incomeBeforeTax": "160700000", "interestExpense": "38500000", "operatingIncome": "160700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "28100000", "reportedCurrency": "USD", "netInterestIncome": "-38500000", "nonInterestIncome": "None", "operatingExpenses": "1264300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3375500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74300000", "sellingGeneralAndAdministrative": "1163700000", "netIncomeFromContinuingOperations": "132600000" }, "balance": { "goodwill": "1250700000", "inventory": "None", "commonStock": "5900000", "currentDebt": "None", "investments": "None", "totalAssets": "12472700000", "longTermDebt": "943500000", "shortTermDebt": "17100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "656700000", "reportedCurrency": "USD", "retainedEarnings": "1157800000", "totalLiabilities": "9803300000", "otherCurrentAssets": "-327900000", "totalCurrentAssets": "1091200000", "currentLongTermDebt": "0", "longTermInvestments": "7595700000", "shortTermInvestments": "327900000", "currentNetReceivables": "965200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11381500000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1004900000", "totalShareholderEquity": "2681400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1262300000", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9803300000", "cashAndShortTermInvestments": "126000000", "commonStockSharesOutstanding": "62606200", "intangibleAssetsExcludingGoodwill": "656700000", "cashAndCashEquivalentsAtCarryingValue": "126000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143300000", "profitLoss": "None", "dividendPayout": "79600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "584500000", "capitalExpenditures": "30600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-860100000", "cashflowFromInvestment": "336200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-301900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74300000", "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": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "income_statement": { "revenue": 4632700000, "cost_of_revenue": 4043300000, "gross_profit": 589400000, "ebit": 445400000, "ebitda": 499100000, "pretax_income": 388500000, "tax_provision": 76000000, "net_income": 317800000, "net_income_to_common": 317800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65400000, "total_current_assets": 2660800000, "total_assets": 12630400000, "short_term_debt": 449600000, "long_term_debt": 941700000, "total_debt": 1391300000, "total_liabilities": 9846100000, "total_equity": 2788400000, "shares_outstanding": 64776000, "goodwill_and_intangibles": 1566200000 }, "cash_flow": { "operating_cash_flow": 382900000, "capital_expenditure": 53200000, "free_cash_flow": 436100000, "dividends_paid": 80100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285482, "ticker_id": 2391, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "445400000", "ebitda": "499100000", "netIncome": "317800000", "grossProfit": "589400000", "depreciation": "None", "totalRevenue": "4632700000", "costOfRevenue": "4043300000", "interestIncome": "320700000", "incomeBeforeTax": "388500000", "interestExpense": "56900000", "operatingIncome": "388500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "76000000", "reportedCurrency": "USD", "netInterestIncome": "-56900000", "nonInterestIncome": "None", "operatingExpenses": "200900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4043300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53700000", "sellingGeneralAndAdministrative": "2600000", "netIncomeFromContinuingOperations": "312500000" }, "balance": { "goodwill": "1250700000", "inventory": "None", "commonStock": "6400000", "currentDebt": "None", "investments": "None", "totalAssets": "12630400000", "longTermDebt": "941700000", "shortTermDebt": "449600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "315500000", "reportedCurrency": "USD", "retainedEarnings": "1231600000", "totalLiabilities": "9846100000", "otherCurrentAssets": "-2365700000", "totalCurrentAssets": "2660800000", "currentLongTermDebt": "449600000", "longTermInvestments": "7898800000", "shortTermInvestments": "1065100000", "currentNetReceivables": "1235200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12630400000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1391300000", "totalShareholderEquity": "2788400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-449600000", "totalCurrentLiabilities": "449600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9396500000", "cashAndShortTermInvestments": "65400000", "commonStockSharesOutstanding": "64776000", "intangibleAssetsExcludingGoodwill": "315500000", "cashAndCashEquivalentsAtCarryingValue": "65400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "312500000", "profitLoss": "None", "dividendPayout": "80100000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "382900000", "capitalExpenditures": "53200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-137200000", "cashflowFromInvestment": "-244400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4632700000, "cost_of_revenue": 4043300000, "gross_profit": 589400000, "research_and_development": null, "selling_general_admin": 2600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 445400000, "depreciation_amortisation": 53700000, "ebitda": 499100000, "interest_expense": 56900000, "interest_income": null, "other_non_operating": null, "pretax_income": 388500000, "tax_provision": 76000000, "effective_tax_rate": null, "net_income": 317800000, "net_income_continuing_ops": 312500000, "net_income_to_common": 317800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65400000, "short_term_investments": 1065100000, "net_receivables": 1235200000, "inventory": null, "other_current_assets": null, "total_current_assets": 2660800000, "net_ppe": null, "goodwill": 1250700000, "intangible_assets": 315500000, "goodwill_and_intangibles": 1566200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12630400000, "total_assets": 12630400000, "short_term_debt": 449600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 449600000, "long_term_debt": 941700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9396500000, "total_liabilities": 9846100000, "total_debt": 1391300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1231600000, "total_equity": 2788400000, "shares_outstanding": 64776000, "operating_cash_flow": 382900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -244400000, "dividends_paid": 80100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -137200000, "free_cash_flow": 436100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "445400000", "ebitda": "499100000", "netIncome": "317800000", "grossProfit": "589400000", "depreciation": "None", "totalRevenue": "4632700000", "costOfRevenue": "4043300000", "interestIncome": "320700000", "incomeBeforeTax": "388500000", "interestExpense": "56900000", "operatingIncome": "388500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "76000000", "reportedCurrency": "USD", "netInterestIncome": "-56900000", "nonInterestIncome": "None", "operatingExpenses": "200900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4043300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53700000", "sellingGeneralAndAdministrative": "2600000", "netIncomeFromContinuingOperations": "312500000" }, "balance": { "goodwill": "1250700000", "inventory": "None", "commonStock": "6400000", "currentDebt": "None", "investments": "None", "totalAssets": "12630400000", "longTermDebt": "941700000", "shortTermDebt": "449600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "315500000", "reportedCurrency": "USD", "retainedEarnings": "1231600000", "totalLiabilities": "9846100000", "otherCurrentAssets": "-2365700000", "totalCurrentAssets": "2660800000", "currentLongTermDebt": "449600000", "longTermInvestments": "7898800000", "shortTermInvestments": "1065100000", "currentNetReceivables": "1235200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12630400000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1391300000", "totalShareholderEquity": "2788400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-449600000", "totalCurrentLiabilities": "449600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9396500000", "cashAndShortTermInvestments": "65400000", "commonStockSharesOutstanding": "64776000", "intangibleAssetsExcludingGoodwill": "315500000", "cashAndCashEquivalentsAtCarryingValue": "65400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "312500000", "profitLoss": "None", "dividendPayout": "80100000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "382900000", "capitalExpenditures": "53200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-137200000", "cashflowFromInvestment": "-244400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53700000", "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": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "income_statement": { "revenue": 4944200000, "cost_of_revenue": -29500000, "gross_profit": 4944200000, "ebit": -347100000, "ebitda": -347100000, "pretax_income": -347100000, "tax_provision": -74800000, "net_income": -347100000, "net_income_to_common": -347100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64100000, "total_current_assets": 64100000, "total_assets": 12742700000, "short_term_debt": 470000000, "long_term_debt": 1389200000, "total_debt": 1859200000, "total_liabilities": 10237700000, "total_equity": 2505200000, "shares_outstanding": 64025600, "goodwill_and_intangibles": 1569000000 }, "cash_flow": { "operating_cash_flow": -134200000, "capital_expenditure": 53800000, "free_cash_flow": -80400000, "dividends_paid": 80100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285487, "ticker_id": 2391, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-347100000", "ebitda": "-347100000", "netIncome": "-347100000", "grossProfit": "4944200000", "depreciation": "None", "totalRevenue": "4944200000", "costOfRevenue": "-29500000", "interestIncome": "346900000", "incomeBeforeTax": "-347100000", "interestExpense": "369300000", "operatingIncome": "-347100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-74800000", "reportedCurrency": "USD", "netInterestIncome": "-55900000", "nonInterestIncome": "None", "operatingExpenses": "5675000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-29500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58600000", "sellingGeneralAndAdministrative": "411200000", "netIncomeFromContinuingOperations": "-391500000" }, "balance": { "goodwill": "1250700000", "inventory": "-1979400000", "commonStock": "6400000", "currentDebt": "None", "investments": "None", "totalAssets": "12742700000", "longTermDebt": "1389200000", "shortTermDebt": "470000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "318300000", "reportedCurrency": "USD", "retainedEarnings": "1014300000", "totalLiabilities": "10237700000", "otherCurrentAssets": "-1812200000", "totalCurrentAssets": "64100000", "currentLongTermDebt": "0", "longTermInvestments": "7854000000", "shortTermInvestments": "522900000", "currentNetReceivables": "1225200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12678600000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1389200000", "totalShareholderEquity": "2505200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "675700000", "totalCurrentLiabilities": "675700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9562000000", "cashAndShortTermInvestments": "64100000", "commonStockSharesOutstanding": "64025600", "intangibleAssetsExcludingGoodwill": "318300000", "cashAndCashEquivalentsAtCarryingValue": "64100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-272300000", "profitLoss": "None", "dividendPayout": "80100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-134200000", "capitalExpenditures": "53800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122000000", "cashflowFromInvestment": "107900000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4944200000, "cost_of_revenue": -29500000, "gross_profit": 4944200000, "research_and_development": null, "selling_general_admin": 411200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -347100000, "depreciation_amortisation": 58600000, "ebitda": -347100000, "interest_expense": 369300000, "interest_income": null, "other_non_operating": null, "pretax_income": -347100000, "tax_provision": -74800000, "effective_tax_rate": null, "net_income": -347100000, "net_income_continuing_ops": -391500000, "net_income_to_common": -347100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64100000, "short_term_investments": 522900000, "net_receivables": 1225200000, "inventory": -1979400000, "other_current_assets": null, "total_current_assets": 64100000, "net_ppe": null, "goodwill": 1250700000, "intangible_assets": 318300000, "goodwill_and_intangibles": 1569000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12678600000, "total_assets": 12742700000, "short_term_debt": 470000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 675700000, "long_term_debt": 1389200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9562000000, "total_liabilities": 10237700000, "total_debt": 1859200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1014300000, "total_equity": 2505200000, "shares_outstanding": 64025600, "operating_cash_flow": -134200000, "stock_based_compensation": 29000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 107900000, "dividends_paid": 80100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -122000000, "free_cash_flow": -80400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-347100000", "ebitda": "-347100000", "netIncome": "-347100000", "grossProfit": "4944200000", "depreciation": "None", "totalRevenue": "4944200000", "costOfRevenue": "-29500000", "interestIncome": "346900000", "incomeBeforeTax": "-347100000", "interestExpense": "369300000", "operatingIncome": "-347100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-74800000", "reportedCurrency": "USD", "netInterestIncome": "-55900000", "nonInterestIncome": "None", "operatingExpenses": "5675000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-29500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58600000", "sellingGeneralAndAdministrative": "411200000", "netIncomeFromContinuingOperations": "-391500000" }, "balance": { "goodwill": "1250700000", "inventory": "-1979400000", "commonStock": "6400000", "currentDebt": "None", "investments": "None", "totalAssets": "12742700000", "longTermDebt": "1389200000", "shortTermDebt": "470000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "318300000", "reportedCurrency": "USD", "retainedEarnings": "1014300000", "totalLiabilities": "10237700000", "otherCurrentAssets": "-1812200000", "totalCurrentAssets": "64100000", "currentLongTermDebt": "0", "longTermInvestments": "7854000000", "shortTermInvestments": "522900000", "currentNetReceivables": "1225200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12678600000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1389200000", "totalShareholderEquity": "2505200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "675700000", "totalCurrentLiabilities": "675700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9562000000", "cashAndShortTermInvestments": "64100000", "commonStockSharesOutstanding": "64025600", "intangibleAssetsExcludingGoodwill": "318300000", "cashAndCashEquivalentsAtCarryingValue": "64100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-272300000", "profitLoss": "None", "dividendPayout": "80100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-134200000", "capitalExpenditures": "53800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122000000", "cashflowFromInvestment": "107900000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58600000", "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": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "income_statement": { "revenue": 5450500000, "cost_of_revenue": 5661800000, "gross_profit": -211300000, "ebit": -316300000, "ebitda": -245400000, "pretax_income": -371000000, "tax_provision": -84400000, "net_income": -286600000, "net_income_to_common": -286600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 212400000, "total_current_assets": 692000000, "total_assets": 13364000000, "short_term_debt": 449300000, "long_term_debt": 1386900000, "total_debt": 1836200000, "total_liabilities": 10920800000, "total_equity": 2443200000, "shares_outstanding": 63825500, "goodwill_and_intangibles": 1420500000 }, "cash_flow": { "operating_cash_flow": -210300000, "capital_expenditure": 30800000, "free_cash_flow": -179500000, "dividends_paid": 79700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285492, "ticker_id": 2391, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-316300000", "ebitda": "-245400000", "netIncome": "-286600000", "grossProfit": "-211300000", "depreciation": "None", "totalRevenue": "5450500000", "costOfRevenue": "5661800000", "interestIncome": "306400000", "incomeBeforeTax": "-371000000", "interestExpense": "54700000", "operatingIncome": "-371000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-84400000", "reportedCurrency": "USD", "netInterestIncome": "-257600000", "nonInterestIncome": "None", "operatingExpenses": "159700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5661800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70900000", "sellingGeneralAndAdministrative": "358400000", "netIncomeFromContinuingOperations": "-301200000" }, "balance": { "goodwill": "1300300000", "inventory": "-10618000000", "commonStock": "6400000", "currentDebt": "None", "investments": "None", "totalAssets": "13364000000", "longTermDebt": "1386900000", "shortTermDebt": "449300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "120200000", "reportedCurrency": "USD", "retainedEarnings": "1380100000", "totalLiabilities": "10920800000", "otherCurrentAssets": "2207600000", "totalCurrentAssets": "692000000", "currentLongTermDebt": "449300000", "longTermInvestments": "7633400000", "shortTermInvestments": "7173200000", "currentNetReceivables": "1716800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1489700000", "currentAccountsPayable": "-449300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "45100000", "shortLongTermDebtTotal": "1836200000", "totalShareholderEquity": "2443200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-21800000", "totalCurrentLiabilities": "167600000", "otherNonCurrentLiabilities": "8716600000", "totalNonCurrentLiabilities": "10753200000", "cashAndShortTermInvestments": "212400000", "commonStockSharesOutstanding": "63825500", "intangibleAssetsExcludingGoodwill": "120200000", "cashAndCashEquivalentsAtCarryingValue": "212400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-301200000", "profitLoss": "None", "dividendPayout": "79700000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-210300000", "capitalExpenditures": "30800000", "changeInReceivables": "127500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "382900000", "cashflowFromInvestment": "-108400000", "stockBasedCompensation": "17700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "64200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5450500000, "cost_of_revenue": 5661800000, "gross_profit": -211300000, "research_and_development": null, "selling_general_admin": 358400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -316300000, "depreciation_amortisation": 70900000, "ebitda": -245400000, "interest_expense": 54700000, "interest_income": null, "other_non_operating": null, "pretax_income": -371000000, "tax_provision": -84400000, "effective_tax_rate": null, "net_income": -286600000, "net_income_continuing_ops": -301200000, "net_income_to_common": -286600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 212400000, "short_term_investments": 7173200000, "net_receivables": 1716800000, "inventory": -10618000000, "other_current_assets": null, "total_current_assets": 692000000, "net_ppe": null, "goodwill": 1300300000, "intangible_assets": 120200000, "goodwill_and_intangibles": 1420500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1489700000, "total_assets": 13364000000, "short_term_debt": 449300000, "accounts_payable": -449300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 167600000, "long_term_debt": 1386900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10753200000, "total_liabilities": 10920800000, "total_debt": 1836200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1380100000, "total_equity": 2443200000, "shares_outstanding": 63825500, "operating_cash_flow": -210300000, "stock_based_compensation": 17700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108400000, "dividends_paid": 79700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 382900000, "free_cash_flow": -179500000, "net_change_in_cash": 64200000 }, "raw_data": { "income": { "ebit": "-316300000", "ebitda": "-245400000", "netIncome": "-286600000", "grossProfit": "-211300000", "depreciation": "None", "totalRevenue": "5450500000", "costOfRevenue": "5661800000", "interestIncome": "306400000", "incomeBeforeTax": "-371000000", "interestExpense": "54700000", "operatingIncome": "-371000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-84400000", "reportedCurrency": "USD", "netInterestIncome": "-257600000", "nonInterestIncome": "None", "operatingExpenses": "159700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5661800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70900000", "sellingGeneralAndAdministrative": "358400000", "netIncomeFromContinuingOperations": "-301200000" }, "balance": { "goodwill": "1300300000", "inventory": "-10618000000", "commonStock": "6400000", "currentDebt": "None", "investments": "None", "totalAssets": "13364000000", "longTermDebt": "1386900000", "shortTermDebt": "449300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "120200000", "reportedCurrency": "USD", "retainedEarnings": "1380100000", "totalLiabilities": "10920800000", "otherCurrentAssets": "2207600000", "totalCurrentAssets": "692000000", "currentLongTermDebt": "449300000", "longTermInvestments": "7633400000", "shortTermInvestments": "7173200000", "currentNetReceivables": "1716800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1489700000", "currentAccountsPayable": "-449300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "45100000", "shortLongTermDebtTotal": "1836200000", "totalShareholderEquity": "2443200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-21800000", "totalCurrentLiabilities": "167600000", "otherNonCurrentLiabilities": "8716600000", "totalNonCurrentLiabilities": "10753200000", "cashAndShortTermInvestments": "212400000", "commonStockSharesOutstanding": "63825500", "intangibleAssetsExcludingGoodwill": "120200000", "cashAndCashEquivalentsAtCarryingValue": "212400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-301200000", "profitLoss": "None", "dividendPayout": "79700000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-210300000", "capitalExpenditures": "30800000", "changeInReceivables": "127500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "382900000", "cashflowFromInvestment": "-108400000", "stockBasedCompensation": "17700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "64200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70900000", "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": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "income_statement": { "revenue": 5614500000, "cost_of_revenue": 5259700000, "gross_profit": 354800000, "ebit": -205700000, "ebitda": -105900000, "pretax_income": -249300000, "tax_provision": -125600000, "net_income": -123700000, "net_income_to_common": -123700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 148200000, "total_current_assets": 10218300000, "total_assets": 14916500000, "short_term_debt": 300500000, "long_term_debt": 1121900000, "total_debt": 1422400000, "total_liabilities": 1348900000, "total_equity": 13567600000, "shares_outstanding": 64264399, "goodwill_and_intangibles": 1605800000 }, "cash_flow": { "operating_cash_flow": 350700000, "capital_expenditure": 57800000, "free_cash_flow": 408500000, "dividends_paid": 80600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285497, "ticker_id": 2391, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-205700000", "ebitda": "-105900000", "netIncome": "-123700000", "grossProfit": "354800000", "depreciation": "None", "totalRevenue": "5614500000", "costOfRevenue": "5259700000", "interestIncome": "293600000", "incomeBeforeTax": "-249300000", "interestExpense": "43600000", "operatingIncome": "-249400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-125600000", "reportedCurrency": "USD", "netInterestIncome": "-219400000", "nonInterestIncome": "None", "operatingExpenses": "604200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5259700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99800000", "sellingGeneralAndAdministrative": "339500000", "netIncomeFromContinuingOperations": "-120500000" }, "balance": { "goodwill": "1312000000", "inventory": "-2342800000", "commonStock": "6400000", "currentDebt": "None", "investments": "None", "totalAssets": "14916500000", "longTermDebt": "1121900000", "shortTermDebt": "300500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "293800000", "reportedCurrency": "USD", "retainedEarnings": "1762500000", "totalLiabilities": "1348900000", "otherCurrentAssets": "2342800000", "totalCurrentAssets": "10218300000", "currentLongTermDebt": "449000000", "longTermInvestments": "9422200000", "shortTermInvestments": "8271000000", "currentNetReceivables": "1799100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10734200000", "currentAccountsPayable": "843600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "64400000", "shortLongTermDebtTotal": "1422400000", "totalShareholderEquity": "13567600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-127400000", "totalCurrentLiabilities": "173100000", "otherNonCurrentLiabilities": "8716300000", "totalNonCurrentLiabilities": "1348900000", "cashAndShortTermInvestments": "148200000", "commonStockSharesOutstanding": "64264399", "intangibleAssetsExcludingGoodwill": "293800000", "cashAndCashEquivalentsAtCarryingValue": "148200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-120500000", "profitLoss": "None", "dividendPayout": "80600000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "350700000", "capitalExpenditures": "57800000", "changeInReceivables": "-54600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-290400000", "cashflowFromInvestment": "-118200000", "stockBasedCompensation": "28000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-57900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-161700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5614500000, "cost_of_revenue": 5259700000, "gross_profit": 354800000, "research_and_development": null, "selling_general_admin": 339500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -205700000, "depreciation_amortisation": 99800000, "ebitda": -105900000, "interest_expense": 43600000, "interest_income": null, "other_non_operating": null, "pretax_income": -249300000, "tax_provision": -125600000, "effective_tax_rate": null, "net_income": -123700000, "net_income_continuing_ops": -120500000, "net_income_to_common": -123700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 148200000, "short_term_investments": 8271000000, "net_receivables": 1799100000, "inventory": -2342800000, "other_current_assets": null, "total_current_assets": 10218300000, "net_ppe": null, "goodwill": 1312000000, "intangible_assets": 293800000, "goodwill_and_intangibles": 1605800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10734200000, "total_assets": 14916500000, "short_term_debt": 300500000, "accounts_payable": 843600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 173100000, "long_term_debt": 1121900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1348900000, "total_liabilities": 1348900000, "total_debt": 1422400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1762500000, "total_equity": 13567600000, "shares_outstanding": 64264399, "operating_cash_flow": 350700000, "stock_based_compensation": 28000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -118200000, "dividends_paid": 80600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -290400000, "free_cash_flow": 408500000, "net_change_in_cash": -57900000 }, "raw_data": { "income": { "ebit": "-205700000", "ebitda": "-105900000", "netIncome": "-123700000", "grossProfit": "354800000", "depreciation": "None", "totalRevenue": "5614500000", "costOfRevenue": "5259700000", "interestIncome": "293600000", "incomeBeforeTax": "-249300000", "interestExpense": "43600000", "operatingIncome": "-249400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-125600000", "reportedCurrency": "USD", "netInterestIncome": "-219400000", "nonInterestIncome": "None", "operatingExpenses": "604200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5259700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99800000", "sellingGeneralAndAdministrative": "339500000", "netIncomeFromContinuingOperations": "-120500000" }, "balance": { "goodwill": "1312000000", "inventory": "-2342800000", "commonStock": "6400000", "currentDebt": "None", "investments": "None", "totalAssets": "14916500000", "longTermDebt": "1121900000", "shortTermDebt": "300500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "293800000", "reportedCurrency": "USD", "retainedEarnings": "1762500000", "totalLiabilities": "1348900000", "otherCurrentAssets": "2342800000", "totalCurrentAssets": "10218300000", "currentLongTermDebt": "449000000", "longTermInvestments": "9422200000", "shortTermInvestments": "8271000000", "currentNetReceivables": "1799100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10734200000", "currentAccountsPayable": "843600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "64400000", "shortLongTermDebtTotal": "1422400000", "totalShareholderEquity": "13567600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-127400000", "totalCurrentLiabilities": "173100000", "otherNonCurrentLiabilities": "8716300000", "totalNonCurrentLiabilities": "1348900000", "cashAndShortTermInvestments": "148200000", "commonStockSharesOutstanding": "64264399", "intangibleAssetsExcludingGoodwill": "293800000", "cashAndCashEquivalentsAtCarryingValue": "148200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-120500000", "profitLoss": "None", "dividendPayout": "80600000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "350700000", "capitalExpenditures": "57800000", "changeInReceivables": "-54600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-290400000", "cashflowFromInvestment": "-118200000", "stockBasedCompensation": "28000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-57900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-161700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99800000", "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": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "income_statement": { "revenue": 5178700000, "cost_of_revenue": 4017800000, "gross_profit": 1160900000, "ebit": 546100000, "ebitda": 601100000, "pretax_income": 510100000, "tax_provision": 100200000, "net_income": 409900000, "net_income_to_common": 409900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 206100000, "total_current_assets": 10119900000, "total_assets": 14341900000, "short_term_debt": 20800000, "long_term_debt": 1172800000, "total_debt": 1193600000, "total_liabilities": 1458500000, "total_equity": 12883400000, "shares_outstanding": 66729800, "goodwill_and_intangibles": 1434100000 }, "cash_flow": { "operating_cash_flow": 425100000, "capital_expenditure": 53400000, "free_cash_flow": 478500000, "dividends_paid": 78900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285502, "ticker_id": 2391, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "546100000", "ebitda": "601100000", "netIncome": "409900000", "grossProfit": "1160900000", "depreciation": "None", "totalRevenue": "5178700000", "costOfRevenue": "4017800000", "interestIncome": "305200000", "incomeBeforeTax": "510100000", "interestExpense": "36000000", "operatingIncome": "510100000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "100200000", "reportedCurrency": "USD", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "650800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4017800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55000000", "sellingGeneralAndAdministrative": "371500000", "netIncomeFromContinuingOperations": "409900000" }, "balance": { "goodwill": "1114000000", "inventory": "-2615300000", "commonStock": "6500000", "currentDebt": "None", "investments": "None", "totalAssets": "14341900000", "longTermDebt": "1172800000", "shortTermDebt": "20800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "320100000", "reportedCurrency": "USD", "retainedEarnings": "2071200000", "totalLiabilities": "1458500000", "otherCurrentAssets": "2615300000", "totalCurrentAssets": "10119900000", "currentLongTermDebt": "448800000", "longTermInvestments": "10424100000", "shortTermInvestments": "8481300000", "currentNetReceivables": "1432500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10759100000", "currentAccountsPayable": "727900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "68600000", "shortLongTermDebtTotal": "1193600000", "totalShareholderEquity": "12883400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-5200000", "totalCurrentLiabilities": "15600000", "otherNonCurrentLiabilities": "7592100000", "totalNonCurrentLiabilities": "1458500000", "cashAndShortTermInvestments": "206100000", "commonStockSharesOutstanding": "66729800", "intangibleAssetsExcludingGoodwill": "320100000", "cashAndCashEquivalentsAtCarryingValue": "206100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "409900000", "profitLoss": "None", "dividendPayout": "78900000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "425100000", "capitalExpenditures": "53400000", "changeInReceivables": "-60600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "401200000", "cashflowFromInvestment": "-757000000", "stockBasedCompensation": "24900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "69300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-110400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5178700000, "cost_of_revenue": 4017800000, "gross_profit": 1160900000, "research_and_development": null, "selling_general_admin": 371500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 546100000, "depreciation_amortisation": 55000000, "ebitda": 601100000, "interest_expense": 36000000, "interest_income": null, "other_non_operating": null, "pretax_income": 510100000, "tax_provision": 100200000, "effective_tax_rate": null, "net_income": 409900000, "net_income_continuing_ops": 409900000, "net_income_to_common": 409900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 206100000, "short_term_investments": 8481300000, "net_receivables": 1432500000, "inventory": -2615300000, "other_current_assets": null, "total_current_assets": 10119900000, "net_ppe": null, "goodwill": 1114000000, "intangible_assets": 320100000, "goodwill_and_intangibles": 1434100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10759100000, "total_assets": 14341900000, "short_term_debt": 20800000, "accounts_payable": 727900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15600000, "long_term_debt": 1172800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1458500000, "total_liabilities": 1458500000, "total_debt": 1193600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2071200000, "total_equity": 12883400000, "shares_outstanding": 66729800, "operating_cash_flow": 425100000, "stock_based_compensation": 24900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -757000000, "dividends_paid": 78900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 401200000, "free_cash_flow": 478500000, "net_change_in_cash": 69300000 }, "raw_data": { "income": { "ebit": "546100000", "ebitda": "601100000", "netIncome": "409900000", "grossProfit": "1160900000", "depreciation": "None", "totalRevenue": "5178700000", "costOfRevenue": "4017800000", "interestIncome": "305200000", "incomeBeforeTax": "510100000", "interestExpense": "36000000", "operatingIncome": "510100000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "100200000", "reportedCurrency": "USD", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "650800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4017800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55000000", "sellingGeneralAndAdministrative": "371500000", "netIncomeFromContinuingOperations": "409900000" }, "balance": { "goodwill": "1114000000", "inventory": "-2615300000", "commonStock": "6500000", "currentDebt": "None", "investments": "None", "totalAssets": "14341900000", "longTermDebt": "1172800000", "shortTermDebt": "20800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "320100000", "reportedCurrency": "USD", "retainedEarnings": "2071200000", "totalLiabilities": "1458500000", "otherCurrentAssets": "2615300000", "totalCurrentAssets": "10119900000", "currentLongTermDebt": "448800000", "longTermInvestments": "10424100000", "shortTermInvestments": "8481300000", "currentNetReceivables": "1432500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10759100000", "currentAccountsPayable": "727900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "68600000", "shortLongTermDebtTotal": "1193600000", "totalShareholderEquity": "12883400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-5200000", "totalCurrentLiabilities": "15600000", "otherNonCurrentLiabilities": "7592100000", "totalNonCurrentLiabilities": "1458500000", "cashAndShortTermInvestments": "206100000", "commonStockSharesOutstanding": "66729800", "intangibleAssetsExcludingGoodwill": "320100000", "cashAndCashEquivalentsAtCarryingValue": "206100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "409900000", "profitLoss": "None", "dividendPayout": "78900000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "425100000", "capitalExpenditures": "53400000", "changeInReceivables": "-60600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "401200000", "cashflowFromInvestment": "-757000000", "stockBasedCompensation": "24900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "69300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-110400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55000000", "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": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "income_statement": { "revenue": 5020200000, "cost_of_revenue": 3830200000, "gross_profit": 1190000000, "ebit": 704100000, "ebitda": 766600000, "pretax_income": 661600000, "tax_provision": 130500000, "net_income": 531100000, "net_income_to_common": 531100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136800000, "total_current_assets": 8911300000, "total_assets": 12989100000, "short_term_debt": 728500000, "long_term_debt": 778400000, "total_debt": 1506900000, "total_liabilities": 9016800000, "total_equity": 3972300000, "shares_outstanding": 66548100, "goodwill_and_intangibles": 1442400000 }, "cash_flow": { "operating_cash_flow": 538100000, "capital_expenditure": 83900000, "free_cash_flow": 622000000, "dividends_paid": 67800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285507, "ticker_id": 2391, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "704100000", "ebitda": "766600000", "netIncome": "531100000", "grossProfit": "1190000000", "depreciation": "None", "totalRevenue": "5020200000", "costOfRevenue": "3830200000", "interestIncome": "322300000", "incomeBeforeTax": "661600000", "interestExpense": "42500000", "operatingIncome": "661600000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "130500000", "reportedCurrency": "USD", "netInterestIncome": "-42500000", "nonInterestIncome": "None", "operatingExpenses": "528400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3830200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62500000", "sellingGeneralAndAdministrative": "278000000", "netIncomeFromContinuingOperations": "531100000" }, "balance": { "goodwill": "1114000000", "inventory": "-2074300000", "commonStock": "6700000", "currentDebt": "None", "investments": "None", "totalAssets": "12989100000", "longTermDebt": "778400000", "shortTermDebt": "728500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "328400000", "reportedCurrency": "USD", "retainedEarnings": "1810300000", "totalLiabilities": "9016800000", "otherCurrentAssets": "2074300000", "totalCurrentAssets": "8911300000", "currentLongTermDebt": "728500000", "longTermInvestments": "9044400000", "shortTermInvestments": "7393000000", "currentNetReceivables": "1381500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9713900000", "currentAccountsPayable": "733100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "75600000", "shortLongTermDebtTotal": "1506900000", "totalShareholderEquity": "3972300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-728500000", "totalCurrentLiabilities": "728500000", "otherNonCurrentLiabilities": "7327100000", "totalNonCurrentLiabilities": "956600000", "cashAndShortTermInvestments": "136800000", "commonStockSharesOutstanding": "66548100", "intangibleAssetsExcludingGoodwill": "328400000", "cashAndCashEquivalentsAtCarryingValue": "136800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "531100000", "profitLoss": "None", "dividendPayout": "67800000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "538100000", "capitalExpenditures": "83900000", "changeInReceivables": "-84300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "157000000", "cashflowFromInvestment": "-633400000", "stockBasedCompensation": "25300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "61700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "50200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5020200000, "cost_of_revenue": 3830200000, "gross_profit": 1190000000, "research_and_development": null, "selling_general_admin": 278000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 704100000, "depreciation_amortisation": 62500000, "ebitda": 766600000, "interest_expense": 42500000, "interest_income": null, "other_non_operating": null, "pretax_income": 661600000, "tax_provision": 130500000, "effective_tax_rate": null, "net_income": 531100000, "net_income_continuing_ops": 531100000, "net_income_to_common": 531100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 136800000, "short_term_investments": 7393000000, "net_receivables": 1381500000, "inventory": -2074300000, "other_current_assets": null, "total_current_assets": 8911300000, "net_ppe": null, "goodwill": 1114000000, "intangible_assets": 328400000, "goodwill_and_intangibles": 1442400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9713900000, "total_assets": 12989100000, "short_term_debt": 728500000, "accounts_payable": 733100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 728500000, "long_term_debt": 778400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 956600000, "total_liabilities": 9016800000, "total_debt": 1506900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1810300000, "total_equity": 3972300000, "shares_outstanding": 66548100, "operating_cash_flow": 538100000, "stock_based_compensation": 25300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -633400000, "dividends_paid": 67800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 157000000, "free_cash_flow": 622000000, "net_change_in_cash": 61700000 }, "raw_data": { "income": { "ebit": "704100000", "ebitda": "766600000", "netIncome": "531100000", "grossProfit": "1190000000", "depreciation": "None", "totalRevenue": "5020200000", "costOfRevenue": "3830200000", "interestIncome": "322300000", "incomeBeforeTax": "661600000", "interestExpense": "42500000", "operatingIncome": "661600000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "130500000", "reportedCurrency": "USD", "netInterestIncome": "-42500000", "nonInterestIncome": "None", "operatingExpenses": "528400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3830200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62500000", "sellingGeneralAndAdministrative": "278000000", "netIncomeFromContinuingOperations": "531100000" }, "balance": { "goodwill": "1114000000", "inventory": "-2074300000", "commonStock": "6700000", "currentDebt": "None", "investments": "None", "totalAssets": "12989100000", "longTermDebt": "778400000", "shortTermDebt": "728500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "328400000", "reportedCurrency": "USD", "retainedEarnings": "1810300000", "totalLiabilities": "9016800000", "otherCurrentAssets": "2074300000", "totalCurrentAssets": "8911300000", "currentLongTermDebt": "728500000", "longTermInvestments": "9044400000", "shortTermInvestments": "7393000000", "currentNetReceivables": "1381500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9713900000", "currentAccountsPayable": "733100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "75600000", "shortLongTermDebtTotal": "1506900000", "totalShareholderEquity": "3972300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-728500000", "totalCurrentLiabilities": "728500000", "otherNonCurrentLiabilities": "7327100000", "totalNonCurrentLiabilities": "956600000", "cashAndShortTermInvestments": "136800000", "commonStockSharesOutstanding": "66548100", "intangibleAssetsExcludingGoodwill": "328400000", "cashAndCashEquivalentsAtCarryingValue": "136800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "531100000", "profitLoss": "None", "dividendPayout": "67800000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "538100000", "capitalExpenditures": "83900000", "changeInReceivables": "-84300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "157000000", "cashflowFromInvestment": "-633400000", "stockBasedCompensation": "25300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "61700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "50200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62500000", "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": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "income_statement": { "revenue": 3687700000, "cost_of_revenue": 2920800000, "gross_profit": 766900000, "ebit": 242500000, "ebitda": 414400000, "pretax_income": 199100000, "tax_provision": 10700000, "net_income": 190100000, "net_income_to_common": 190100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75100000, "total_current_assets": 8076800000, "total_assets": 11544900000, "short_term_debt": 448400000, "long_term_debt": 909000000, "total_debt": 1357400000, "total_liabilities": 8494800000, "total_equity": 3050100000, "shares_outstanding": 58751900, "goodwill_and_intangibles": 1421200000 }, "cash_flow": { "operating_cash_flow": 540000000, "capital_expenditure": 65300000, "free_cash_flow": 605300000, "dividends_paid": 56400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285512, "ticker_id": 2391, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "242500000", "ebitda": "414400000", "netIncome": "190100000", "grossProfit": "766900000", "depreciation": "None", "totalRevenue": "3687700000", "costOfRevenue": "2920800000", "interestIncome": "107700000", "incomeBeforeTax": "199100000", "interestExpense": "43400000", "operatingIncome": "199100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "10700000", "reportedCurrency": "USD", "netInterestIncome": "-43400000", "nonInterestIncome": "None", "operatingExpenses": "567800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2920800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171900000", "sellingGeneralAndAdministrative": "231900000", "netIncomeFromContinuingOperations": "188400000" }, "balance": { "goodwill": "1112400000", "inventory": "-1783600000", "commonStock": "6500000", "currentDebt": "None", "investments": "None", "totalAssets": "11544900000", "longTermDebt": "909000000", "shortTermDebt": "448400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "308800000", "reportedCurrency": "USD", "retainedEarnings": "1355500000", "totalLiabilities": "8494800000", "otherCurrentAssets": "1783600000", "totalCurrentAssets": "8076800000", "currentLongTermDebt": "448400000", "longTermInvestments": "8069500000", "shortTermInvestments": "6710300000", "currentNetReceivables": "1291400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9075900000", "currentAccountsPayable": "1114800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1357400000", "totalShareholderEquity": "3050100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-448400000", "totalCurrentLiabilities": "448400000", "otherNonCurrentLiabilities": "7559600000", "totalNonCurrentLiabilities": "935200000", "cashAndShortTermInvestments": "75100000", "commonStockSharesOutstanding": "58751900", "intangibleAssetsExcludingGoodwill": "308800000", "cashAndCashEquivalentsAtCarryingValue": "75100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190100000", "profitLoss": "None", "dividendPayout": "56400000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "540000000", "capitalExpenditures": "65300000", "changeInReceivables": "-80700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13000000", "cashflowFromInvestment": "-497600000", "stockBasedCompensation": "18600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3687700000, "cost_of_revenue": 2920800000, "gross_profit": 766900000, "research_and_development": 0, "selling_general_admin": 231900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 242500000, "depreciation_amortisation": 171900000, "ebitda": 414400000, "interest_expense": 43400000, "interest_income": null, "other_non_operating": null, "pretax_income": 199100000, "tax_provision": 10700000, "effective_tax_rate": null, "net_income": 190100000, "net_income_continuing_ops": 188400000, "net_income_to_common": 190100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75100000, "short_term_investments": 6710300000, "net_receivables": 1291400000, "inventory": -1783600000, "other_current_assets": null, "total_current_assets": 8076800000, "net_ppe": null, "goodwill": 1112400000, "intangible_assets": 308800000, "goodwill_and_intangibles": 1421200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9075900000, "total_assets": 11544900000, "short_term_debt": 448400000, "accounts_payable": 1114800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 448400000, "long_term_debt": 909000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 935200000, "total_liabilities": 8494800000, "total_debt": 1357400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1355500000, "total_equity": 3050100000, "shares_outstanding": 58751900, "operating_cash_flow": 540000000, "stock_based_compensation": 18600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -497600000, "dividends_paid": 56400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13000000, "free_cash_flow": 605300000, "net_change_in_cash": 29400000 }, "raw_data": { "income": { "ebit": "242500000", "ebitda": "414400000", "netIncome": "190100000", "grossProfit": "766900000", "depreciation": "None", "totalRevenue": "3687700000", "costOfRevenue": "2920800000", "interestIncome": "107700000", "incomeBeforeTax": "199100000", "interestExpense": "43400000", "operatingIncome": "199100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "10700000", "reportedCurrency": "USD", "netInterestIncome": "-43400000", "nonInterestIncome": "None", "operatingExpenses": "567800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2920800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171900000", "sellingGeneralAndAdministrative": "231900000", "netIncomeFromContinuingOperations": "188400000" }, "balance": { "goodwill": "1112400000", "inventory": "-1783600000", "commonStock": "6500000", "currentDebt": "None", "investments": "None", "totalAssets": "11544900000", "longTermDebt": "909000000", "shortTermDebt": "448400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "308800000", "reportedCurrency": "USD", "retainedEarnings": "1355500000", "totalLiabilities": "8494800000", "otherCurrentAssets": "1783600000", "totalCurrentAssets": "8076800000", "currentLongTermDebt": "448400000", "longTermInvestments": "8069500000", "shortTermInvestments": "6710300000", "currentNetReceivables": "1291400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9075900000", "currentAccountsPayable": "1114800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1357400000", "totalShareholderEquity": "3050100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-448400000", "totalCurrentLiabilities": "448400000", "otherNonCurrentLiabilities": "7559600000", "totalNonCurrentLiabilities": "935200000", "cashAndShortTermInvestments": "75100000", "commonStockSharesOutstanding": "58751900", "intangibleAssetsExcludingGoodwill": "308800000", "cashAndCashEquivalentsAtCarryingValue": "75100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190100000", "profitLoss": "None", "dividendPayout": "56400000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "540000000", "capitalExpenditures": "65300000", "changeInReceivables": "-80700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13000000", "cashflowFromInvestment": "-497600000", "stockBasedCompensation": "18600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171900000", "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": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "income_statement": { "revenue": 1108900000, "cost_of_revenue": 828800000, "gross_profit": 280100000, "ebit": 1400000, "ebitda": 13000000, "pretax_income": -7900000, "tax_provision": -3500000, "net_income": -1700000, "net_income_to_common": -1700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92100000, "total_current_assets": 1089200000, "total_assets": 12410500000, "short_term_debt": null, "long_term_debt": 944000000, "total_debt": 944000000, "total_liabilities": 9775400000, "total_equity": 2649600000, "shares_outstanding": 58801400, "goodwill_and_intangibles": 1250700000 }, "cash_flow": { "operating_cash_flow": 88800000, "capital_expenditure": 10900000, "free_cash_flow": 99700000, "dividends_paid": 18300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285475, "ticker_id": 2391, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1400000", "ebitda": "13000000", "netIncome": "-1700000", "grossProfit": "280100000", "depreciation": "None", "totalRevenue": "1108900000", "costOfRevenue": "828800000", "interestIncome": "80100000", "incomeBeforeTax": "-7900000", "interestExpense": "9300000", "operatingIncome": "-7900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-3500000", "reportedCurrency": "USD", "netInterestIncome": "-9300000", "nonInterestIncome": "None", "operatingExpenses": "288000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "828800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-4400000" }, "balance": { "goodwill": "1250700000", "inventory": "None", "commonStock": "5900000", "currentDebt": "None", "investments": "None", "totalAssets": "12410500000", "longTermDebt": "944000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1137800000", "totalLiabilities": "9775400000", "otherCurrentAssets": "None", "totalCurrentAssets": "1089200000", "currentLongTermDebt": "None", "longTermInvestments": "7509700000", "shortTermInvestments": "305800000", "currentNetReceivables": "997100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11321300000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "944000000", "totalShareholderEquity": "2649600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9775400000", "cashAndShortTermInvestments": "92100000", "commonStockSharesOutstanding": "58801400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "92100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1700000", "profitLoss": "None", "dividendPayout": "18300000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "88800000", "capitalExpenditures": "10900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59100000", "cashflowFromInvestment": "-63100000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1108900000, "cost_of_revenue": 828800000, "gross_profit": 280100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1400000, "depreciation_amortisation": 11600000, "ebitda": 13000000, "interest_expense": 9300000, "interest_income": null, "other_non_operating": null, "pretax_income": -7900000, "tax_provision": -3500000, "effective_tax_rate": null, "net_income": -1700000, "net_income_continuing_ops": -4400000, "net_income_to_common": -1700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92100000, "short_term_investments": 305800000, "net_receivables": 997100000, "inventory": null, "other_current_assets": null, "total_current_assets": 1089200000, "net_ppe": null, "goodwill": 1250700000, "intangible_assets": null, "goodwill_and_intangibles": 1250700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11321300000, "total_assets": 12410500000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 944000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9775400000, "total_liabilities": 9775400000, "total_debt": 944000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1137800000, "total_equity": 2649600000, "shares_outstanding": 58801400, "operating_cash_flow": 88800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63100000, "dividends_paid": 18300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59100000, "free_cash_flow": 99700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1400000", "ebitda": "13000000", "netIncome": "-1700000", "grossProfit": "280100000", "depreciation": "None", "totalRevenue": "1108900000", "costOfRevenue": "828800000", "interestIncome": "80100000", "incomeBeforeTax": "-7900000", "interestExpense": "9300000", "operatingIncome": "-7900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-3500000", "reportedCurrency": "USD", "netInterestIncome": "-9300000", "nonInterestIncome": "None", "operatingExpenses": "288000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "828800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-4400000" }, "balance": { "goodwill": "1250700000", "inventory": "None", "commonStock": "5900000", "currentDebt": "None", "investments": "None", "totalAssets": "12410500000", "longTermDebt": "944000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1137800000", "totalLiabilities": "9775400000", "otherCurrentAssets": "None", "totalCurrentAssets": "1089200000", "currentLongTermDebt": "None", "longTermInvestments": "7509700000", "shortTermInvestments": "305800000", "currentNetReceivables": "997100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11321300000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "944000000", "totalShareholderEquity": "2649600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9775400000", "cashAndShortTermInvestments": "92100000", "commonStockSharesOutstanding": "58801400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "92100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1700000", "profitLoss": "None", "dividendPayout": "18300000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "88800000", "capitalExpenditures": "10900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59100000", "cashflowFromInvestment": "-63100000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11600000", "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": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "income_statement": { "revenue": 1135800000, "cost_of_revenue": 854500000, "gross_profit": 281300000, "ebit": -43000000, "ebitda": -104200000, "pretax_income": -13500000, "tax_provision": -3500000, "net_income": -8000000, "net_income_to_common": -8000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126000000, "total_current_assets": 1091200000, "total_assets": 12472700000, "short_term_debt": 17100000, "long_term_debt": 943500000, "total_debt": 960600000, "total_liabilities": 9803300000, "total_equity": 2681400000, "shares_outstanding": 58801400, "goodwill_and_intangibles": 2183200000 }, "cash_flow": { "operating_cash_flow": 175000000, "capital_expenditure": 8800000, "free_cash_flow": 183800000, "dividends_paid": 18900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285476, "ticker_id": 2391, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-43000000", "ebitda": "-104200000", "netIncome": "-8000000", "grossProfit": "281300000", "depreciation": "None", "totalRevenue": "1135800000", "costOfRevenue": "854500000", "interestIncome": "81400000", "incomeBeforeTax": "-13500000", "interestExpense": "9000000", "operatingIncome": "-13500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3500000", "reportedCurrency": "USD", "netInterestIncome": "-9000000", "nonInterestIncome": "None", "operatingExpenses": "294800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "854500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-61200000", "sellingGeneralAndAdministrative": "276400000", "netIncomeFromContinuingOperations": "-10000000" }, "balance": { "goodwill": "1250700000", "inventory": "None", "commonStock": "5900000", "currentDebt": "None", "investments": "None", "totalAssets": "12472700000", "longTermDebt": "943500000", "shortTermDebt": "17100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "932500000", "reportedCurrency": "USD", "retainedEarnings": "1157800000", "totalLiabilities": "9803300000", "otherCurrentAssets": "-327900000", "totalCurrentAssets": "1091200000", "currentLongTermDebt": "0", "longTermInvestments": "7595700000", "shortTermInvestments": "327900000", "currentNetReceivables": "965200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11381500000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1004900000", "totalShareholderEquity": "2681400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1262300000", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9803300000", "cashAndShortTermInvestments": "126000000", "commonStockSharesOutstanding": "58801400", "intangibleAssetsExcludingGoodwill": "932500000", "cashAndCashEquivalentsAtCarryingValue": "126000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8000000", "profitLoss": "None", "dividendPayout": "18900000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "175000000", "capitalExpenditures": "8800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79200000", "cashflowFromInvestment": "-77200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1135800000, "cost_of_revenue": 854500000, "gross_profit": 281300000, "research_and_development": null, "selling_general_admin": 276400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -43000000, "depreciation_amortisation": -61200000, "ebitda": -104200000, "interest_expense": 9000000, "interest_income": null, "other_non_operating": null, "pretax_income": -13500000, "tax_provision": -3500000, "effective_tax_rate": null, "net_income": -8000000, "net_income_continuing_ops": -10000000, "net_income_to_common": -8000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126000000, "short_term_investments": 327900000, "net_receivables": 965200000, "inventory": null, "other_current_assets": null, "total_current_assets": 1091200000, "net_ppe": null, "goodwill": 1250700000, "intangible_assets": 932500000, "goodwill_and_intangibles": 2183200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11381500000, "total_assets": 12472700000, "short_term_debt": 17100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 943500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9803300000, "total_liabilities": 9803300000, "total_debt": 960600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1157800000, "total_equity": 2681400000, "shares_outstanding": 58801400, "operating_cash_flow": 175000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77200000, "dividends_paid": 18900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79200000, "free_cash_flow": 183800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-43000000", "ebitda": "-104200000", "netIncome": "-8000000", "grossProfit": "281300000", "depreciation": "None", "totalRevenue": "1135800000", "costOfRevenue": "854500000", "interestIncome": "81400000", "incomeBeforeTax": "-13500000", "interestExpense": "9000000", "operatingIncome": "-13500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3500000", "reportedCurrency": "USD", "netInterestIncome": "-9000000", "nonInterestIncome": "None", "operatingExpenses": "294800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "854500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-61200000", "sellingGeneralAndAdministrative": "276400000", "netIncomeFromContinuingOperations": "-10000000" }, "balance": { "goodwill": "1250700000", "inventory": "None", "commonStock": "5900000", "currentDebt": "None", "investments": "None", "totalAssets": "12472700000", "longTermDebt": "943500000", "shortTermDebt": "17100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "932500000", "reportedCurrency": "USD", "retainedEarnings": "1157800000", "totalLiabilities": "9803300000", "otherCurrentAssets": "-327900000", "totalCurrentAssets": "1091200000", "currentLongTermDebt": "0", "longTermInvestments": "7595700000", "shortTermInvestments": "327900000", "currentNetReceivables": "965200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11381500000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1004900000", "totalShareholderEquity": "2681400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1262300000", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9803300000", "cashAndShortTermInvestments": "126000000", "commonStockSharesOutstanding": "58801400", "intangibleAssetsExcludingGoodwill": "932500000", "cashAndCashEquivalentsAtCarryingValue": "126000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8000000", "profitLoss": "None", "dividendPayout": "18900000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "175000000", "capitalExpenditures": "8800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79200000", "cashflowFromInvestment": "-77200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13100000", "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": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "income_statement": { "revenue": 1235800000, "cost_of_revenue": 1236300000, "gross_profit": -500000, "ebit": -24000000, "ebitda": 11700000, "pretax_income": -33100000, "tax_provision": -8900000, "net_income": -21000000, "net_income_to_common": -21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107400000, "total_current_assets": 1772100000, "total_assets": 12443400000, "short_term_debt": 4800000, "long_term_debt": 943100000, "total_debt": 947900000, "total_liabilities": 9721800000, "total_equity": 2732100000, "shares_outstanding": 61477400, "goodwill_and_intangibles": 1911000000 }, "cash_flow": { "operating_cash_flow": 139900000, "capital_expenditure": 6500000, "free_cash_flow": 146400000, "dividends_paid": 19700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285478, "ticker_id": 2391, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24000000", "ebitda": "11700000", "netIncome": "-21000000", "grossProfit": "-500000", "depreciation": "None", "totalRevenue": "1235800000", "costOfRevenue": "1236300000", "interestIncome": "81200000", "incomeBeforeTax": "-33100000", "interestExpense": "9100000", "operatingIncome": "-33100000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-8900000", "reportedCurrency": "USD", "netInterestIncome": "-9100000", "nonInterestIncome": "None", "operatingExpenses": "32600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1236300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-24200000" }, "balance": { "goodwill": "1250700000", "inventory": "None", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "12443400000", "longTermDebt": "943100000", "shortTermDebt": "4800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "660300000", "reportedCurrency": "USD", "retainedEarnings": "1216000000", "totalLiabilities": "9721800000", "otherCurrentAssets": "-1772100000", "totalCurrentAssets": "1772100000", "currentLongTermDebt": "0", "longTermInvestments": "7522200000", "shortTermInvestments": "388700000", "currentNetReceivables": "1276000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10671300000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "943100000", "totalShareholderEquity": "2732100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3465800000", "totalCurrentLiabilities": "4790000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4931800000", "cashAndShortTermInvestments": "107400000", "commonStockSharesOutstanding": "61477400", "intangibleAssetsExcludingGoodwill": "660300000", "cashAndCashEquivalentsAtCarryingValue": "107400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24200000", "profitLoss": "None", "dividendPayout": "19700000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "139900000", "capitalExpenditures": "6500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-261500000", "cashflowFromInvestment": "52000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-218800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1235800000, "cost_of_revenue": 1236300000, "gross_profit": -500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24000000, "depreciation_amortisation": 35700000, "ebitda": 11700000, "interest_expense": 9100000, "interest_income": null, "other_non_operating": null, "pretax_income": -33100000, "tax_provision": -8900000, "effective_tax_rate": null, "net_income": -21000000, "net_income_continuing_ops": -24200000, "net_income_to_common": -21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107400000, "short_term_investments": 388700000, "net_receivables": 1276000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1772100000, "net_ppe": null, "goodwill": 1250700000, "intangible_assets": 660300000, "goodwill_and_intangibles": 1911000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10671300000, "total_assets": 12443400000, "short_term_debt": 4800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4790000000, "long_term_debt": 943100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4931800000, "total_liabilities": 9721800000, "total_debt": 947900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1216000000, "total_equity": 2732100000, "shares_outstanding": 61477400, "operating_cash_flow": 139900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 52000000, "dividends_paid": 19700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -261500000, "free_cash_flow": 146400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24000000", "ebitda": "11700000", "netIncome": "-21000000", "grossProfit": "-500000", "depreciation": "None", "totalRevenue": "1235800000", "costOfRevenue": "1236300000", "interestIncome": "81200000", "incomeBeforeTax": "-33100000", "interestExpense": "9100000", "operatingIncome": "-33100000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-8900000", "reportedCurrency": "USD", "netInterestIncome": "-9100000", "nonInterestIncome": "None", "operatingExpenses": "32600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1236300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-24200000" }, "balance": { "goodwill": "1250700000", "inventory": "None", "commonStock": "6000000", "currentDebt": "None", "investments": "None", "totalAssets": "12443400000", "longTermDebt": "943100000", "shortTermDebt": "4800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "660300000", "reportedCurrency": "USD", "retainedEarnings": "1216000000", "totalLiabilities": "9721800000", "otherCurrentAssets": "-1772100000", "totalCurrentAssets": "1772100000", "currentLongTermDebt": "0", "longTermInvestments": "7522200000", "shortTermInvestments": "388700000", "currentNetReceivables": "1276000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10671300000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "943100000", "totalShareholderEquity": "2732100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3465800000", "totalCurrentLiabilities": "4790000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4931800000", "cashAndShortTermInvestments": "107400000", "commonStockSharesOutstanding": "61477400", "intangibleAssetsExcludingGoodwill": "660300000", "cashAndCashEquivalentsAtCarryingValue": "107400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24200000", "profitLoss": "None", "dividendPayout": "19700000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "139900000", "capitalExpenditures": "6500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-261500000", "cashflowFromInvestment": "52000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-218800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35700000", "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": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "income_statement": { "revenue": 1227800000, "cost_of_revenue": 1127000000, "gross_profit": 100800000, "ebit": 96500000, "ebitda": 109500000, "pretax_income": 87500000, "tax_provision": 17700000, "net_income": 72600000, "net_income_to_common": 72600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177000000, "total_current_assets": 1900200000, "total_assets": 12601100000, "short_term_debt": 9000000, "long_term_debt": 942600000, "total_debt": 951600000, "total_liabilities": 9655600000, "total_equity": 2953400000, "shares_outstanding": 64600100, "goodwill_and_intangibles": 1910500000 }, "cash_flow": { "operating_cash_flow": 89600000, "capital_expenditure": 7600000, "free_cash_flow": 97200000, "dividends_paid": 20800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285479, "ticker_id": 2391, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96500000", "ebitda": "109500000", "netIncome": "72600000", "grossProfit": "100800000", "depreciation": "None", "totalRevenue": "1227800000", "costOfRevenue": "1127000000", "interestIncome": "77600000", "incomeBeforeTax": "87500000", "interestExpense": "9000000", "operatingIncome": "87500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "17700000", "reportedCurrency": "USD", "netInterestIncome": "-9000000", "nonInterestIncome": "None", "operatingExpenses": "13300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1127000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13000000", "sellingGeneralAndAdministrative": "290000000", "netIncomeFromContinuingOperations": "69800000" }, "balance": { "goodwill": "1250700000", "inventory": "None", "commonStock": "6400000", "currentDebt": "None", "investments": "None", "totalAssets": "12601100000", "longTermDebt": "942600000", "shortTermDebt": "9000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "659800000", "reportedCurrency": "USD", "retainedEarnings": "1345400000", "totalLiabilities": "9655600000", "otherCurrentAssets": "-1900200000", "totalCurrentAssets": "1900200000", "currentLongTermDebt": "0", "longTermInvestments": "7585200000", "shortTermInvestments": "422500000", "currentNetReceivables": "1300700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10700900000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "942600000", "totalShareholderEquity": "2953400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3341600000", "totalCurrentLiabilities": "4701100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4954500000", "cashAndShortTermInvestments": "177000000", "commonStockSharesOutstanding": "64600100", "intangibleAssetsExcludingGoodwill": "659800000", "cashAndCashEquivalentsAtCarryingValue": "177000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69800000", "profitLoss": "None", "dividendPayout": "20800000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "89600000", "capitalExpenditures": "7600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38300000", "cashflowFromInvestment": "10300000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1227800000, "cost_of_revenue": 1127000000, "gross_profit": 100800000, "research_and_development": null, "selling_general_admin": 290000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96500000, "depreciation_amortisation": 13000000, "ebitda": 109500000, "interest_expense": 9000000, "interest_income": null, "other_non_operating": null, "pretax_income": 87500000, "tax_provision": 17700000, "effective_tax_rate": null, "net_income": 72600000, "net_income_continuing_ops": 69800000, "net_income_to_common": 72600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 177000000, "short_term_investments": 422500000, "net_receivables": 1300700000, "inventory": null, "other_current_assets": null, "total_current_assets": 1900200000, "net_ppe": null, "goodwill": 1250700000, "intangible_assets": 659800000, "goodwill_and_intangibles": 1910500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10700900000, "total_assets": 12601100000, "short_term_debt": 9000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4701100000, "long_term_debt": 942600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4954500000, "total_liabilities": 9655600000, "total_debt": 951600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1345400000, "total_equity": 2953400000, "shares_outstanding": 64600100, "operating_cash_flow": 89600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10300000, "dividends_paid": 20800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38300000, "free_cash_flow": 97200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96500000", "ebitda": "109500000", "netIncome": "72600000", "grossProfit": "100800000", "depreciation": "None", "totalRevenue": "1227800000", "costOfRevenue": "1127000000", "interestIncome": "77600000", "incomeBeforeTax": "87500000", "interestExpense": "9000000", "operatingIncome": "87500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "17700000", "reportedCurrency": "USD", "netInterestIncome": "-9000000", "nonInterestIncome": "None", "operatingExpenses": "13300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1127000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13000000", "sellingGeneralAndAdministrative": "290000000", "netIncomeFromContinuingOperations": "69800000" }, "balance": { "goodwill": "1250700000", "inventory": "None", "commonStock": "6400000", "currentDebt": "None", "investments": "None", "totalAssets": "12601100000", "longTermDebt": "942600000", "shortTermDebt": "9000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "659800000", "reportedCurrency": "USD", "retainedEarnings": "1345400000", "totalLiabilities": "9655600000", "otherCurrentAssets": "-1900200000", "totalCurrentAssets": "1900200000", "currentLongTermDebt": "0", "longTermInvestments": "7585200000", "shortTermInvestments": "422500000", "currentNetReceivables": "1300700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10700900000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "942600000", "totalShareholderEquity": "2953400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3341600000", "totalCurrentLiabilities": "4701100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4954500000", "cashAndShortTermInvestments": "177000000", "commonStockSharesOutstanding": "64600100", "intangibleAssetsExcludingGoodwill": "659800000", "cashAndCashEquivalentsAtCarryingValue": "177000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69800000", "profitLoss": "None", "dividendPayout": "20800000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "89600000", "capitalExpenditures": "7600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38300000", "cashflowFromInvestment": "10300000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13000000", "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": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "income_statement": { "revenue": 1190000000, "cost_of_revenue": 1053400000, "gross_profit": 136600000, "ebit": 131200000, "ebitda": 143700000, "pretax_income": 119800000, "tax_provision": 22800000, "net_income": 99700000, "net_income_to_common": 99700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115400000, "total_current_assets": 1987100000, "total_assets": 12467300000, "short_term_debt": null, "long_term_debt": 942100000, "total_debt": 942100000, "total_liabilities": 9555800000, "total_equity": 2917600000, "shares_outstanding": 64631800, "goodwill_and_intangibles": 1901900000 }, "cash_flow": { "operating_cash_flow": 180000000, "capital_expenditure": 7700000, "free_cash_flow": 187700000, "dividends_paid": 20200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285480, "ticker_id": 2391, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "131200000", "ebitda": "143700000", "netIncome": "99700000", "grossProfit": "136600000", "depreciation": "None", "totalRevenue": "1190000000", "costOfRevenue": "1053400000", "interestIncome": "77200000", "incomeBeforeTax": "119800000", "interestExpense": "11400000", "operatingIncome": "119800000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "22800000", "reportedCurrency": "USD", "netInterestIncome": "-11400000", "nonInterestIncome": "None", "operatingExpenses": "16800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1053400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "97000000" }, "balance": { "goodwill": "1250700000", "inventory": "None", "commonStock": "6400000", "currentDebt": "None", "investments": "None", "totalAssets": "12467300000", "longTermDebt": "942100000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "651200000", "reportedCurrency": "USD", "retainedEarnings": "1308900000", "totalLiabilities": "9555800000", "otherCurrentAssets": "-1987100000", "totalCurrentAssets": "1987100000", "currentLongTermDebt": "0", "longTermInvestments": "7566600000", "shortTermInvestments": "576900000", "currentNetReceivables": "1294800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10480200000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "942100000", "totalShareholderEquity": "2917600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3290900000", "totalCurrentLiabilities": "4667000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4888800000", "cashAndShortTermInvestments": "115400000", "commonStockSharesOutstanding": "64631800", "intangibleAssetsExcludingGoodwill": "651200000", "cashAndCashEquivalentsAtCarryingValue": "115400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97000000", "profitLoss": "None", "dividendPayout": "20200000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "180000000", "capitalExpenditures": "7700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-481100000", "cashflowFromInvestment": "351100000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1190000000, "cost_of_revenue": 1053400000, "gross_profit": 136600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 131200000, "depreciation_amortisation": 12500000, "ebitda": 143700000, "interest_expense": 11400000, "interest_income": null, "other_non_operating": null, "pretax_income": 119800000, "tax_provision": 22800000, "effective_tax_rate": null, "net_income": 99700000, "net_income_continuing_ops": 97000000, "net_income_to_common": 99700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115400000, "short_term_investments": 576900000, "net_receivables": 1294800000, "inventory": null, "other_current_assets": null, "total_current_assets": 1987100000, "net_ppe": null, "goodwill": 1250700000, "intangible_assets": 651200000, "goodwill_and_intangibles": 1901900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10480200000, "total_assets": 12467300000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4667000000, "long_term_debt": 942100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4888800000, "total_liabilities": 9555800000, "total_debt": 942100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1308900000, "total_equity": 2917600000, "shares_outstanding": 64631800, "operating_cash_flow": 180000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 351100000, "dividends_paid": 20200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -481100000, "free_cash_flow": 187700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "131200000", "ebitda": "143700000", "netIncome": "99700000", "grossProfit": "136600000", "depreciation": "None", "totalRevenue": "1190000000", "costOfRevenue": "1053400000", "interestIncome": "77200000", "incomeBeforeTax": "119800000", "interestExpense": "11400000", "operatingIncome": "119800000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "22800000", "reportedCurrency": "USD", "netInterestIncome": "-11400000", "nonInterestIncome": "None", "operatingExpenses": "16800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1053400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "97000000" }, "balance": { "goodwill": "1250700000", "inventory": "None", "commonStock": "6400000", "currentDebt": "None", "investments": "None", "totalAssets": "12467300000", "longTermDebt": "942100000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "651200000", "reportedCurrency": "USD", "retainedEarnings": "1308900000", "totalLiabilities": "9555800000", "otherCurrentAssets": "-1987100000", "totalCurrentAssets": "1987100000", "currentLongTermDebt": "0", "longTermInvestments": "7566600000", "shortTermInvestments": "576900000", "currentNetReceivables": "1294800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10480200000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "942100000", "totalShareholderEquity": "2917600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3290900000", "totalCurrentLiabilities": "4667000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4888800000", "cashAndShortTermInvestments": "115400000", "commonStockSharesOutstanding": "64631800", "intangibleAssetsExcludingGoodwill": "651200000", "cashAndCashEquivalentsAtCarryingValue": "115400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97000000", "profitLoss": "None", "dividendPayout": "20200000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "180000000", "capitalExpenditures": "7700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-481100000", "cashflowFromInvestment": "351100000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12500000", "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": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "income_statement": { "revenue": 1183400000, "cost_of_revenue": 1358800000, "gross_profit": -175400000, "ebit": 133900000, "ebitda": 146800000, "pretax_income": 119300000, "tax_provision": 23600000, "net_income": 97400000, "net_income_to_common": 97400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65400000, "total_current_assets": 1130500000, "total_assets": 12630400000, "short_term_debt": 449600000, "long_term_debt": 941700000, "total_debt": 1391300000, "total_liabilities": 9846100000, "total_equity": 2788400000, "shares_outstanding": 64632000, "goodwill_and_intangibles": 1566200000 }, "cash_flow": { "operating_cash_flow": 175100000, "capital_expenditure": 43500000, "free_cash_flow": 218600000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285481, "ticker_id": 2391, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "133900000", "ebitda": "146800000", "netIncome": "97400000", "grossProfit": "-175400000", "depreciation": "None", "totalRevenue": "1183400000", "costOfRevenue": "1358800000", "interestIncome": "61700000", "incomeBeforeTax": "119300000", "interestExpense": "14600000", "operatingIncome": "119300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "23600000", "reportedCurrency": "USD", "netInterestIncome": "-14600000", "nonInterestIncome": "None", "operatingExpenses": "-294700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1358800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12900000", "sellingGeneralAndAdministrative": "262200000", "netIncomeFromContinuingOperations": "95700000" }, "balance": { "goodwill": "1250700000", "inventory": "None", "commonStock": "6400000", "currentDebt": "None", "investments": "None", "totalAssets": "12630400000", "longTermDebt": "941700000", "shortTermDebt": "449600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "315500000", "reportedCurrency": "USD", "retainedEarnings": "1231600000", "totalLiabilities": "9846100000", "otherCurrentAssets": "-2365700000", "totalCurrentAssets": "1130500000", "currentLongTermDebt": "449600000", "longTermInvestments": "7898800000", "shortTermInvestments": "1065100000", "currentNetReceivables": "1235200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9465000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1391300000", "totalShareholderEquity": "2788400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-449600000", "totalCurrentLiabilities": "449600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9396500000", "cashAndShortTermInvestments": "65400000", "commonStockSharesOutstanding": "64632000", "intangibleAssetsExcludingGoodwill": "315500000", "cashAndCashEquivalentsAtCarryingValue": "65400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95700000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "175100000", "capitalExpenditures": "43500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11800000", "cashflowFromInvestment": "-154800000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1183400000, "cost_of_revenue": 1358800000, "gross_profit": -175400000, "research_and_development": null, "selling_general_admin": 262200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 133900000, "depreciation_amortisation": 12900000, "ebitda": 146800000, "interest_expense": 14600000, "interest_income": null, "other_non_operating": null, "pretax_income": 119300000, "tax_provision": 23600000, "effective_tax_rate": null, "net_income": 97400000, "net_income_continuing_ops": 95700000, "net_income_to_common": 97400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65400000, "short_term_investments": 1065100000, "net_receivables": 1235200000, "inventory": null, "other_current_assets": null, "total_current_assets": 1130500000, "net_ppe": null, "goodwill": 1250700000, "intangible_assets": 315500000, "goodwill_and_intangibles": 1566200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9465000000, "total_assets": 12630400000, "short_term_debt": 449600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 449600000, "long_term_debt": 941700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9396500000, "total_liabilities": 9846100000, "total_debt": 1391300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1231600000, "total_equity": 2788400000, "shares_outstanding": 64632000, "operating_cash_flow": 175100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -154800000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11800000, "free_cash_flow": 218600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "133900000", "ebitda": "146800000", "netIncome": "97400000", "grossProfit": "-175400000", "depreciation": "None", "totalRevenue": "1183400000", "costOfRevenue": "1358800000", "interestIncome": "61700000", "incomeBeforeTax": "119300000", "interestExpense": "14600000", "operatingIncome": "119300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "23600000", "reportedCurrency": "USD", "netInterestIncome": "-14600000", "nonInterestIncome": "None", "operatingExpenses": "-294700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1358800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12900000", "sellingGeneralAndAdministrative": "262200000", "netIncomeFromContinuingOperations": "95700000" }, "balance": { "goodwill": "1250700000", "inventory": "None", "commonStock": "6400000", "currentDebt": "None", "investments": "None", "totalAssets": "12630400000", "longTermDebt": "941700000", "shortTermDebt": "449600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "315500000", "reportedCurrency": "USD", "retainedEarnings": "1231600000", "totalLiabilities": "9846100000", "otherCurrentAssets": "-2365700000", "totalCurrentAssets": "1130500000", "currentLongTermDebt": "449600000", "longTermInvestments": "7898800000", "shortTermInvestments": "1065100000", "currentNetReceivables": "1235200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9465000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1391300000", "totalShareholderEquity": "2788400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-449600000", "totalCurrentLiabilities": "449600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9396500000", "cashAndShortTermInvestments": "65400000", "commonStockSharesOutstanding": "64632000", "intangibleAssetsExcludingGoodwill": "315500000", "cashAndCashEquivalentsAtCarryingValue": "65400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95700000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "175100000", "capitalExpenditures": "43500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11800000", "cashflowFromInvestment": "-154800000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12900000", "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": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "income_statement": { "revenue": 1169100000, "cost_of_revenue": 908800000, "gross_profit": 260300000, "ebit": 105100000, "ebitda": 118200000, "pretax_income": 90700000, "tax_provision": 18500000, "net_income": 73700000, "net_income_to_common": 73700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56900000, "total_current_assets": 2268700000, "total_assets": 12873000000, "short_term_debt": 449900000, "long_term_debt": 941000000, "total_debt": 1390900000, "total_liabilities": 10102600000, "total_equity": 2773300000, "shares_outstanding": 64898000, "goodwill_and_intangibles": 1250700000 }, "cash_flow": { "operating_cash_flow": 141900000, "capital_expenditure": 10500000, "free_cash_flow": 152400000, "dividends_paid": 20300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285483, "ticker_id": 2391, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "105100000", "ebitda": "118200000", "netIncome": "73700000", "grossProfit": "260300000", "depreciation": "None", "totalRevenue": "1169100000", "costOfRevenue": "908800000", "interestIncome": "84700000", "incomeBeforeTax": "90700000", "interestExpense": "14400000", "operatingIncome": "90700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "18500000", "reportedCurrency": "USD", "netInterestIncome": "-14400000", "nonInterestIncome": "None", "operatingExpenses": "169600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "908800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13100000", "sellingGeneralAndAdministrative": "92400000", "netIncomeFromContinuingOperations": "72200000" }, "balance": { "goodwill": "1250700000", "inventory": "None", "commonStock": "6400000", "currentDebt": "None", "investments": "None", "totalAssets": "12873000000", "longTermDebt": "941000000", "shortTermDebt": "449900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1161400000", "totalLiabilities": "10102600000", "otherCurrentAssets": "-2038100000", "totalCurrentAssets": "2268700000", "currentLongTermDebt": "449900000", "longTermInvestments": "8025500000", "shortTermInvestments": "720900000", "currentNetReceivables": "1260300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12816100000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1390900000", "totalShareholderEquity": "2773300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-449900000", "totalCurrentLiabilities": "7177300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2925300000", "cashAndShortTermInvestments": "56900000", "commonStockSharesOutstanding": "64898000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "56900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72200000", "profitLoss": "None", "dividendPayout": "20300000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "141900000", "capitalExpenditures": "10500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70200000", "cashflowFromInvestment": "-122200000", "stockBasedCompensation": "-300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1169100000, "cost_of_revenue": 908800000, "gross_profit": 260300000, "research_and_development": null, "selling_general_admin": 92400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 105100000, "depreciation_amortisation": 13100000, "ebitda": 118200000, "interest_expense": 14400000, "interest_income": null, "other_non_operating": null, "pretax_income": 90700000, "tax_provision": 18500000, "effective_tax_rate": null, "net_income": 73700000, "net_income_continuing_ops": 72200000, "net_income_to_common": 73700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56900000, "short_term_investments": 720900000, "net_receivables": 1260300000, "inventory": null, "other_current_assets": null, "total_current_assets": 2268700000, "net_ppe": null, "goodwill": 1250700000, "intangible_assets": null, "goodwill_and_intangibles": 1250700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12816100000, "total_assets": 12873000000, "short_term_debt": 449900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7177300000, "long_term_debt": 941000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2925300000, "total_liabilities": 10102600000, "total_debt": 1390900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1161400000, "total_equity": 2773300000, "shares_outstanding": 64898000, "operating_cash_flow": 141900000, "stock_based_compensation": -300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -122200000, "dividends_paid": 20300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70200000, "free_cash_flow": 152400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "105100000", "ebitda": "118200000", "netIncome": "73700000", "grossProfit": "260300000", "depreciation": "None", "totalRevenue": "1169100000", "costOfRevenue": "908800000", "interestIncome": "84700000", "incomeBeforeTax": "90700000", "interestExpense": "14400000", "operatingIncome": "90700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "18500000", "reportedCurrency": "USD", "netInterestIncome": "-14400000", "nonInterestIncome": "None", "operatingExpenses": "169600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "908800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13100000", "sellingGeneralAndAdministrative": "92400000", "netIncomeFromContinuingOperations": "72200000" }, "balance": { "goodwill": "1250700000", "inventory": "None", "commonStock": "6400000", "currentDebt": "None", "investments": "None", "totalAssets": "12873000000", "longTermDebt": "941000000", "shortTermDebt": "449900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1161400000", "totalLiabilities": "10102600000", "otherCurrentAssets": "-2038100000", "totalCurrentAssets": "2268700000", "currentLongTermDebt": "449900000", "longTermInvestments": "8025500000", "shortTermInvestments": "720900000", "currentNetReceivables": "1260300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12816100000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1390900000", "totalShareholderEquity": "2773300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-449900000", "totalCurrentLiabilities": "7177300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2925300000", "cashAndShortTermInvestments": "56900000", "commonStockSharesOutstanding": "64898000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "56900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72200000", "profitLoss": "None", "dividendPayout": "20300000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "141900000", "capitalExpenditures": "10500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70200000", "cashflowFromInvestment": "-122200000", "stockBasedCompensation": "-300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13100000", "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": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "income_statement": { "revenue": 1138500000, "cost_of_revenue": 1175400000, "gross_profit": -36900000, "ebit": 105800000, "ebitda": 118900000, "pretax_income": 91900000, "tax_provision": 17500000, "net_income": 75400000, "net_income_to_common": 75400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107400000, "total_current_assets": 2154900000, "total_assets": 12544300000, "short_term_debt": 846000000, "long_term_debt": 994200000, "total_debt": 1840200000, "total_liabilities": 9875000000, "total_equity": 2671200000, "shares_outstanding": 64891600, "goodwill_and_intangibles": 1859000000 }, "cash_flow": { "operating_cash_flow": 22900000, "capital_expenditure": 17700000, "free_cash_flow": 40600000, "dividends_paid": 20300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285484, "ticker_id": 2391, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "105800000", "ebitda": "118900000", "netIncome": "75400000", "grossProfit": "-36900000", "depreciation": "None", "totalRevenue": "1138500000", "costOfRevenue": "1175400000", "interestIncome": "81100000", "incomeBeforeTax": "91900000", "interestExpense": "13900000", "operatingIncome": "91900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "17500000", "reportedCurrency": "USD", "netInterestIncome": "-13900000", "nonInterestIncome": "None", "operatingExpenses": "-128800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1175400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13100000", "sellingGeneralAndAdministrative": "81900000", "netIncomeFromContinuingOperations": "74400000" }, "balance": { "goodwill": "1250700000", "inventory": "-1892500000", "commonStock": "6400000", "currentDebt": "None", "investments": "None", "totalAssets": "12544300000", "longTermDebt": "994200000", "shortTermDebt": "846000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "608300000", "reportedCurrency": "USD", "retainedEarnings": "1121200000", "totalLiabilities": "9875000000", "otherCurrentAssets": "-1892500000", "totalCurrentAssets": "2154900000", "currentLongTermDebt": "396200000", "longTermInvestments": "7651900000", "shortTermInvestments": "543900000", "currentNetReceivables": "1241200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10389400000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1390400000", "totalShareholderEquity": "2671200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-846000000", "totalCurrentLiabilities": "6923200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2951800000", "cashAndShortTermInvestments": "107400000", "commonStockSharesOutstanding": "64891600", "intangibleAssetsExcludingGoodwill": "608300000", "cashAndCashEquivalentsAtCarryingValue": "107400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75400000", "profitLoss": "None", "dividendPayout": "20300000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22900000", "capitalExpenditures": "17700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35500000", "cashflowFromInvestment": "-6700000", "stockBasedCompensation": "200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1138500000, "cost_of_revenue": 1175400000, "gross_profit": -36900000, "research_and_development": null, "selling_general_admin": 81900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 105800000, "depreciation_amortisation": 13100000, "ebitda": 118900000, "interest_expense": 13900000, "interest_income": null, "other_non_operating": null, "pretax_income": 91900000, "tax_provision": 17500000, "effective_tax_rate": null, "net_income": 75400000, "net_income_continuing_ops": 74400000, "net_income_to_common": 75400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107400000, "short_term_investments": 543900000, "net_receivables": 1241200000, "inventory": -1892500000, "other_current_assets": null, "total_current_assets": 2154900000, "net_ppe": null, "goodwill": 1250700000, "intangible_assets": 608300000, "goodwill_and_intangibles": 1859000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10389400000, "total_assets": 12544300000, "short_term_debt": 846000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6923200000, "long_term_debt": 994200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2951800000, "total_liabilities": 9875000000, "total_debt": 1840200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1121200000, "total_equity": 2671200000, "shares_outstanding": 64891600, "operating_cash_flow": 22900000, "stock_based_compensation": 200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6700000, "dividends_paid": 20300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35500000, "free_cash_flow": 40600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "105800000", "ebitda": "118900000", "netIncome": "75400000", "grossProfit": "-36900000", "depreciation": "None", "totalRevenue": "1138500000", "costOfRevenue": "1175400000", "interestIncome": "81100000", "incomeBeforeTax": "91900000", "interestExpense": "13900000", "operatingIncome": "91900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "17500000", "reportedCurrency": "USD", "netInterestIncome": "-13900000", "nonInterestIncome": "None", "operatingExpenses": "-128800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1175400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13100000", "sellingGeneralAndAdministrative": "81900000", "netIncomeFromContinuingOperations": "74400000" }, "balance": { "goodwill": "1250700000", "inventory": "-1892500000", "commonStock": "6400000", "currentDebt": "None", "investments": "None", "totalAssets": "12544300000", "longTermDebt": "994200000", "shortTermDebt": "846000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "608300000", "reportedCurrency": "USD", "retainedEarnings": "1121200000", "totalLiabilities": "9875000000", "otherCurrentAssets": "-1892500000", "totalCurrentAssets": "2154900000", "currentLongTermDebt": "396200000", "longTermInvestments": "7651900000", "shortTermInvestments": "543900000", "currentNetReceivables": "1241200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10389400000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1390400000", "totalShareholderEquity": "2671200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-846000000", "totalCurrentLiabilities": "6923200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2951800000", "cashAndShortTermInvestments": "107400000", "commonStockSharesOutstanding": "64891600", "intangibleAssetsExcludingGoodwill": "608300000", "cashAndCashEquivalentsAtCarryingValue": "107400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75400000", "profitLoss": "None", "dividendPayout": "20300000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22900000", "capitalExpenditures": "17700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35500000", "cashflowFromInvestment": "-6700000", "stockBasedCompensation": "200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13100000", "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": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "income_statement": { "revenue": 1141700000, "cost_of_revenue": 1163900000, "gross_profit": -22200000, "ebit": 100600000, "ebitda": 115200000, "pretax_income": 86600000, "tax_provision": 16400000, "net_income": 71300000, "net_income_to_common": 71300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126700000, "total_current_assets": 2038500000, "total_assets": 12625900000, "short_term_debt": 449700000, "long_term_debt": 940100000, "total_debt": 1389800000, "total_liabilities": 10037200000, "total_equity": 2589800000, "shares_outstanding": 64772800, "goodwill_and_intangibles": 1846600000 }, "cash_flow": { "operating_cash_flow": 43000000, "capital_expenditure": 15300000, "free_cash_flow": 58300000, "dividends_paid": 19500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285485, "ticker_id": 2391, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100600000", "ebitda": "115200000", "netIncome": "71300000", "grossProfit": "-22200000", "depreciation": "None", "totalRevenue": "1141700000", "costOfRevenue": "1163900000", "interestIncome": "82600000", "incomeBeforeTax": "86600000", "interestExpense": "14000000", "operatingIncome": "86600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16400000", "reportedCurrency": "USD", "netInterestIncome": "-14000000", "nonInterestIncome": "None", "operatingExpenses": "-108800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1163900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14600000", "sellingGeneralAndAdministrative": "85300000", "netIncomeFromContinuingOperations": "70200000" }, "balance": { "goodwill": "1250700000", "inventory": "-1855200000", "commonStock": "6400000", "currentDebt": "None", "investments": "None", "totalAssets": "12625900000", "longTermDebt": "940100000", "shortTermDebt": "449700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "595900000", "reportedCurrency": "USD", "retainedEarnings": "1066100000", "totalLiabilities": "10037200000", "otherCurrentAssets": "-1855200000", "totalCurrentAssets": "2038500000", "currentLongTermDebt": "449700000", "longTermInvestments": "7743300000", "shortTermInvestments": "524700000", "currentNetReceivables": "1203800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10587400000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1389800000", "totalShareholderEquity": "2589800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-449700000", "totalCurrentLiabilities": "7111000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2926200000", "cashAndShortTermInvestments": "126700000", "commonStockSharesOutstanding": "64772800", "intangibleAssetsExcludingGoodwill": "595900000", "cashAndCashEquivalentsAtCarryingValue": "126700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71300000", "profitLoss": "None", "dividendPayout": "19500000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43000000", "capitalExpenditures": "15300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19700000", "cashflowFromInvestment": "39300000", "stockBasedCompensation": "100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1141700000, "cost_of_revenue": 1163900000, "gross_profit": -22200000, "research_and_development": null, "selling_general_admin": 85300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100600000, "depreciation_amortisation": 14600000, "ebitda": 115200000, "interest_expense": 14000000, "interest_income": null, "other_non_operating": null, "pretax_income": 86600000, "tax_provision": 16400000, "effective_tax_rate": null, "net_income": 71300000, "net_income_continuing_ops": 70200000, "net_income_to_common": 71300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126700000, "short_term_investments": 524700000, "net_receivables": 1203800000, "inventory": -1855200000, "other_current_assets": null, "total_current_assets": 2038500000, "net_ppe": null, "goodwill": 1250700000, "intangible_assets": 595900000, "goodwill_and_intangibles": 1846600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10587400000, "total_assets": 12625900000, "short_term_debt": 449700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7111000000, "long_term_debt": 940100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2926200000, "total_liabilities": 10037200000, "total_debt": 1389800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1066100000, "total_equity": 2589800000, "shares_outstanding": 64772800, "operating_cash_flow": 43000000, "stock_based_compensation": 100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 39300000, "dividends_paid": 19500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19700000, "free_cash_flow": 58300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100600000", "ebitda": "115200000", "netIncome": "71300000", "grossProfit": "-22200000", "depreciation": "None", "totalRevenue": "1141700000", "costOfRevenue": "1163900000", "interestIncome": "82600000", "incomeBeforeTax": "86600000", "interestExpense": "14000000", "operatingIncome": "86600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16400000", "reportedCurrency": "USD", "netInterestIncome": "-14000000", "nonInterestIncome": "None", "operatingExpenses": "-108800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1163900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14600000", "sellingGeneralAndAdministrative": "85300000", "netIncomeFromContinuingOperations": "70200000" }, "balance": { "goodwill": "1250700000", "inventory": "-1855200000", "commonStock": "6400000", "currentDebt": "None", "investments": "None", "totalAssets": "12625900000", "longTermDebt": "940100000", "shortTermDebt": "449700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "595900000", "reportedCurrency": "USD", "retainedEarnings": "1066100000", "totalLiabilities": "10037200000", "otherCurrentAssets": "-1855200000", "totalCurrentAssets": "2038500000", "currentLongTermDebt": "449700000", "longTermInvestments": "7743300000", "shortTermInvestments": "524700000", "currentNetReceivables": "1203800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10587400000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1389800000", "totalShareholderEquity": "2589800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-449700000", "totalCurrentLiabilities": "7111000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2926200000", "cashAndShortTermInvestments": "126700000", "commonStockSharesOutstanding": "64772800", "intangibleAssetsExcludingGoodwill": "595900000", "cashAndCashEquivalentsAtCarryingValue": "126700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71300000", "profitLoss": "None", "dividendPayout": "19500000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43000000", "capitalExpenditures": "15300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19700000", "cashflowFromInvestment": "39300000", "stockBasedCompensation": "100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14600000", "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": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "income_statement": { "revenue": 1180200000, "cost_of_revenue": 959700000, "gross_profit": 220500000, "ebit": 77400000, "ebitda": 85900000, "pretax_income": 63500000, "tax_provision": 12200000, "net_income": 51400000, "net_income_to_common": 51400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64100000, "total_current_assets": 1812200000, "total_assets": 12742700000, "short_term_debt": 470000000, "long_term_debt": 1389200000, "total_debt": 1859200000, "total_liabilities": 10237700000, "total_equity": 2505200000, "shares_outstanding": 64566000, "goodwill_and_intangibles": 1569000000 }, "cash_flow": { "operating_cash_flow": -29700000, "capital_expenditure": 14700000, "free_cash_flow": -15000000, "dividends_paid": 20300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285486, "ticker_id": 2391, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77400000", "ebitda": "85900000", "netIncome": "51400000", "grossProfit": "220500000", "depreciation": "None", "totalRevenue": "1180200000", "costOfRevenue": "959700000", "interestIncome": "87200000", "incomeBeforeTax": "63500000", "interestExpense": "13900000", "operatingIncome": "63500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "12200000", "reportedCurrency": "USD", "netInterestIncome": "-13900000", "nonInterestIncome": "None", "operatingExpenses": "157000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "959700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8500000", "sellingGeneralAndAdministrative": "88200000", "netIncomeFromContinuingOperations": "51300000" }, "balance": { "goodwill": "1250700000", "inventory": "-1979400000", "commonStock": "6400000", "currentDebt": "None", "investments": "None", "totalAssets": "12742700000", "longTermDebt": "1389200000", "shortTermDebt": "470000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "318300000", "reportedCurrency": "USD", "retainedEarnings": "1014300000", "totalLiabilities": "10237700000", "otherCurrentAssets": "-1812200000", "totalCurrentAssets": "1812200000", "currentLongTermDebt": "0", "longTermInvestments": "7854000000", "shortTermInvestments": "522900000", "currentNetReceivables": "1225200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9423300000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1389200000", "totalShareholderEquity": "2505200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6840600000", "totalCurrentLiabilities": "7310600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1439800000", "cashAndShortTermInvestments": "64100000", "commonStockSharesOutstanding": "64566000", "intangibleAssetsExcludingGoodwill": "318300000", "cashAndCashEquivalentsAtCarryingValue": "64100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51300000", "profitLoss": "None", "dividendPayout": "20300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-29700000", "capitalExpenditures": "14700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21300000", "cashflowFromInvestment": "2700000", "stockBasedCompensation": "28100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1180200000, "cost_of_revenue": 959700000, "gross_profit": 220500000, "research_and_development": null, "selling_general_admin": 88200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77400000, "depreciation_amortisation": 8500000, "ebitda": 85900000, "interest_expense": 13900000, "interest_income": null, "other_non_operating": null, "pretax_income": 63500000, "tax_provision": 12200000, "effective_tax_rate": null, "net_income": 51400000, "net_income_continuing_ops": 51300000, "net_income_to_common": 51400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64100000, "short_term_investments": 522900000, "net_receivables": 1225200000, "inventory": -1979400000, "other_current_assets": null, "total_current_assets": 1812200000, "net_ppe": null, "goodwill": 1250700000, "intangible_assets": 318300000, "goodwill_and_intangibles": 1569000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9423300000, "total_assets": 12742700000, "short_term_debt": 470000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7310600000, "long_term_debt": 1389200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1439800000, "total_liabilities": 10237700000, "total_debt": 1859200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1014300000, "total_equity": 2505200000, "shares_outstanding": 64566000, "operating_cash_flow": -29700000, "stock_based_compensation": 28100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2700000, "dividends_paid": 20300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21300000, "free_cash_flow": -15000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77400000", "ebitda": "85900000", "netIncome": "51400000", "grossProfit": "220500000", "depreciation": "None", "totalRevenue": "1180200000", "costOfRevenue": "959700000", "interestIncome": "87200000", "incomeBeforeTax": "63500000", "interestExpense": "13900000", "operatingIncome": "63500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "12200000", "reportedCurrency": "USD", "netInterestIncome": "-13900000", "nonInterestIncome": "None", "operatingExpenses": "157000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "959700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8500000", "sellingGeneralAndAdministrative": "88200000", "netIncomeFromContinuingOperations": "51300000" }, "balance": { "goodwill": "1250700000", "inventory": "-1979400000", "commonStock": "6400000", "currentDebt": "None", "investments": "None", "totalAssets": "12742700000", "longTermDebt": "1389200000", "shortTermDebt": "470000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "318300000", "reportedCurrency": "USD", "retainedEarnings": "1014300000", "totalLiabilities": "10237700000", "otherCurrentAssets": "-1812200000", "totalCurrentAssets": "1812200000", "currentLongTermDebt": "0", "longTermInvestments": "7854000000", "shortTermInvestments": "522900000", "currentNetReceivables": "1225200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9423300000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1389200000", "totalShareholderEquity": "2505200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6840600000", "totalCurrentLiabilities": "7310600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1439800000", "cashAndShortTermInvestments": "64100000", "commonStockSharesOutstanding": "64566000", "intangibleAssetsExcludingGoodwill": "318300000", "cashAndCashEquivalentsAtCarryingValue": "64100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51300000", "profitLoss": "None", "dividendPayout": "20300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-29700000", "capitalExpenditures": "14700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21300000", "cashflowFromInvestment": "2700000", "stockBasedCompensation": "28100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8500000", "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": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "income_statement": { "revenue": 1189800000, "cost_of_revenue": 1130000000, "gross_profit": 59800000, "ebit": -176700000, "ebitda": -160700000, "pretax_income": -190800000, "tax_provision": -44400000, "net_income": -146300000, "net_income_to_common": -146300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112400000, "total_current_assets": 751900000, "total_assets": 12549300000, "short_term_debt": 449600000, "long_term_debt": 1388600000, "total_debt": 1838200000, "total_liabilities": 10188100000, "total_equity": 2361300000, "shares_outstanding": 64056900, "goodwill_and_intangibles": 1872900000 }, "cash_flow": { "operating_cash_flow": -38600000, "capital_expenditure": 13700000, "free_cash_flow": -24900000, "dividends_paid": 20200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285488, "ticker_id": 2391, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-176700000", "ebitda": "-160700000", "netIncome": "-146300000", "grossProfit": "59800000", "depreciation": "None", "totalRevenue": "1189800000", "costOfRevenue": "1130000000", "interestIncome": "87700000", "incomeBeforeTax": "-190800000", "interestExpense": "14100000", "operatingIncome": "-190800000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-44400000", "reportedCurrency": "USD", "netInterestIncome": "-14100000", "nonInterestIncome": "None", "operatingExpenses": "250600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1130000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16000000", "sellingGeneralAndAdministrative": "156100000", "netIncomeFromContinuingOperations": "-146400000" }, "balance": { "goodwill": "1250700000", "inventory": "-3239900000", "commonStock": "6400000", "currentDebt": "None", "investments": "None", "totalAssets": "12549300000", "longTermDebt": "1388600000", "shortTermDebt": "449600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "622200000", "reportedCurrency": "USD", "retainedEarnings": "982400000", "totalLiabilities": "10188100000", "otherCurrentAssets": "-1916500000", "totalCurrentAssets": "751900000", "currentLongTermDebt": "449600000", "longTermInvestments": "7369300000", "shortTermInvestments": "418500000", "currentNetReceivables": "1385600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1509200000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "34700000", "shortLongTermDebtTotal": "1388600000", "totalShareholderEquity": "2361300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-449600000", "totalCurrentLiabilities": "59500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10128600000", "cashAndShortTermInvestments": "112400000", "commonStockSharesOutstanding": "64056900", "intangibleAssetsExcludingGoodwill": "622200000", "cashAndCashEquivalentsAtCarryingValue": "112400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-146400000", "profitLoss": "None", "dividendPayout": "20200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-38600000", "capitalExpenditures": "13700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62900000", "cashflowFromInvestment": "140300000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1189800000, "cost_of_revenue": 1130000000, "gross_profit": 59800000, "research_and_development": null, "selling_general_admin": 156100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -176700000, "depreciation_amortisation": 16000000, "ebitda": -160700000, "interest_expense": 14100000, "interest_income": null, "other_non_operating": null, "pretax_income": -190800000, "tax_provision": -44400000, "effective_tax_rate": null, "net_income": -146300000, "net_income_continuing_ops": -146400000, "net_income_to_common": -146300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112400000, "short_term_investments": 418500000, "net_receivables": 1385600000, "inventory": -3239900000, "other_current_assets": null, "total_current_assets": 751900000, "net_ppe": null, "goodwill": 1250700000, "intangible_assets": 622200000, "goodwill_and_intangibles": 1872900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1509200000, "total_assets": 12549300000, "short_term_debt": 449600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59500000, "long_term_debt": 1388600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10128600000, "total_liabilities": 10188100000, "total_debt": 1838200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 982400000, "total_equity": 2361300000, "shares_outstanding": 64056900, "operating_cash_flow": -38600000, "stock_based_compensation": 400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 140300000, "dividends_paid": 20200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62900000, "free_cash_flow": -24900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-176700000", "ebitda": "-160700000", "netIncome": "-146300000", "grossProfit": "59800000", "depreciation": "None", "totalRevenue": "1189800000", "costOfRevenue": "1130000000", "interestIncome": "87700000", "incomeBeforeTax": "-190800000", "interestExpense": "14100000", "operatingIncome": "-190800000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-44400000", "reportedCurrency": "USD", "netInterestIncome": "-14100000", "nonInterestIncome": "None", "operatingExpenses": "250600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1130000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16000000", "sellingGeneralAndAdministrative": "156100000", "netIncomeFromContinuingOperations": "-146400000" }, "balance": { "goodwill": "1250700000", "inventory": "-3239900000", "commonStock": "6400000", "currentDebt": "None", "investments": "None", "totalAssets": "12549300000", "longTermDebt": "1388600000", "shortTermDebt": "449600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "622200000", "reportedCurrency": "USD", "retainedEarnings": "982400000", "totalLiabilities": "10188100000", "otherCurrentAssets": "-1916500000", "totalCurrentAssets": "751900000", "currentLongTermDebt": "449600000", "longTermInvestments": "7369300000", "shortTermInvestments": "418500000", "currentNetReceivables": "1385600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1509200000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "34700000", "shortLongTermDebtTotal": "1388600000", "totalShareholderEquity": "2361300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-449600000", "totalCurrentLiabilities": "59500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10128600000", "cashAndShortTermInvestments": "112400000", "commonStockSharesOutstanding": "64056900", "intangibleAssetsExcludingGoodwill": "622200000", "cashAndCashEquivalentsAtCarryingValue": "112400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-146400000", "profitLoss": "None", "dividendPayout": "20200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-38600000", "capitalExpenditures": "13700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62900000", "cashflowFromInvestment": "140300000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16000000", "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": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "income_statement": { "revenue": 1253800000, "cost_of_revenue": 1155300000, "gross_profit": 98500000, "ebit": -101900000, "ebitda": -84000000, "pretax_income": -115900000, "tax_provision": -18800000, "net_income": -97100000, "net_income_to_common": -97100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73600000, "total_current_assets": 8941000000, "total_assets": 13096300000, "short_term_debt": 12100000, "long_term_debt": 1388100000, "total_debt": 1400200000, "total_liabilities": 1388100000, "total_equity": 2512200000, "shares_outstanding": 64008500, "goodwill_and_intangibles": 1896900000 }, "cash_flow": { "operating_cash_flow": -71100000, "capital_expenditure": 15400000, "free_cash_flow": -55700000, "dividends_paid": 20200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285489, "ticker_id": 2391, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:13.504669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-101900000", "ebitda": "-84000000", "netIncome": "-97100000", "grossProfit": "98500000", "depreciation": "None", "totalRevenue": "1253800000", "costOfRevenue": "1155300000", "interestIncome": "88300000", "incomeBeforeTax": "-115900000", "interestExpense": "14000000", "operatingIncome": "-115900000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-18800000", "reportedCurrency": "USD", "netInterestIncome": "-14000000", "nonInterestIncome": "None", "operatingExpenses": "214400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1155300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17900000", "sellingGeneralAndAdministrative": "74500000", "netIncomeFromContinuingOperations": "2622700000" }, "balance": { "goodwill": "1250700000", "inventory": "-2184500000", "commonStock": "6400000", "currentDebt": "None", "investments": "None", "totalAssets": "13096300000", "longTermDebt": "1388100000", "shortTermDebt": "12100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "646200000", "reportedCurrency": "USD", "retainedEarnings": "1149000000", "totalLiabilities": "1388100000", "otherCurrentAssets": "2184500000", "totalCurrentAssets": "8941000000", "currentLongTermDebt": "None", "longTermInvestments": "8896700000", "shortTermInvestments": "7350100000", "currentNetReceivables": "1517300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9089700000", "currentAccountsPayable": "786700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "37500000", "shortLongTermDebtTotal": "1400200000", "totalShareholderEquity": "2512200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-3100000", "totalCurrentLiabilities": "9000000", "otherNonCurrentLiabilities": "8409300000", "totalNonCurrentLiabilities": "1388100000", "cashAndShortTermInvestments": "73600000", "commonStockSharesOutstanding": "64008500", "intangibleAssetsExcludingGoodwill": "646200000", "cashAndCashEquivalentsAtCarryingValue": "73600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-97100000", "profitLoss": "None", "dividendPayout": "20200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-71100000", "capitalExpenditures": "15400000", "changeInReceivables": "105200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19000000", "cashflowFromInvestment": "103100000", "stockBasedCompensation": "200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1253800000, "cost_of_revenue": 1155300000, "gross_profit": 98500000, "research_and_development": null, "selling_general_admin": 74500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -101900000, "depreciation_amortisation": 17900000, "ebitda": -84000000, "interest_expense": 14000000, "interest_income": null, "other_non_operating": null, "pretax_income": -115900000, "tax_provision": -18800000, "effective_tax_rate": null, "net_income": -97100000, "net_income_continuing_ops": 2622700000, "net_income_to_common": -97100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73600000, "short_term_investments": 7350100000, "net_receivables": 1517300000, "inventory": -2184500000, "other_current_assets": null, "total_current_assets": 8941000000, "net_ppe": null, "goodwill": 1250700000, "intangible_assets": 646200000, "goodwill_and_intangibles": 1896900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9089700000, "total_assets": 13096300000, "short_term_debt": 12100000, "accounts_payable": 786700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9000000, "long_term_debt": 1388100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1388100000, "total_liabilities": 1388100000, "total_debt": 1400200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1149000000, "total_equity": 2512200000, "shares_outstanding": 64008500, "operating_cash_flow": -71100000, "stock_based_compensation": 200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 103100000, "dividends_paid": 20200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19000000, "free_cash_flow": -55700000, "net_change_in_cash": 13000000 }, "raw_data": { "income": { "ebit": "-101900000", "ebitda": "-84000000", "netIncome": "-97100000", "grossProfit": "98500000", "depreciation": "None", "totalRevenue": "1253800000", "costOfRevenue": "1155300000", "interestIncome": "88300000", "incomeBeforeTax": "-115900000", "interestExpense": "14000000", "operatingIncome": "-115900000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-18800000", "reportedCurrency": "USD", "netInterestIncome": "-14000000", "nonInterestIncome": "None", "operatingExpenses": "214400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1155300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17900000", "sellingGeneralAndAdministrative": "74500000", "netIncomeFromContinuingOperations": "2622700000" }, "balance": { "goodwill": "1250700000", "inventory": "-2184500000", "commonStock": "6400000", "currentDebt": "None", "investments": "None", "totalAssets": "13096300000", "longTermDebt": "1388100000", "shortTermDebt": "12100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "646200000", "reportedCurrency": "USD", "retainedEarnings": "1149000000", "totalLiabilities": "1388100000", "otherCurrentAssets": "2184500000", "totalCurrentAssets": "8941000000", "currentLongTermDebt": "None", "longTermInvestments": "8896700000", "shortTermInvestments": "7350100000", "currentNetReceivables": "1517300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9089700000", "currentAccountsPayable": "786700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "37500000", "shortLongTermDebtTotal": "1400200000", "totalShareholderEquity": "2512200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-3100000", "totalCurrentLiabilities": "9000000", "otherNonCurrentLiabilities": "8409300000", "totalNonCurrentLiabilities": "1388100000", "cashAndShortTermInvestments": "73600000", "commonStockSharesOutstanding": "64008500", "intangibleAssetsExcludingGoodwill": "646200000", "cashAndCashEquivalentsAtCarryingValue": "73600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-97100000", "profitLoss": "None", "dividendPayout": "20200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-71100000", "capitalExpenditures": "15400000", "changeInReceivables": "105200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19000000", "cashflowFromInvestment": "103100000", "stockBasedCompensation": "200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }