{ "ticker": { "uuid": "19eb9499-48b4-47bd-abc5-14c4fef4d248", "symbol": "ACHC", "name": "Acadia Healthcare Company Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/19eb9499-48b4-47bd-abc5-14c4fef4d248/", "api_url": "https://sharemaestro.com/factors/api/tickers/19eb9499-48b4-47bd-abc5-14c4fef4d248/" }, "ticker_metadata": { "id": 4590, "uuid": "19eb9499-48b4-47bd-abc5-14c4fef4d248", "symbol": "ACHC", "name": "Acadia Healthcare Company Inc", "asset_type": "equity", "market_cap": 2133635000, "stock_exchange_id": 2, "industry": "Medical Care Facilities", "sector": "Healthcare", "description": "Acadia Healthcare Company, Inc. develops and operates inpatient psychiatric facilities, residential treatment centers, group homes, substance abuse facilities, and outpatient behavioral health facilities to serve the behavioral health and recovery needs of the communities in the United States. United States and Puerto Rico. The company is headquartered in Franklin, Tennessee.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "19eb9499-48b4-47bd-abc5-14c4fef4d248", "symbol": "ACHC", "name": "Acadia Healthcare Company Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/19eb9499-48b4-47bd-abc5-14c4fef4d248/", "api_url": "https://sharemaestro.com/factors/api/tickers/19eb9499-48b4-47bd-abc5-14c4fef4d248/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.61, "value": 0.8, "quality": 0.27, "momentum": 0.28, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 24.48, "market_cap": 2224228320, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.5653, "piotroski_f_score": 5, "momentum_12_1": 0.1073, "volatility_252d": 0.7676 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:48.709188+00:00", "batch_id": "" }, "size": { "price_close": 24.48, "market_cap": 2224228320, "market_cap_usd": 2224228320, "enterprise_value": 4614373320, "shares_outstanding": 90859000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.1358, "ptbv_ratio": 3.9841, "ps_ratio": 0.6598, "pcf_ratio": 12.2243, "pfcf_ratio": 3.3922, "ev_ebitda": null, "ev_ebit": -5.2087, "ev_sales": 1.3688, "ev_fcf": 7.0374, "earnings_yield": null, "fcf_yield": 0.1421, "price_to_sales": 0.6598, "price_to_book": 1.1358, "price_to_cashflow": 12.2243, "ebitda_to_ev": null, "sales_yield": 0.7306 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5621, "operating_margin": -0.2628, "net_margin": -0.3284, "ebitda_margin": -0.2051, "fcf_margin": 0.1945, "roe": -0.5653, "roa": -0.1996, "roic": -0.1528, "roc_greenblatt": null, "asset_turnover": 0.6078, "cash_conversion": -0.5923, "accruals_ratio": -0.2324, "sbc_to_revenue": 0.0092, "piotroski_f_score": 5, "altman_z_score": 0.3587, "earnings_stability_5y": 3.7425, "revenue_stability_5y": 0.1967, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3416, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.7251, "net_debt_to_ebitda": -3.4577, "debt_to_assets": 0.4595, "interest_coverage": -5.9853, "current_ratio": 1.7108, "quick_ratio": 1.6987, "net_debt": 2390145000, "local_beta": -0.0007, "volatility_252d": 0.7676, "volatility_60d": 1.877, "max_drawdown_12m": -0.5696, "risk_adjusted_momentum": 0.1398 }, "growth": { "revenue_growth_1y": 0.068, "revenue_growth_3y_cagr": 0.0827, "revenue_growth_5y_cagr": 0.0965, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4467, "book_value_growth_1y": -0.3565, "revenue_growth": 0.068, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0278, "price_return_3m": -0.0445, "price_return_6m": 0.5824, "price_return_9m": 0.032, "price_return_12m": 0.0765, "price_return_12m_ex1m": 0.1073, "momentum_6m": 0.5824, "momentum_12m": 0.0765, "momentum_12_1": 0.1073, "distance_from_52w_high": -0.121, "distance_from_52w_low": 1.0959, "relative_strength": -0.0814 }, "raw_ttm": { "revenue_ttm": 3371066000, "gross_profit_ttm": 1894867000, "ebit_ttm": -885891000, "ebitda_ttm": -691248000, "net_income_ttm": -1107041000, "eps_diluted_ttm": -12.1842, "operating_cash_flow_ttm": 181952000, "capital_expenditure_ttm": 473740000, "fcf_ttm": 655692000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 148012000, "cash_and_equivalents": 158472000, "total_current_assets": 837198000, "total_current_liabilities": 489356000, "net_ppe": null, "total_assets": 5546451000, "total_debt": 2548617000, "total_equity": 1958277000, "net_working_capital": 243694000, "book_value_per_share": 21.5529, "retained_earnings": -761736000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 558280000, "tangible_book_per_share": 6.1445 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 26, "rank_ptbv": 62, "rank_ps": 19, "rank_pcf": 54, "rank_ev_ebitda": 50, "rank_ev_ebit": 16, "rank_earnings_yield": 50, "rank_fcf_yield": 26, "rank_dividend_yield": 59, "rank_shareholder_yield": 59, "rank_total_yield": 59, "rank_roe": 92, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 37, "rank_fcf_margin": 48, "rank_piotroski": 47, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 55, "rank_relative_strength": 60 }, "composites": { "value_composite": 20, "quality_composite": 73, "momentum_composite": 72, "growth_composite": 67, "yield_composite": 72, "svqf_composite": 35, "vc1_composite": 22, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 39, "quality_value_composite": 0.4648, "os_score": 0.61, "value_percentile": 0.8, "quality_percentile": 0.27, "momentum_percentile": 0.28, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 38, "small_cap_core_rank": 32, "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": 78, "ticker_id": 4590, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:48.709188+00:00", "batch_id": "", "os_score_delta": null, "price_close": 24.48, "market_cap": 2224228320, "market_cap_usd": 2224228320, "enterprise_value": 4614373320, "shares_outstanding": 90859000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.13580884, "ptbv_ratio": 3.98407308, "ps_ratio": 0.6597997, "pcf_ratio": 12.22425871, "pfcf_ratio": 3.39218462, "ev_ebitda": null, "ev_ebit": -5.2087371, "ev_sales": 1.36881726, "ev_fcf": 7.03740982, "earnings_yield": null, "fcf_yield": 0.14209774, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.56209727, "operating_margin": -0.26279254, "net_margin": -0.32839494, "ebitda_margin": -0.20505324, "fcf_margin": 0.19450583, "roe": -0.56531379, "roa": -0.19959448, "roic": -0.15279526, "roc_greenblatt": null, "asset_turnover": 0.60778794, "cash_conversion": -0.59229243, "accruals_ratio": -0.2323996, "sbc_to_revenue": 0.00919205, "debt_to_equity": 1.72508333, "net_debt_to_ebitda": -3.45772429, "debt_to_assets": 0.4595041, "interest_coverage": -5.98526471, "current_ratio": 1.71081585, "quick_ratio": 1.69869379, "net_debt": 2390145000, "revenue_growth_1y": 0.06800401, "revenue_growth_3y_cagr": 0.08266663, "revenue_growth_5y_cagr": 0.0965083, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4467019, "book_value_growth_1y": -0.35646177, "piotroski_f_score": 5, "altman_z_score": 0.35873438, "earnings_stability_5y": 3.742505, "revenue_stability_5y": 0.196749, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02779984, "price_return_3m": -0.04449649, "price_return_6m": 0.58241758, "price_return_9m": 0.03204047, "price_return_12m": 0.07651715, "price_return_12m_ex1m": 0.10729991, "distance_from_52w_high": -0.12100539, "distance_from_52w_low": 1.09589041, "relative_strength": -0.0814239, "local_beta": -0.0007, "volatility_252d": 0.767603, "volatility_60d": 1.876959, "max_drawdown_12m": -0.56963891, "revenue_ttm": 3371066000, "gross_profit_ttm": 1894867000, "ebit_ttm": -885891000, "ebitda_ttm": -691248000, "net_income_ttm": -1107041000, "eps_diluted_ttm": -12.18416447, "operating_cash_flow_ttm": 181952000, "capital_expenditure_ttm": 473740000, "fcf_ttm": 655692000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 148012000, "cash_and_equivalents": 158472000, "total_current_assets": 837198000, "total_current_liabilities": 489356000, "net_ppe": null, "total_assets": 5546451000, "total_debt": 2548617000, "total_equity": 1958277000, "net_working_capital": 243694000, "book_value_per_share": 21.55292266, "retained_earnings": -761736000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 558280000, "tangible_book_per_share": 6.1444656, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 26, "rank_ptbv": 62, "rank_ps": 19, "rank_pcf": 54, "rank_ev_ebitda": 50, "rank_ev_ebit": 16, "rank_earnings_yield": 50, "rank_fcf_yield": 26, "rank_dividend_yield": 59, "rank_shareholder_yield": 59, "rank_total_yield": 59, "rank_roe": 92, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 37, "rank_fcf_margin": 48, "rank_piotroski": 47, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 55, "rank_relative_strength": 60, "value_composite": 20, "quality_composite": 73, "momentum_composite": 72, "growth_composite": 67, "yield_composite": 72, "svqf_composite": 35, "vc1_composite": 22, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 39, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 38, "small_cap_core_rank": 32, "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": 24.48, "os": 0.61, "value": 0.8, "quality": 0.27, "momentum": 0.28, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.5653, "momentum_12_1": 0.1073, "complete_fields": { "id": 78, "ticker_id": 4590, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:48.709188+00:00", "batch_id": "", "os_score_delta": null, "price_close": 24.48, "market_cap": 2224228320, "market_cap_usd": 2224228320, "enterprise_value": 4614373320, "shares_outstanding": 90859000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.13580884, "ptbv_ratio": 3.98407308, "ps_ratio": 0.6597997, "pcf_ratio": 12.22425871, "pfcf_ratio": 3.39218462, "ev_ebitda": null, "ev_ebit": -5.2087371, "ev_sales": 1.36881726, "ev_fcf": 7.03740982, "earnings_yield": null, "fcf_yield": 0.14209774, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.56209727, "operating_margin": -0.26279254, "net_margin": -0.32839494, "ebitda_margin": -0.20505324, "fcf_margin": 0.19450583, "roe": -0.56531379, "roa": -0.19959448, "roic": -0.15279526, "roc_greenblatt": null, "asset_turnover": 0.60778794, "cash_conversion": -0.59229243, "accruals_ratio": -0.2323996, "sbc_to_revenue": 0.00919205, "debt_to_equity": 1.72508333, "net_debt_to_ebitda": -3.45772429, "debt_to_assets": 0.4595041, "interest_coverage": -5.98526471, "current_ratio": 1.71081585, "quick_ratio": 1.69869379, "net_debt": 2390145000, "revenue_growth_1y": 0.06800401, "revenue_growth_3y_cagr": 0.08266663, "revenue_growth_5y_cagr": 0.0965083, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4467019, "book_value_growth_1y": -0.35646177, "piotroski_f_score": 5, "altman_z_score": 0.35873438, "earnings_stability_5y": 3.742505, "revenue_stability_5y": 0.196749, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02779984, "price_return_3m": -0.04449649, "price_return_6m": 0.58241758, "price_return_9m": 0.03204047, "price_return_12m": 0.07651715, "price_return_12m_ex1m": 0.10729991, "distance_from_52w_high": -0.12100539, "distance_from_52w_low": 1.09589041, "relative_strength": -0.0814239, "local_beta": -0.0007, "volatility_252d": 0.767603, "volatility_60d": 1.876959, "max_drawdown_12m": -0.56963891, "revenue_ttm": 3371066000, "gross_profit_ttm": 1894867000, "ebit_ttm": -885891000, "ebitda_ttm": -691248000, "net_income_ttm": -1107041000, "eps_diluted_ttm": -12.18416447, "operating_cash_flow_ttm": 181952000, "capital_expenditure_ttm": 473740000, "fcf_ttm": 655692000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 148012000, "cash_and_equivalents": 158472000, "total_current_assets": 837198000, "total_current_liabilities": 489356000, "net_ppe": null, "total_assets": 5546451000, "total_debt": 2548617000, "total_equity": 1958277000, "net_working_capital": 243694000, "book_value_per_share": 21.55292266, "retained_earnings": -761736000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 558280000, "tangible_book_per_share": 6.1444656, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 26, "rank_ptbv": 62, "rank_ps": 19, "rank_pcf": 54, "rank_ev_ebitda": 50, "rank_ev_ebit": 16, "rank_earnings_yield": 50, "rank_fcf_yield": 26, "rank_dividend_yield": 59, "rank_shareholder_yield": 59, "rank_total_yield": 59, "rank_roe": 92, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 37, "rank_fcf_margin": 48, "rank_piotroski": 47, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 55, "rank_relative_strength": 60, "value_composite": 20, "quality_composite": 73, "momentum_composite": 72, "growth_composite": 67, "yield_composite": 72, "svqf_composite": 35, "vc1_composite": 22, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 39, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 38, "small_cap_core_rank": 32, "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": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "income_statement": { "revenue": 3312769000, "cost_of_revenue": 2729329000, "gross_profit": 583440000, "ebit": -927077000, "ebitda": -737828000, "pretax_income": -1065941000, "tax_provision": 25982000, "net_income": -1102772000, "net_income_to_common": -1102772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133242000, "total_current_assets": 814139000, "total_assets": 5527448000, "short_term_debt": 50687000, "long_term_debt": 2471529000, "total_debt": 2522216000, "total_liabilities": 3386896000, "total_equity": 1948960000, "shares_outstanding": 90705000, "goodwill_and_intangibles": 1393014000 }, "cash_flow": { "operating_cash_flow": 131898000, "capital_expenditure": 571807000, "free_cash_flow": 703705000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6598, "ticker_id": 4590, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-927077000", "ebitda": "-737828000", "netIncome": "-1102772000", "grossProfit": "583440000", "depreciation": "None", "totalRevenue": "3312769000", "costOfRevenue": "2729329000", "interestIncome": "None", "incomeBeforeTax": "-1065941000", "interestExpense": "138864000", "operatingIncome": "387965000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "25982000", "reportedCurrency": "USD", "netInterestIncome": "-138864000", "nonInterestIncome": "None", "operatingExpenses": "195475000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2729329000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189249000", "sellingGeneralAndAdministrative": "195475000", "netIncomeFromContinuingOperations": "-1091923000" }, "balance": { "goodwill": "1296342000", "inventory": "5686000", "commonStock": "905000", "currentDebt": "None", "investments": "None", "totalAssets": "5527448000", "longTermDebt": "2471529000", "shortTermDebt": "50687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "96672000", "reportedCurrency": "USD", "retainedEarnings": "-765841000", "totalLiabilities": "3386896000", "otherCurrentAssets": "130053000", "totalCurrentAssets": "814139000", "currentLongTermDebt": "28438000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "545158000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4713309000", "currentAccountsPayable": "150403000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2654892000", "totalShareholderEquity": "1948960000", "capitalLeaseObligations": "144210000", "otherCurrentLiabilities": "321298999", "totalCurrentLiabilities": "525193999", "otherNonCurrentLiabilities": "201607000", "totalNonCurrentLiabilities": "2861702000", "cashAndShortTermInvestments": "133242000", "commonStockSharesOutstanding": "90705000", "intangibleAssetsExcludingGoodwill": "96672000", "cashAndCashEquivalentsAtCarryingValue": "133242000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1091923000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "131898000", "capitalExpenditures": "571807000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "472614000", "cashflowFromInvestment": "-547575000", "stockBasedCompensation": "31708000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50034000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189249000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3312769000, "cost_of_revenue": 2729329000, "gross_profit": 583440000, "research_and_development": null, "selling_general_admin": 195475000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -927077000, "depreciation_amortisation": 189249000, "ebitda": -737828000, "interest_expense": 138864000, "interest_income": null, "other_non_operating": null, "pretax_income": -1065941000, "tax_provision": 25982000, "effective_tax_rate": null, "net_income": -1102772000, "net_income_continuing_ops": -1091923000, "net_income_to_common": -1102772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 133242000, "short_term_investments": null, "net_receivables": 545158000, "inventory": 5686000, "other_current_assets": null, "total_current_assets": 814139000, "net_ppe": null, "goodwill": 1296342000, "intangible_assets": 96672000, "goodwill_and_intangibles": 1393014000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4713309000, "total_assets": 5527448000, "short_term_debt": 50687000, "accounts_payable": 150403000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 525193999, "long_term_debt": 2471529000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2861702000, "total_liabilities": 3386896000, "total_debt": 2522216000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -765841000, "total_equity": 1948960000, "shares_outstanding": 90705000, "operating_cash_flow": 131898000, "stock_based_compensation": 31708000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 571807000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -547575000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 472614000, "free_cash_flow": 703705000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-927077000", "ebitda": "-737828000", "netIncome": "-1102772000", "grossProfit": "583440000", "depreciation": "None", "totalRevenue": "3312769000", "costOfRevenue": "2729329000", "interestIncome": "None", "incomeBeforeTax": "-1065941000", "interestExpense": "138864000", "operatingIncome": "387965000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "25982000", "reportedCurrency": "USD", "netInterestIncome": "-138864000", "nonInterestIncome": "None", "operatingExpenses": "195475000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2729329000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189249000", "sellingGeneralAndAdministrative": "195475000", "netIncomeFromContinuingOperations": "-1091923000" }, "balance": { "goodwill": "1296342000", "inventory": "5686000", "commonStock": "905000", "currentDebt": "None", "investments": "None", "totalAssets": "5527448000", "longTermDebt": "2471529000", "shortTermDebt": "50687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "96672000", "reportedCurrency": "USD", "retainedEarnings": "-765841000", "totalLiabilities": "3386896000", "otherCurrentAssets": "130053000", "totalCurrentAssets": "814139000", "currentLongTermDebt": "28438000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "545158000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4713309000", "currentAccountsPayable": "150403000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2654892000", "totalShareholderEquity": "1948960000", "capitalLeaseObligations": "144210000", "otherCurrentLiabilities": "321298999", "totalCurrentLiabilities": "525193999", "otherNonCurrentLiabilities": "201607000", "totalNonCurrentLiabilities": "2861702000", "cashAndShortTermInvestments": "133242000", "commonStockSharesOutstanding": "90705000", "intangibleAssetsExcludingGoodwill": "96672000", "cashAndCashEquivalentsAtCarryingValue": "133242000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1091923000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "131898000", "capitalExpenditures": "571807000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "472614000", "cashflowFromInvestment": "-547575000", "stockBasedCompensation": "31708000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50034000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189249000", "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": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "income_statement": { "revenue": 3153963000, "cost_of_revenue": 2441981000, "gross_profit": 711982000, "ebit": 458247000, "ebitda": 607842000, "pretax_income": 341879000, "tax_provision": 77395000, "net_income": 255612000, "net_income_to_common": 255612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76305000, "total_current_assets": 577492000, "total_assets": 5956915000, "short_term_debt": 103367000, "long_term_debt": 1880093000, "total_debt": 1983460000, "total_liabilities": 2766084000, "total_equity": 3073715000, "shares_outstanding": 92059000, "goodwill_and_intangibles": 2334854000 }, "cash_flow": { "operating_cash_flow": 129693000, "capital_expenditure": 690385000, "free_cash_flow": 820078000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6603, "ticker_id": 4590, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "458247000", "ebitda": "607842000", "netIncome": "255612000", "grossProfit": "711982000", "depreciation": "None", "totalRevenue": "3153963000", "costOfRevenue": "2441981000", "interestIncome": "None", "incomeBeforeTax": "341879000", "interestExpense": "116368000", "operatingIncome": "522276000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "77395000", "reportedCurrency": "USD", "netInterestIncome": "-116368000", "nonInterestIncome": "None", "operatingExpenses": "189706000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2441981000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149595000", "sellingGeneralAndAdministrative": "189706000", "netIncomeFromContinuingOperations": "264484000" }, "balance": { "goodwill": "2264851000", "inventory": "5654000", "commonStock": "918000", "currentDebt": "None", "investments": "None", "totalAssets": "5956915000", "longTermDebt": "1880093000", "shortTermDebt": "103367000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "70003000", "reportedCurrency": "USD", "retainedEarnings": "387333000", "totalLiabilities": "2766084000", "otherCurrentAssets": "73558000", "totalCurrentAssets": "577492000", "currentLongTermDebt": "76816000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "421975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5379423000", "currentAccountsPayable": "232704000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2085288000", "totalShareholderEquity": "3073715000", "capitalLeaseObligations": "128379000", "otherCurrentLiabilities": "231491000", "totalCurrentLiabilities": "577919000", "otherNonCurrentLiabilities": "122298000", "totalNonCurrentLiabilities": "2188165000", "cashAndShortTermInvestments": "76305000", "commonStockSharesOutstanding": "92059000", "intangibleAssetsExcludingGoodwill": "70003000", "cashAndCashEquivalentsAtCarryingValue": "76305000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "264484000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "129693000", "capitalExpenditures": "690385000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "583018000", "cashflowFromInvestment": "-736479000", "stockBasedCompensation": "37113000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8551000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149595000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3153963000, "cost_of_revenue": 2441981000, "gross_profit": 711982000, "research_and_development": null, "selling_general_admin": 189706000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 458247000, "depreciation_amortisation": 149595000, "ebitda": 607842000, "interest_expense": 116368000, "interest_income": null, "other_non_operating": null, "pretax_income": 341879000, "tax_provision": 77395000, "effective_tax_rate": null, "net_income": 255612000, "net_income_continuing_ops": 264484000, "net_income_to_common": 255612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76305000, "short_term_investments": null, "net_receivables": 421975000, "inventory": 5654000, "other_current_assets": null, "total_current_assets": 577492000, "net_ppe": null, "goodwill": 2264851000, "intangible_assets": 70003000, "goodwill_and_intangibles": 2334854000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5379423000, "total_assets": 5956915000, "short_term_debt": 103367000, "accounts_payable": 232704000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 577919000, "long_term_debt": 1880093000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2188165000, "total_liabilities": 2766084000, "total_debt": 1983460000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 387333000, "total_equity": 3073715000, "shares_outstanding": 92059000, "operating_cash_flow": 129693000, "stock_based_compensation": 37113000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 690385000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -736479000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 583018000, "free_cash_flow": 820078000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "458247000", "ebitda": "607842000", "netIncome": "255612000", "grossProfit": "711982000", "depreciation": "None", "totalRevenue": "3153963000", "costOfRevenue": "2441981000", "interestIncome": "None", "incomeBeforeTax": "341879000", "interestExpense": "116368000", "operatingIncome": "522276000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "77395000", "reportedCurrency": "USD", "netInterestIncome": "-116368000", "nonInterestIncome": "None", "operatingExpenses": "189706000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2441981000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149595000", "sellingGeneralAndAdministrative": "189706000", "netIncomeFromContinuingOperations": "264484000" }, "balance": { "goodwill": "2264851000", "inventory": "5654000", "commonStock": "918000", "currentDebt": "None", "investments": "None", "totalAssets": "5956915000", "longTermDebt": "1880093000", "shortTermDebt": "103367000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "70003000", "reportedCurrency": "USD", "retainedEarnings": "387333000", "totalLiabilities": "2766084000", "otherCurrentAssets": "73558000", "totalCurrentAssets": "577492000", "currentLongTermDebt": "76816000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "421975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5379423000", "currentAccountsPayable": "232704000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2085288000", "totalShareholderEquity": "3073715000", "capitalLeaseObligations": "128379000", "otherCurrentLiabilities": "231491000", "totalCurrentLiabilities": "577919000", "otherNonCurrentLiabilities": "122298000", "totalNonCurrentLiabilities": "2188165000", "cashAndShortTermInvestments": "76305000", "commonStockSharesOutstanding": "92059000", "intangibleAssetsExcludingGoodwill": "70003000", "cashAndCashEquivalentsAtCarryingValue": "76305000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "264484000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "129693000", "capitalExpenditures": "690385000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "583018000", "cashflowFromInvestment": "-736479000", "stockBasedCompensation": "37113000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8551000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149595000", "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": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "income_statement": { "revenue": 2928738000, "cost_of_revenue": 2246129000, "gross_profit": 682609000, "ebit": 56765000, "ebitda": 189114000, "pretax_income": -25360000, "tax_provision": -9699000, "net_income": -21667000, "net_income_to_common": -21667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100073000, "total_current_assets": 596000000, "total_assets": 5358841000, "short_term_debt": 56477000, "long_term_debt": 1342548000, "total_debt": 1399025000, "total_liabilities": 2471181000, "total_equity": 2781974000, "shares_outstanding": 90949000, "goodwill_and_intangibles": 2299240000 }, "cash_flow": { "operating_cash_flow": 462340000, "capital_expenditure": 424133000, "free_cash_flow": 886473000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6608, "ticker_id": 4590, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56765000", "ebitda": "189114000", "netIncome": "-21667000", "grossProfit": "682609000", "depreciation": "None", "totalRevenue": "2928738000", "costOfRevenue": "2246129000", "interestIncome": "None", "incomeBeforeTax": "-25360000", "interestExpense": "82125000", "operatingIncome": "506596000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-9699000", "reportedCurrency": "USD", "netInterestIncome": "-81056000", "nonInterestIncome": "None", "operatingExpenses": "176013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2246129000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132349000", "sellingGeneralAndAdministrative": "176013000", "netIncomeFromContinuingOperations": "-12273000" }, "balance": { "goodwill": "2225962000", "inventory": "5300000", "commonStock": "913000", "currentDebt": "None", "investments": "None", "totalAssets": "5358841000", "longTermDebt": "1342548000", "shortTermDebt": "56477000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "73278000", "reportedCurrency": "USD", "retainedEarnings": "131721000", "totalLiabilities": "2471181000", "otherCurrentAssets": "61097000", "totalCurrentAssets": "596000000", "currentLongTermDebt": "29219000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "429530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4762841000", "currentAccountsPayable": "156132000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1510729000", "totalShareholderEquity": "2781974000", "capitalLeaseObligations": "128066000", "otherCurrentLiabilities": "663910000", "totalCurrentLiabilities": "885781000", "otherNonCurrentLiabilities": "140113000", "totalNonCurrentLiabilities": "1585400000", "cashAndShortTermInvestments": "100073000", "commonStockSharesOutstanding": "90949000", "intangibleAssetsExcludingGoodwill": "73278000", "cashAndCashEquivalentsAtCarryingValue": "100073000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15661000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "462340000", "capitalExpenditures": "424133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62697000", "cashflowFromInvestment": "-397219000", "stockBasedCompensation": "32289000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52532000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132349000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2928738000, "cost_of_revenue": 2246129000, "gross_profit": 682609000, "research_and_development": null, "selling_general_admin": 176013000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56765000, "depreciation_amortisation": 132349000, "ebitda": 189114000, "interest_expense": 82125000, "interest_income": null, "other_non_operating": null, "pretax_income": -25360000, "tax_provision": -9699000, "effective_tax_rate": null, "net_income": -21667000, "net_income_continuing_ops": -12273000, "net_income_to_common": -21667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100073000, "short_term_investments": null, "net_receivables": 429530000, "inventory": 5300000, "other_current_assets": null, "total_current_assets": 596000000, "net_ppe": null, "goodwill": 2225962000, "intangible_assets": 73278000, "goodwill_and_intangibles": 2299240000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4762841000, "total_assets": 5358841000, "short_term_debt": 56477000, "accounts_payable": 156132000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 885781000, "long_term_debt": 1342548000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1585400000, "total_liabilities": 2471181000, "total_debt": 1399025000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 131721000, "total_equity": 2781974000, "shares_outstanding": 90949000, "operating_cash_flow": 462340000, "stock_based_compensation": 32289000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 424133000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -397219000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62697000, "free_cash_flow": 886473000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56765000", "ebitda": "189114000", "netIncome": "-21667000", "grossProfit": "682609000", "depreciation": "None", "totalRevenue": "2928738000", "costOfRevenue": "2246129000", "interestIncome": "None", "incomeBeforeTax": "-25360000", "interestExpense": "82125000", "operatingIncome": "506596000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-9699000", "reportedCurrency": "USD", "netInterestIncome": "-81056000", "nonInterestIncome": "None", "operatingExpenses": "176013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2246129000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132349000", "sellingGeneralAndAdministrative": "176013000", "netIncomeFromContinuingOperations": "-12273000" }, "balance": { "goodwill": "2225962000", "inventory": "5300000", "commonStock": "913000", "currentDebt": "None", "investments": "None", "totalAssets": "5358841000", "longTermDebt": "1342548000", "shortTermDebt": "56477000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "73278000", "reportedCurrency": "USD", "retainedEarnings": "131721000", "totalLiabilities": "2471181000", "otherCurrentAssets": "61097000", "totalCurrentAssets": "596000000", "currentLongTermDebt": "29219000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "429530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4762841000", "currentAccountsPayable": "156132000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1510729000", "totalShareholderEquity": "2781974000", "capitalLeaseObligations": "128066000", "otherCurrentLiabilities": "663910000", "totalCurrentLiabilities": "885781000", "otherNonCurrentLiabilities": "140113000", "totalNonCurrentLiabilities": "1585400000", "cashAndShortTermInvestments": "100073000", "commonStockSharesOutstanding": "90949000", "intangibleAssetsExcludingGoodwill": "73278000", "cashAndCashEquivalentsAtCarryingValue": "100073000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15661000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "462340000", "capitalExpenditures": "424133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62697000", "cashflowFromInvestment": "-397219000", "stockBasedCompensation": "32289000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52532000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132349000", "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": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "income_statement": { "revenue": 2610399000, "cost_of_revenue": 100200000, "gross_profit": 2510199000, "ebit": 443903000, "ebitda": 561672000, "pretax_income": 374143000, "tax_provision": 94110000, "net_income": 273139000, "net_income_to_common": 273139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97649000, "total_current_assets": 506125000, "total_assets": 4987901000, "short_term_debt": 48703000, "long_term_debt": 1364541000, "total_debt": 1413244000, "total_liabilities": 2086917000, "total_equity": 2812727000, "shares_outstanding": 91555000, "goodwill_and_intangibles": 2298846000 }, "cash_flow": { "operating_cash_flow": 380569000, "capital_expenditure": 296149000, "free_cash_flow": 676718000, "dividends_paid": 17792000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6613, "ticker_id": 4590, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "443903000", "ebitda": "561672000", "netIncome": "273139000", "grossProfit": "2510199000", "depreciation": "None", "totalRevenue": "2610399000", "costOfRevenue": "100200000", "interestIncome": "None", "incomeBeforeTax": "374143000", "interestExpense": "69760000", "operatingIncome": "467695000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "94110000", "reportedCurrency": "USD", "netInterestIncome": "-69760000", "nonInterestIncome": "None", "operatingExpenses": "2042504000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117769000", "sellingGeneralAndAdministrative": "1596909000", "netIncomeFromContinuingOperations": "280033000" }, "balance": { "goodwill": "2222805000", "inventory": "5087000", "commonStock": "899000", "currentDebt": "None", "investments": "None", "totalAssets": "4987901000", "longTermDebt": "1364541000", "shortTermDebt": "48703000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "76041000", "reportedCurrency": "USD", "retainedEarnings": "153388000", "totalLiabilities": "2086917000", "otherCurrentAssets": "49654000", "totalCurrentAssets": "506125000", "currentLongTermDebt": "21250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "353735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4481776000", "currentAccountsPayable": "104723000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2087283000", "shortLongTermDebtTotal": "1529673000", "totalShareholderEquity": "2812727000", "capitalLeaseObligations": "142892000", "otherCurrentLiabilities": "217900000", "totalCurrentLiabilities": "388326000", "otherNonCurrentLiabilities": "125033000", "totalNonCurrentLiabilities": "1698591000", "cashAndShortTermInvestments": "97649000", "commonStockSharesOutstanding": "91555000", "intangibleAssetsExcludingGoodwill": "76041000", "cashAndCashEquivalentsAtCarryingValue": "97649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "280033000", "profitLoss": "None", "dividendPayout": "17792000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "380569000", "capitalExpenditures": "296149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110903000", "cashflowFromInvestment": "-305830000", "stockBasedCompensation": "29635000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17792000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17792000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117769000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2610399000, "cost_of_revenue": 100200000, "gross_profit": 2510199000, "research_and_development": null, "selling_general_admin": 1596909000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 443903000, "depreciation_amortisation": 117769000, "ebitda": 561672000, "interest_expense": 69760000, "interest_income": null, "other_non_operating": null, "pretax_income": 374143000, "tax_provision": 94110000, "effective_tax_rate": null, "net_income": 273139000, "net_income_continuing_ops": 280033000, "net_income_to_common": 273139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 97649000, "short_term_investments": null, "net_receivables": 353735000, "inventory": 5087000, "other_current_assets": null, "total_current_assets": 506125000, "net_ppe": null, "goodwill": 2222805000, "intangible_assets": 76041000, "goodwill_and_intangibles": 2298846000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4481776000, "total_assets": 4987901000, "short_term_debt": 48703000, "accounts_payable": 104723000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 388326000, "long_term_debt": 1364541000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1698591000, "total_liabilities": 2086917000, "total_debt": 1413244000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 153388000, "total_equity": 2812727000, "shares_outstanding": 91555000, "operating_cash_flow": 380569000, "stock_based_compensation": 29635000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 296149000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -305830000, "dividends_paid": 17792000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -110903000, "free_cash_flow": 676718000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "443903000", "ebitda": "561672000", "netIncome": "273139000", "grossProfit": "2510199000", "depreciation": "None", "totalRevenue": "2610399000", "costOfRevenue": "100200000", "interestIncome": "None", "incomeBeforeTax": "374143000", "interestExpense": "69760000", "operatingIncome": "467695000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "94110000", "reportedCurrency": "USD", "netInterestIncome": "-69760000", "nonInterestIncome": "None", "operatingExpenses": "2042504000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117769000", "sellingGeneralAndAdministrative": "1596909000", "netIncomeFromContinuingOperations": "280033000" }, "balance": { "goodwill": "2222805000", "inventory": "5087000", "commonStock": "899000", "currentDebt": "None", "investments": "None", "totalAssets": "4987901000", "longTermDebt": "1364541000", "shortTermDebt": "48703000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "76041000", "reportedCurrency": "USD", "retainedEarnings": "153388000", "totalLiabilities": "2086917000", "otherCurrentAssets": "49654000", "totalCurrentAssets": "506125000", "currentLongTermDebt": "21250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "353735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4481776000", "currentAccountsPayable": "104723000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2087283000", "shortLongTermDebtTotal": "1529673000", "totalShareholderEquity": "2812727000", "capitalLeaseObligations": "142892000", "otherCurrentLiabilities": "217900000", "totalCurrentLiabilities": "388326000", "otherNonCurrentLiabilities": "125033000", "totalNonCurrentLiabilities": "1698591000", "cashAndShortTermInvestments": "97649000", "commonStockSharesOutstanding": "91555000", "intangibleAssetsExcludingGoodwill": "76041000", "cashAndCashEquivalentsAtCarryingValue": "97649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "280033000", "profitLoss": "None", "dividendPayout": "17792000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "380569000", "capitalExpenditures": "296149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110903000", "cashflowFromInvestment": "-305830000", "stockBasedCompensation": "29635000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17792000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17792000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117769000", "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": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "income_statement": { "revenue": 2314394000, "cost_of_revenue": 90702000, "gross_profit": 2223692000, "ebit": 352753000, "ebitda": 459470000, "pretax_income": 275760000, "tax_provision": 67557000, "net_income": 190635000, "net_income_to_common": 190635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133813000, "total_current_assets": 495031000, "total_assets": 4768078000, "short_term_debt": 42932000, "long_term_debt": 1478626000, "total_debt": 1521558000, "total_liabilities": 2185201000, "total_equity": 2517489000, "shares_outstanding": 90793000, "goodwill_and_intangibles": 2270082000 }, "cash_flow": { "operating_cash_flow": 374477000, "capital_expenditure": 244811000, "free_cash_flow": 619288000, "dividends_paid": 1588000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6618, "ticker_id": 4590, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "352753000", "ebitda": "459470000", "netIncome": "190635000", "grossProfit": "2223692000", "depreciation": "None", "totalRevenue": "2314394000", "costOfRevenue": "90702000", "interestIncome": "None", "incomeBeforeTax": "275760000", "interestExpense": "76993000", "operatingIncome": "414474000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "67557000", "reportedCurrency": "USD", "netInterestIncome": "-76993000", "nonInterestIncome": "None", "operatingExpenses": "1809218000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-24650000", "costofGoodsAndServicesSold": "90702000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106717000", "sellingGeneralAndAdministrative": "1419062000", "netIncomeFromContinuingOperations": "208203000" }, "balance": { "goodwill": "2199937000", "inventory": "4786000", "commonStock": "890000", "currentDebt": "None", "investments": "None", "totalAssets": "4768078000", "longTermDebt": "1478626000", "shortTermDebt": "42932000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "70145000", "reportedCurrency": "USD", "retainedEarnings": "-119751000", "totalLiabilities": "2185201000", "otherCurrentAssets": "51984000", "totalCurrentAssets": "495031000", "currentLongTermDebt": "18594000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "304448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4273047000", "currentAccountsPayable": "98575000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1904920000", "shortLongTermDebtTotal": "1638399000", "totalShareholderEquity": "2517489000", "capitalLeaseObligations": "141179000", "otherCurrentLiabilities": "219068000", "totalCurrentLiabilities": "404861000", "otherNonCurrentLiabilities": "227346000", "totalNonCurrentLiabilities": "1780340000", "cashAndShortTermInvestments": "133813000", "commonStockSharesOutstanding": "90793000", "intangibleAssetsExcludingGoodwill": "70145000", "cashAndCashEquivalentsAtCarryingValue": "133813000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "195562000", "profitLoss": "None", "dividendPayout": "1588000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-13987000", "operatingCashflow": "374477000", "capitalExpenditures": "244811000", "changeInReceivables": "2448000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1641061000", "cashflowFromInvestment": "1017633000", "stockBasedCompensation": "37530000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1588000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-248951000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5734000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106717000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2314394000, "cost_of_revenue": 90702000, "gross_profit": 2223692000, "research_and_development": null, "selling_general_admin": 1419062000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 352753000, "depreciation_amortisation": 106717000, "ebitda": 459470000, "interest_expense": 76993000, "interest_income": null, "other_non_operating": null, "pretax_income": 275760000, "tax_provision": 67557000, "effective_tax_rate": null, "net_income": 190635000, "net_income_continuing_ops": 208203000, "net_income_to_common": 190635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 133813000, "short_term_investments": null, "net_receivables": 304448000, "inventory": 4786000, "other_current_assets": null, "total_current_assets": 495031000, "net_ppe": null, "goodwill": 2199937000, "intangible_assets": 70145000, "goodwill_and_intangibles": 2270082000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4273047000, "total_assets": 4768078000, "short_term_debt": 42932000, "accounts_payable": 98575000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 404861000, "long_term_debt": 1478626000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1780340000, "total_liabilities": 2185201000, "total_debt": 1521558000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -119751000, "total_equity": 2517489000, "shares_outstanding": 90793000, "operating_cash_flow": 374477000, "stock_based_compensation": 37530000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 244811000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1017633000, "dividends_paid": 1588000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1641061000, "free_cash_flow": 619288000, "net_change_in_cash": -248951000 }, "raw_data": { "income": { "ebit": "352753000", "ebitda": "459470000", "netIncome": "190635000", "grossProfit": "2223692000", "depreciation": "None", "totalRevenue": "2314394000", "costOfRevenue": "90702000", "interestIncome": "None", "incomeBeforeTax": "275760000", "interestExpense": "76993000", "operatingIncome": "414474000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "67557000", "reportedCurrency": "USD", "netInterestIncome": "-76993000", "nonInterestIncome": "None", "operatingExpenses": "1809218000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-24650000", "costofGoodsAndServicesSold": "90702000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106717000", "sellingGeneralAndAdministrative": "1419062000", "netIncomeFromContinuingOperations": "208203000" }, "balance": { "goodwill": "2199937000", "inventory": "4786000", "commonStock": "890000", "currentDebt": "None", "investments": "None", "totalAssets": "4768078000", "longTermDebt": "1478626000", "shortTermDebt": "42932000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "70145000", "reportedCurrency": "USD", "retainedEarnings": "-119751000", "totalLiabilities": "2185201000", "otherCurrentAssets": "51984000", "totalCurrentAssets": "495031000", "currentLongTermDebt": "18594000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "304448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4273047000", "currentAccountsPayable": "98575000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1904920000", "shortLongTermDebtTotal": "1638399000", "totalShareholderEquity": "2517489000", "capitalLeaseObligations": "141179000", "otherCurrentLiabilities": "219068000", "totalCurrentLiabilities": "404861000", "otherNonCurrentLiabilities": "227346000", "totalNonCurrentLiabilities": "1780340000", "cashAndShortTermInvestments": "133813000", "commonStockSharesOutstanding": "90793000", "intangibleAssetsExcludingGoodwill": "70145000", "cashAndCashEquivalentsAtCarryingValue": "133813000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "195562000", "profitLoss": "None", "dividendPayout": "1588000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-13987000", "operatingCashflow": "374477000", "capitalExpenditures": "244811000", "changeInReceivables": "2448000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1641061000", "cashflowFromInvestment": "1017633000", "stockBasedCompensation": "37530000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1588000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-248951000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5734000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106717000", "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": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "income_statement": { "revenue": 2089929000, "cost_of_revenue": 87241000, "gross_profit": 2002688000, "ebit": 341902000, "ebitda": 437158000, "pretax_income": 183797000, "tax_provision": 40606000, "net_income": -672132000, "net_income_to_common": -672132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 378697000, "total_current_assets": 2523395000, "total_assets": 6499362000, "short_term_debt": 204582000, "long_term_debt": 2968948000, "total_debt": 3173530000, "total_liabilities": 4599906000, "total_equity": 1899456000, "shares_outstanding": 88595000, "goodwill_and_intangibles": 2173799000 }, "cash_flow": { "operating_cash_flow": 658807000, "capital_expenditure": 216615000, "free_cash_flow": 875422000, "dividends_paid": 1843000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6623, "ticker_id": 4590, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "341902000", "ebitda": "437158000", "netIncome": "-672132000", "grossProfit": "2002688000", "depreciation": "None", "totalRevenue": "2089929000", "costOfRevenue": "87241000", "interestIncome": "None", "incomeBeforeTax": "183797000", "interestExpense": "158105000", "operatingIncome": "365606000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "40606000", "reportedCurrency": "USD", "netInterestIncome": "-158105000", "nonInterestIncome": "None", "operatingExpenses": "2002688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7233000", "costofGoodsAndServicesSold": "87241000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95256000", "sellingGeneralAndAdministrative": "1312373000", "netIncomeFromContinuingOperations": "143191000" }, "balance": { "goodwill": "2105264000", "inventory": "4851000", "commonStock": "880000", "currentDebt": "None", "investments": "None", "totalAssets": "6499362000", "longTermDebt": "2968948000", "shortTermDebt": "204582000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "68535000", "reportedCurrency": "USD", "retainedEarnings": "-310386000", "totalLiabilities": "4599906000", "otherCurrentAssets": "1842764000", "totalCurrentAssets": "2523395000", "currentLongTermDebt": "153478000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "297083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3975967000", "currentAccountsPayable": "87815000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1622896000", "shortLongTermDebtTotal": "3257559000", "totalShareholderEquity": "1899456000", "capitalLeaseObligations": "102945000", "otherCurrentLiabilities": "956734000", "totalCurrentLiabilities": "1308185000", "otherNonCurrentLiabilities": "217441000", "totalNonCurrentLiabilities": "3291721000", "cashAndShortTermInvestments": "378697000", "commonStockSharesOutstanding": "88595000", "intangibleAssetsExcludingGoodwill": "68535000", "cashAndCashEquivalentsAtCarryingValue": "378697000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140258000", "profitLoss": "None", "dividendPayout": "1843000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "19307000", "operatingCashflow": "658807000", "capitalExpenditures": "216615000", "changeInReceivables": "15340000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51499000", "cashflowFromInvestment": "-281839000", "stockBasedCompensation": "22504000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1843000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "325469000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1843000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95256000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2089929000, "cost_of_revenue": 87241000, "gross_profit": 2002688000, "research_and_development": null, "selling_general_admin": 1312373000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 341902000, "depreciation_amortisation": 95256000, "ebitda": 437158000, "interest_expense": 158105000, "interest_income": null, "other_non_operating": null, "pretax_income": 183797000, "tax_provision": 40606000, "effective_tax_rate": null, "net_income": -672132000, "net_income_continuing_ops": 143191000, "net_income_to_common": -672132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 378697000, "short_term_investments": null, "net_receivables": 297083000, "inventory": 4851000, "other_current_assets": null, "total_current_assets": 2523395000, "net_ppe": null, "goodwill": 2105264000, "intangible_assets": 68535000, "goodwill_and_intangibles": 2173799000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3975967000, "total_assets": 6499362000, "short_term_debt": 204582000, "accounts_payable": 87815000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1308185000, "long_term_debt": 2968948000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3291721000, "total_liabilities": 4599906000, "total_debt": 3173530000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -310386000, "total_equity": 1899456000, "shares_outstanding": 88595000, "operating_cash_flow": 658807000, "stock_based_compensation": 22504000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 216615000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -281839000, "dividends_paid": 1843000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51499000, "free_cash_flow": 875422000, "net_change_in_cash": 325469000 }, "raw_data": { "income": { "ebit": "341902000", "ebitda": "437158000", "netIncome": "-672132000", "grossProfit": "2002688000", "depreciation": "None", "totalRevenue": "2089929000", "costOfRevenue": "87241000", "interestIncome": "None", "incomeBeforeTax": "183797000", "interestExpense": "158105000", "operatingIncome": "365606000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "40606000", "reportedCurrency": "USD", "netInterestIncome": "-158105000", "nonInterestIncome": "None", "operatingExpenses": "2002688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7233000", "costofGoodsAndServicesSold": "87241000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95256000", "sellingGeneralAndAdministrative": "1312373000", "netIncomeFromContinuingOperations": "143191000" }, "balance": { "goodwill": "2105264000", "inventory": "4851000", "commonStock": "880000", "currentDebt": "None", "investments": "None", "totalAssets": "6499362000", "longTermDebt": "2968948000", "shortTermDebt": "204582000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "68535000", "reportedCurrency": "USD", "retainedEarnings": "-310386000", "totalLiabilities": "4599906000", "otherCurrentAssets": "1842764000", "totalCurrentAssets": "2523395000", "currentLongTermDebt": "153478000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "297083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3975967000", "currentAccountsPayable": "87815000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1622896000", "shortLongTermDebtTotal": "3257559000", "totalShareholderEquity": "1899456000", "capitalLeaseObligations": "102945000", "otherCurrentLiabilities": "956734000", "totalCurrentLiabilities": "1308185000", "otherNonCurrentLiabilities": "217441000", "totalNonCurrentLiabilities": "3291721000", "cashAndShortTermInvestments": "378697000", "commonStockSharesOutstanding": "88595000", "intangibleAssetsExcludingGoodwill": "68535000", "cashAndCashEquivalentsAtCarryingValue": "378697000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140258000", "profitLoss": "None", "dividendPayout": "1843000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "19307000", "operatingCashflow": "658807000", "capitalExpenditures": "216615000", "changeInReceivables": "15340000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51499000", "cashflowFromInvestment": "-281839000", "stockBasedCompensation": "22504000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1843000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "325469000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1843000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95256000", "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": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "income_statement": { "revenue": 2008381000, "cost_of_revenue": 1192891000, "gross_profit": 815490000, "ebit": 314094000, "ebitda": 402017000, "pretax_income": 78395000, "tax_provision": 25085000, "net_income": 108923000, "net_income_to_common": 108923000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99535000, "total_current_assets": 542211000, "total_assets": 6879142000, "short_term_debt": 65563000, "long_term_debt": 3105420000, "total_debt": 3170983000, "total_liabilities": 4373761000, "total_equity": 2505381000, "shares_outstanding": 87816000, "goodwill_and_intangibles": 2153930000 }, "cash_flow": { "operating_cash_flow": 332904000, "capital_expenditure": 284682000, "free_cash_flow": 617586000, "dividends_paid": 154000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6628, "ticker_id": 4590, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "314094000", "ebitda": "402017000", "netIncome": "108923000", "grossProfit": "815490000", "depreciation": "None", "totalRevenue": "2008381000", "costOfRevenue": "1192891000", "interestIncome": "187094000", "incomeBeforeTax": "78395000", "interestExpense": "187325000", "operatingIncome": "661553000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "25085000", "reportedCurrency": "USD", "netInterestIncome": "-187094000", "nonInterestIncome": "None", "operatingExpenses": "153937000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1192891000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87923000", "sellingGeneralAndAdministrative": "118451000", "netIncomeFromContinuingOperations": "110122000" }, "balance": { "goodwill": "2085104000", "inventory": "4075000", "commonStock": "877000", "currentDebt": "None", "investments": "None", "totalAssets": "6879142000", "longTermDebt": "3105420000", "shortTermDebt": "65563000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "68826000", "reportedCurrency": "USD", "retainedEarnings": "361746000", "totalLiabilities": "4373761000", "otherCurrentAssets": "117538000", "totalCurrentAssets": "542211000", "currentLongTermDebt": "43679000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "321063000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6336931000", "currentAccountsPayable": "90257000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3224034000", "shortLongTermDebtTotal": "3256626000", "totalShareholderEquity": "2505381000", "capitalLeaseObligations": "538211000", "otherCurrentLiabilities": "301106000", "totalCurrentLiabilities": "463576000", "otherNonCurrentLiabilities": "630839000", "totalNonCurrentLiabilities": "3910185000", "cashAndShortTermInvestments": "99535000", "commonStockSharesOutstanding": "87816000", "intangibleAssetsExcludingGoodwill": "68826000", "cashAndCashEquivalentsAtCarryingValue": "99535000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110122000", "profitLoss": "None", "dividendPayout": "154000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "6476000", "operatingCashflow": "332904000", "capitalExpenditures": "284682000", "changeInReceivables": "-19060000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61627000", "cashflowFromInvestment": "-201141000", "stockBasedCompensation": "17307000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "154000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "70136000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1648000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164044000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2008381000, "cost_of_revenue": 1192891000, "gross_profit": 815490000, "research_and_development": null, "selling_general_admin": 118451000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 314094000, "depreciation_amortisation": 87923000, "ebitda": 402017000, "interest_expense": 187325000, "interest_income": null, "other_non_operating": null, "pretax_income": 78395000, "tax_provision": 25085000, "effective_tax_rate": null, "net_income": 108923000, "net_income_continuing_ops": 110122000, "net_income_to_common": 108923000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99535000, "short_term_investments": null, "net_receivables": 321063000, "inventory": 4075000, "other_current_assets": null, "total_current_assets": 542211000, "net_ppe": null, "goodwill": 2085104000, "intangible_assets": 68826000, "goodwill_and_intangibles": 2153930000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6336931000, "total_assets": 6879142000, "short_term_debt": 65563000, "accounts_payable": 90257000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 463576000, "long_term_debt": 3105420000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3910185000, "total_liabilities": 4373761000, "total_debt": 3170983000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 361746000, "total_equity": 2505381000, "shares_outstanding": 87816000, "operating_cash_flow": 332904000, "stock_based_compensation": 17307000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 284682000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -201141000, "dividends_paid": 154000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -61627000, "free_cash_flow": 617586000, "net_change_in_cash": 70136000 }, "raw_data": { "income": { "ebit": "314094000", "ebitda": "402017000", "netIncome": "108923000", "grossProfit": "815490000", "depreciation": "None", "totalRevenue": "2008381000", "costOfRevenue": "1192891000", "interestIncome": "187094000", "incomeBeforeTax": "78395000", "interestExpense": "187325000", "operatingIncome": "661553000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "25085000", "reportedCurrency": "USD", "netInterestIncome": "-187094000", "nonInterestIncome": "None", "operatingExpenses": "153937000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1192891000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87923000", "sellingGeneralAndAdministrative": "118451000", "netIncomeFromContinuingOperations": "110122000" }, "balance": { "goodwill": "2085104000", "inventory": "4075000", "commonStock": "877000", "currentDebt": "None", "investments": "None", "totalAssets": "6879142000", "longTermDebt": "3105420000", "shortTermDebt": "65563000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "68826000", "reportedCurrency": "USD", "retainedEarnings": "361746000", "totalLiabilities": "4373761000", "otherCurrentAssets": "117538000", "totalCurrentAssets": "542211000", "currentLongTermDebt": "43679000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "321063000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6336931000", "currentAccountsPayable": "90257000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3224034000", "shortLongTermDebtTotal": "3256626000", "totalShareholderEquity": "2505381000", "capitalLeaseObligations": "538211000", "otherCurrentLiabilities": "301106000", "totalCurrentLiabilities": "463576000", "otherNonCurrentLiabilities": "630839000", "totalNonCurrentLiabilities": "3910185000", "cashAndShortTermInvestments": "99535000", "commonStockSharesOutstanding": "87816000", "intangibleAssetsExcludingGoodwill": "68826000", "cashAndCashEquivalentsAtCarryingValue": "99535000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110122000", "profitLoss": "None", "dividendPayout": "154000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "6476000", "operatingCashflow": "332904000", "capitalExpenditures": "284682000", "changeInReceivables": "-19060000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61627000", "cashflowFromInvestment": "-201141000", "stockBasedCompensation": "17307000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "154000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "70136000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1648000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164044000", "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": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "income_statement": { "revenue": 3012442000, "cost_of_revenue": 1778662000, "gross_profit": 1233780000, "ebit": 227049000, "ebitda": 385881000, "pretax_income": -168954000, "tax_provision": 6532000, "net_income": -175750000, "net_income_to_common": -175750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50510000, "total_current_assets": 450417000, "total_assets": 6172504000, "short_term_debt": 34112000, "long_term_debt": 3159375000, "total_debt": 3193487000, "total_liabilities": 3839197000, "total_equity": 2333307000, "shares_outstanding": 87288000, "goodwill_and_intangibles": 2485402000 }, "cash_flow": { "operating_cash_flow": 414080000, "capital_expenditure": 341462000, "free_cash_flow": 755542000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6633, "ticker_id": 4590, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "227049000", "ebitda": "385881000", "netIncome": "-175750000", "grossProfit": "1233780000", "depreciation": "None", "totalRevenue": "3012442000", "costOfRevenue": "1778662000", "interestIncome": "185410000", "incomeBeforeTax": "-168954000", "interestExpense": "185410000", "operatingIncome": "412743000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "6532000", "reportedCurrency": "USD", "netInterestIncome": "-185410000", "nonInterestIncome": "None", "operatingExpenses": "821037000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1778662000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158832000", "sellingGeneralAndAdministrative": "307707000", "netIncomeFromContinuingOperations": "-175486000" }, "balance": { "goodwill": "2396412000", "inventory": "5055000", "commonStock": "874000", "currentDebt": "None", "investments": "None", "totalAssets": "6172504000", "longTermDebt": "3159375000", "shortTermDebt": "34112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "88990000", "reportedCurrency": "USD", "retainedEarnings": "252823000", "totalLiabilities": "3839197000", "otherCurrentAssets": "76765000", "totalCurrentAssets": "450417000", "currentLongTermDebt": "34112000", "longTermInvestments": "60524000", "shortTermInvestments": "None", "currentNetReceivables": "318087000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5722087000", "currentAccountsPayable": "117740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3107766000", "shortLongTermDebtTotal": "3193487000", "totalShareholderEquity": "2333307000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "225194000", "totalCurrentLiabilities": "416377000", "otherNonCurrentLiabilities": "154267000", "totalNonCurrentLiabilities": "3422820000", "cashAndShortTermInvestments": "50510000", "commonStockSharesOutstanding": "87288000", "intangibleAssetsExcludingGoodwill": "88990000", "cashAndCashEquivalentsAtCarryingValue": "50510000", "accumulatedDepreciationAmortizationPPE": "-485985000" }, "cashflow": { "netIncome": "-175486000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "29612000", "operatingCashflow": "414080000", "capitalExpenditures": "341462000", "changeInReceivables": "-16821000", "changeInExchangeRate": "-2566000", "cashflowFromFinancing": "-67330000", "cashflowFromInvestment": "-360964000", "stockBasedCompensation": "22001000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16780000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3407000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158832000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3012442000, "cost_of_revenue": 1778662000, "gross_profit": 1233780000, "research_and_development": 0, "selling_general_admin": 307707000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 227049000, "depreciation_amortisation": 158832000, "ebitda": 385881000, "interest_expense": 185410000, "interest_income": null, "other_non_operating": null, "pretax_income": -168954000, "tax_provision": 6532000, "effective_tax_rate": null, "net_income": -175750000, "net_income_continuing_ops": -175486000, "net_income_to_common": -175750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50510000, "short_term_investments": null, "net_receivables": 318087000, "inventory": 5055000, "other_current_assets": null, "total_current_assets": 450417000, "net_ppe": null, "goodwill": 2396412000, "intangible_assets": 88990000, "goodwill_and_intangibles": 2485402000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5722087000, "total_assets": 6172504000, "short_term_debt": 34112000, "accounts_payable": 117740000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 416377000, "long_term_debt": 3159375000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3422820000, "total_liabilities": 3839197000, "total_debt": 3193487000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 252823000, "total_equity": 2333307000, "shares_outstanding": 87288000, "operating_cash_flow": 414080000, "stock_based_compensation": 22001000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 341462000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -360964000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67330000, "free_cash_flow": 755542000, "net_change_in_cash": -16780000 }, "raw_data": { "income": { "ebit": "227049000", "ebitda": "385881000", "netIncome": "-175750000", "grossProfit": "1233780000", "depreciation": "None", "totalRevenue": "3012442000", "costOfRevenue": "1778662000", "interestIncome": "185410000", "incomeBeforeTax": "-168954000", "interestExpense": "185410000", "operatingIncome": "412743000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "6532000", "reportedCurrency": "USD", "netInterestIncome": "-185410000", "nonInterestIncome": "None", "operatingExpenses": "821037000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1778662000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158832000", "sellingGeneralAndAdministrative": "307707000", "netIncomeFromContinuingOperations": "-175486000" }, "balance": { "goodwill": "2396412000", "inventory": "5055000", "commonStock": "874000", "currentDebt": "None", "investments": "None", "totalAssets": "6172504000", "longTermDebt": "3159375000", "shortTermDebt": "34112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "88990000", "reportedCurrency": "USD", "retainedEarnings": "252823000", "totalLiabilities": "3839197000", "otherCurrentAssets": "76765000", "totalCurrentAssets": "450417000", "currentLongTermDebt": "34112000", "longTermInvestments": "60524000", "shortTermInvestments": "None", "currentNetReceivables": "318087000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5722087000", "currentAccountsPayable": "117740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3107766000", "shortLongTermDebtTotal": "3193487000", "totalShareholderEquity": "2333307000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "225194000", "totalCurrentLiabilities": "416377000", "otherNonCurrentLiabilities": "154267000", "totalNonCurrentLiabilities": "3422820000", "cashAndShortTermInvestments": "50510000", "commonStockSharesOutstanding": "87288000", "intangibleAssetsExcludingGoodwill": "88990000", "cashAndCashEquivalentsAtCarryingValue": "50510000", "accumulatedDepreciationAmortizationPPE": "-485985000" }, "cashflow": { "netIncome": "-175486000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "29612000", "operatingCashflow": "414080000", "capitalExpenditures": "341462000", "changeInReceivables": "-16821000", "changeInExchangeRate": "-2566000", "cashflowFromFinancing": "-67330000", "cashflowFromInvestment": "-360964000", "stockBasedCompensation": "22001000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16780000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3407000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158832000", "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": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "income_statement": { "revenue": 828802000, "cost_of_revenue": 691769000, "gross_profit": 137033000, "ebit": 83836000, "ebitda": 136262000, "pretax_income": 10964000, "tax_provision": 6500000, "net_income": 4105000, "net_income_to_common": 4105000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158472000, "total_current_assets": 837198000, "total_assets": 5546451000, "short_term_debt": 54324000, "long_term_debt": 2494293000, "total_debt": 2548617000, "total_liabilities": 3378191000, "total_equity": 1958277000, "shares_outstanding": 90859000, "goodwill_and_intangibles": 1399997000 }, "cash_flow": { "operating_cash_flow": 61531000, "capital_expenditure": 76564000, "free_cash_flow": 138095000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6596, "ticker_id": 4590, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83836000", "ebitda": "136262000", "netIncome": "4105000", "grossProfit": "137033000", "depreciation": "None", "totalRevenue": "828802000", "costOfRevenue": "691769000", "interestIncome": "None", "incomeBeforeTax": "10964000", "interestExpense": "38330000", "operatingIncome": "83836000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6500000", "reportedCurrency": "USD", "netInterestIncome": "-38330000", "nonInterestIncome": "None", "operatingExpenses": "53197000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "691769000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52426000", "sellingGeneralAndAdministrative": "53197000", "netIncomeFromContinuingOperations": "4464000" }, "balance": { "goodwill": "1301412000", "inventory": "5932000", "commonStock": "908000", "currentDebt": "None", "investments": "None", "totalAssets": "5546451000", "longTermDebt": "2494293000", "shortTermDebt": "54324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "98585000", "reportedCurrency": "USD", "retainedEarnings": "-761736000", "totalLiabilities": "3378191000", "otherCurrentAssets": "125061000", "totalCurrentAssets": "837198000", "currentLongTermDebt": "32500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "547733000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4709253000", "currentAccountsPayable": "142201000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2669979000", "totalShareholderEquity": "1958277000", "capitalLeaseObligations": "143186000", "otherCurrentLiabilities": "289596000", "totalCurrentLiabilities": "489356000", "otherNonCurrentLiabilities": "196271000", "totalNonCurrentLiabilities": "2888835000", "cashAndShortTermInvestments": "158472000", "commonStockSharesOutstanding": "90859000", "intangibleAssetsExcludingGoodwill": "98585000", "cashAndCashEquivalentsAtCarryingValue": "158472000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4464000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "61531000", "capitalExpenditures": "76564000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23910000", "cashflowFromInvestment": "-60211000", "stockBasedCompensation": "7956000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52426000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 828802000, "cost_of_revenue": 691769000, "gross_profit": 137033000, "research_and_development": null, "selling_general_admin": 53197000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83836000, "depreciation_amortisation": 52426000, "ebitda": 136262000, "interest_expense": 38330000, "interest_income": null, "other_non_operating": null, "pretax_income": 10964000, "tax_provision": 6500000, "effective_tax_rate": null, "net_income": 4105000, "net_income_continuing_ops": 4464000, "net_income_to_common": 4105000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 158472000, "short_term_investments": null, "net_receivables": 547733000, "inventory": 5932000, "other_current_assets": null, "total_current_assets": 837198000, "net_ppe": null, "goodwill": 1301412000, "intangible_assets": 98585000, "goodwill_and_intangibles": 1399997000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4709253000, "total_assets": 5546451000, "short_term_debt": 54324000, "accounts_payable": 142201000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 489356000, "long_term_debt": 2494293000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2888835000, "total_liabilities": 3378191000, "total_debt": 2548617000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -761736000, "total_equity": 1958277000, "shares_outstanding": 90859000, "operating_cash_flow": 61531000, "stock_based_compensation": 7956000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76564000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60211000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23910000, "free_cash_flow": 138095000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83836000", "ebitda": "136262000", "netIncome": "4105000", "grossProfit": "137033000", "depreciation": "None", "totalRevenue": "828802000", "costOfRevenue": "691769000", "interestIncome": "None", "incomeBeforeTax": "10964000", "interestExpense": "38330000", "operatingIncome": "83836000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6500000", "reportedCurrency": "USD", "netInterestIncome": "-38330000", "nonInterestIncome": "None", "operatingExpenses": "53197000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "691769000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52426000", "sellingGeneralAndAdministrative": "53197000", "netIncomeFromContinuingOperations": "4464000" }, "balance": { "goodwill": "1301412000", "inventory": "5932000", "commonStock": "908000", "currentDebt": "None", "investments": "None", "totalAssets": "5546451000", "longTermDebt": "2494293000", "shortTermDebt": "54324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "98585000", "reportedCurrency": "USD", "retainedEarnings": "-761736000", "totalLiabilities": "3378191000", "otherCurrentAssets": "125061000", "totalCurrentAssets": "837198000", "currentLongTermDebt": "32500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "547733000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4709253000", "currentAccountsPayable": "142201000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2669979000", "totalShareholderEquity": "1958277000", "capitalLeaseObligations": "143186000", "otherCurrentLiabilities": "289596000", "totalCurrentLiabilities": "489356000", "otherNonCurrentLiabilities": "196271000", "totalNonCurrentLiabilities": "2888835000", "cashAndShortTermInvestments": "158472000", "commonStockSharesOutstanding": "90859000", "intangibleAssetsExcludingGoodwill": "98585000", "cashAndCashEquivalentsAtCarryingValue": "158472000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4464000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "61531000", "capitalExpenditures": "76564000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23910000", "cashflowFromInvestment": "-60211000", "stockBasedCompensation": "7956000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52426000", "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": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "income_statement": { "revenue": 821459000, "cost_of_revenue": 725486000, "gross_profit": 95973000, "ebit": -1131472000, "ebitda": -1085718000, "pretax_income": -1169397000, "tax_provision": 7843000, "net_income": -1177519000, "net_income_to_common": -1177519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133242000, "total_current_assets": 814139000, "total_assets": 5527448000, "short_term_debt": 50687000, "long_term_debt": 2471529000, "total_debt": 2522216000, "total_liabilities": 3386896000, "total_equity": 1948960000, "shares_outstanding": 90442000, "goodwill_and_intangibles": 1393014000 }, "cash_flow": { "operating_cash_flow": -86293000, "capital_expenditure": 93190000, "free_cash_flow": 6897000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6597, "ticker_id": 4590, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1131472000", "ebitda": "-1085718000", "netIncome": "-1177519000", "grossProfit": "95973000", "depreciation": "None", "totalRevenue": "821459000", "costOfRevenue": "725486000", "interestIncome": "None", "incomeBeforeTax": "-1169397000", "interestExpense": "37925000", "operatingIncome": "47644000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7843000", "reportedCurrency": "USD", "netInterestIncome": "-37925000", "nonInterestIncome": "None", "operatingExpenses": "48329000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "725486000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45754000", "sellingGeneralAndAdministrative": "48329000", "netIncomeFromContinuingOperations": "-1177240000" }, "balance": { "goodwill": "1296342000", "inventory": "5686000", "commonStock": "905000", "currentDebt": "None", "investments": "None", "totalAssets": "5527448000", "longTermDebt": "2471529000", "shortTermDebt": "50687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "96672000", "reportedCurrency": "USD", "retainedEarnings": "-765841000", "totalLiabilities": "3386896000", "otherCurrentAssets": "130053000", "totalCurrentAssets": "814139000", "currentLongTermDebt": "28438000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "545158000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4713309000", "currentAccountsPayable": "150403000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2654892000", "totalShareholderEquity": "1948960000", "capitalLeaseObligations": "144210000", "otherCurrentLiabilities": "321298999", "totalCurrentLiabilities": "525193999", "otherNonCurrentLiabilities": "201607000", "totalNonCurrentLiabilities": "2861702000", "cashAndShortTermInvestments": "133242000", "commonStockSharesOutstanding": "90442000", "intangibleAssetsExcludingGoodwill": "96672000", "cashAndCashEquivalentsAtCarryingValue": "133242000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1177240000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-86293000", "capitalExpenditures": "93190000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "184641000", "cashflowFromInvestment": "-83799000", "stockBasedCompensation": "6451000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45754000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 821459000, "cost_of_revenue": 725486000, "gross_profit": 95973000, "research_and_development": null, "selling_general_admin": 48329000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1131472000, "depreciation_amortisation": 45754000, "ebitda": -1085718000, "interest_expense": 37925000, "interest_income": null, "other_non_operating": null, "pretax_income": -1169397000, "tax_provision": 7843000, "effective_tax_rate": null, "net_income": -1177519000, "net_income_continuing_ops": -1177240000, "net_income_to_common": -1177519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 133242000, "short_term_investments": null, "net_receivables": 545158000, "inventory": 5686000, "other_current_assets": null, "total_current_assets": 814139000, "net_ppe": null, "goodwill": 1296342000, "intangible_assets": 96672000, "goodwill_and_intangibles": 1393014000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4713309000, "total_assets": 5527448000, "short_term_debt": 50687000, "accounts_payable": 150403000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 525193999, "long_term_debt": 2471529000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2861702000, "total_liabilities": 3386896000, "total_debt": 2522216000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -765841000, "total_equity": 1948960000, "shares_outstanding": 90442000, "operating_cash_flow": -86293000, "stock_based_compensation": 6451000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93190000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83799000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 184641000, "free_cash_flow": 6897000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1131472000", "ebitda": "-1085718000", "netIncome": "-1177519000", "grossProfit": "95973000", "depreciation": "None", "totalRevenue": "821459000", "costOfRevenue": "725486000", "interestIncome": "None", "incomeBeforeTax": "-1169397000", "interestExpense": "37925000", "operatingIncome": "47644000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7843000", "reportedCurrency": "USD", "netInterestIncome": "-37925000", "nonInterestIncome": "None", "operatingExpenses": "48329000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "725486000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45754000", "sellingGeneralAndAdministrative": "48329000", "netIncomeFromContinuingOperations": "-1177240000" }, "balance": { "goodwill": "1296342000", "inventory": "5686000", "commonStock": "905000", "currentDebt": "None", "investments": "None", "totalAssets": "5527448000", "longTermDebt": "2471529000", "shortTermDebt": "50687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "96672000", "reportedCurrency": "USD", "retainedEarnings": "-765841000", "totalLiabilities": "3386896000", "otherCurrentAssets": "130053000", "totalCurrentAssets": "814139000", "currentLongTermDebt": "28438000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "545158000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4713309000", "currentAccountsPayable": "150403000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2654892000", "totalShareholderEquity": "1948960000", "capitalLeaseObligations": "144210000", "otherCurrentLiabilities": "321298999", "totalCurrentLiabilities": "525193999", "otherNonCurrentLiabilities": "201607000", "totalNonCurrentLiabilities": "2861702000", "cashAndShortTermInvestments": "133242000", "commonStockSharesOutstanding": "90442000", "intangibleAssetsExcludingGoodwill": "96672000", "cashAndCashEquivalentsAtCarryingValue": "133242000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1177240000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-86293000", "capitalExpenditures": "93190000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "184641000", "cashflowFromInvestment": "-83799000", "stockBasedCompensation": "6451000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45754000", "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": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "income_statement": { "revenue": 851573000, "cost_of_revenue": 30412000, "gross_profit": 821161000, "ebit": 76604000, "ebitda": 124072000, "pretax_income": 39985000, "tax_provision": 1668000, "net_income": 36246000, "net_income_to_common": 36246000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118693000, "total_current_assets": 747956000, "total_assets": 6412741000, "short_term_debt": 46943000, "long_term_debt": 2284773000, "total_debt": 2331716000, "total_liabilities": 3122811000, "total_equity": 3120297000, "shares_outstanding": 90584000, "goodwill_and_intangibles": 2371610000 }, "cash_flow": { "operating_cash_flow": 73210000, "capital_expenditure": 136239000, "free_cash_flow": 209449000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6599, "ticker_id": 4590, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76604000", "ebitda": "124072000", "netIncome": "36246000", "grossProfit": "821161000", "depreciation": "None", "totalRevenue": "851573000", "costOfRevenue": "30412000", "interestIncome": "None", "incomeBeforeTax": "39985000", "interestExpense": "36619000", "operatingIncome": "119523000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1668000", "reportedCurrency": "USD", "netInterestIncome": "-36619000", "nonInterestIncome": "None", "operatingExpenses": "701638000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30412000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47468000", "sellingGeneralAndAdministrative": "525383000", "netIncomeFromContinuingOperations": "38317000" }, "balance": { "goodwill": "2286434000", "inventory": "6247000", "commonStock": "904000", "currentDebt": "None", "investments": "None", "totalAssets": "6412741000", "longTermDebt": "2284773000", "shortTermDebt": "46943000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "85176000", "reportedCurrency": "USD", "retainedEarnings": "411674000", "totalLiabilities": "3122811000", "otherCurrentAssets": "120173000", "totalCurrentAssets": "747956000", "currentLongTermDebt": "24375000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "502843000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5664785000", "currentAccountsPayable": "179939000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2427180000", "totalShareholderEquity": "3120297000", "capitalLeaseObligations": "118032000", "otherCurrentLiabilities": "287781000", "totalCurrentLiabilities": "517923000", "otherNonCurrentLiabilities": "130565000", "totalNonCurrentLiabilities": "2604888000", "cashAndShortTermInvestments": "118693000", "commonStockSharesOutstanding": "90584000", "intangibleAssetsExcludingGoodwill": "85176000", "cashAndCashEquivalentsAtCarryingValue": "118693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38317000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73210000", "capitalExpenditures": "136239000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43817000", "cashflowFromInvestment": "-129755000", "stockBasedCompensation": "6031000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47468000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 851573000, "cost_of_revenue": 30412000, "gross_profit": 821161000, "research_and_development": null, "selling_general_admin": 525383000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76604000, "depreciation_amortisation": 47468000, "ebitda": 124072000, "interest_expense": 36619000, "interest_income": null, "other_non_operating": null, "pretax_income": 39985000, "tax_provision": 1668000, "effective_tax_rate": null, "net_income": 36246000, "net_income_continuing_ops": 38317000, "net_income_to_common": 36246000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118693000, "short_term_investments": null, "net_receivables": 502843000, "inventory": 6247000, "other_current_assets": null, "total_current_assets": 747956000, "net_ppe": null, "goodwill": 2286434000, "intangible_assets": 85176000, "goodwill_and_intangibles": 2371610000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5664785000, "total_assets": 6412741000, "short_term_debt": 46943000, "accounts_payable": 179939000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 517923000, "long_term_debt": 2284773000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2604888000, "total_liabilities": 3122811000, "total_debt": 2331716000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 411674000, "total_equity": 3120297000, "shares_outstanding": 90584000, "operating_cash_flow": 73210000, "stock_based_compensation": 6031000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 136239000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129755000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43817000, "free_cash_flow": 209449000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76604000", "ebitda": "124072000", "netIncome": "36246000", "grossProfit": "821161000", "depreciation": "None", "totalRevenue": "851573000", "costOfRevenue": "30412000", "interestIncome": "None", "incomeBeforeTax": "39985000", "interestExpense": "36619000", "operatingIncome": "119523000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1668000", "reportedCurrency": "USD", "netInterestIncome": "-36619000", "nonInterestIncome": "None", "operatingExpenses": "701638000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30412000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47468000", "sellingGeneralAndAdministrative": "525383000", "netIncomeFromContinuingOperations": "38317000" }, "balance": { "goodwill": "2286434000", "inventory": "6247000", "commonStock": "904000", "currentDebt": "None", "investments": "None", "totalAssets": "6412741000", "longTermDebt": "2284773000", "shortTermDebt": "46943000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "85176000", "reportedCurrency": "USD", "retainedEarnings": "411674000", "totalLiabilities": "3122811000", "otherCurrentAssets": "120173000", "totalCurrentAssets": "747956000", "currentLongTermDebt": "24375000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "502843000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5664785000", "currentAccountsPayable": "179939000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2427180000", "totalShareholderEquity": "3120297000", "capitalLeaseObligations": "118032000", "otherCurrentLiabilities": "287781000", "totalCurrentLiabilities": "517923000", "otherNonCurrentLiabilities": "130565000", "totalNonCurrentLiabilities": "2604888000", "cashAndShortTermInvestments": "118693000", "commonStockSharesOutstanding": "90584000", "intangibleAssetsExcludingGoodwill": "85176000", "cashAndCashEquivalentsAtCarryingValue": "118693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38317000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73210000", "capitalExpenditures": "136239000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43817000", "cashflowFromInvestment": "-129755000", "stockBasedCompensation": "6031000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47468000", "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": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "income_statement": { "revenue": 869232000, "cost_of_revenue": 28532000, "gross_profit": 840700000, "ebit": 85141000, "ebitda": 134136000, "pretax_income": 50003000, "tax_provision": 12067000, "net_income": 30127000, "net_income_to_common": 30127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131421000, "total_current_assets": 691560000, "total_assets": 6308359000, "short_term_debt": 43993000, "long_term_debt": 2247027000, "total_debt": 2291020000, "total_liabilities": 3084830000, "total_equity": 3077986000, "shares_outstanding": 90435000, "goodwill_and_intangibles": 2355700000 }, "cash_flow": { "operating_cash_flow": 133504000, "capital_expenditure": 167747000, "free_cash_flow": 301251000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6600, "ticker_id": 4590, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85141000", "ebitda": "134136000", "netIncome": "30127000", "grossProfit": "840700000", "depreciation": "None", "totalRevenue": "869232000", "costOfRevenue": "28532000", "interestIncome": "None", "incomeBeforeTax": "50003000", "interestExpense": "35138000", "operatingIncome": "142303000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "12067000", "reportedCurrency": "USD", "netInterestIncome": "-35138000", "nonInterestIncome": "None", "operatingExpenses": "698397000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48995000", "sellingGeneralAndAdministrative": "514988000", "netIncomeFromContinuingOperations": "37936000" }, "balance": { "goodwill": "2276232000", "inventory": "5817000", "commonStock": "904000", "currentDebt": "None", "investments": "None", "totalAssets": "6308359000", "longTermDebt": "2247027000", "shortTermDebt": "43993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "79468000", "reportedCurrency": "USD", "retainedEarnings": "375419000", "totalLiabilities": "3084830000", "otherCurrentAssets": "71094000", "totalCurrentAssets": "691560000", "currentLongTermDebt": "20313000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "483228000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5616799000", "currentAccountsPayable": "219824000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2385707000", "totalShareholderEquity": "3077986000", "capitalLeaseObligations": "118367000", "otherCurrentLiabilities": "244311000", "totalCurrentLiabilities": "523712000", "otherNonCurrentLiabilities": "139792000", "totalNonCurrentLiabilities": "2561118000", "cashAndShortTermInvestments": "131421000", "commonStockSharesOutstanding": "90435000", "intangibleAssetsExcludingGoodwill": "79468000", "cashAndCashEquivalentsAtCarryingValue": "131421000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37936000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "133504000", "capitalExpenditures": "167747000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57464000", "cashflowFromInvestment": "-150783000", "stockBasedCompensation": "10549000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3154000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48995000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 869232000, "cost_of_revenue": 28532000, "gross_profit": 840700000, "research_and_development": null, "selling_general_admin": 514988000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85141000, "depreciation_amortisation": 48995000, "ebitda": 134136000, "interest_expense": 35138000, "interest_income": null, "other_non_operating": null, "pretax_income": 50003000, "tax_provision": 12067000, "effective_tax_rate": null, "net_income": 30127000, "net_income_continuing_ops": 37936000, "net_income_to_common": 30127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131421000, "short_term_investments": null, "net_receivables": 483228000, "inventory": 5817000, "other_current_assets": null, "total_current_assets": 691560000, "net_ppe": null, "goodwill": 2276232000, "intangible_assets": 79468000, "goodwill_and_intangibles": 2355700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5616799000, "total_assets": 6308359000, "short_term_debt": 43993000, "accounts_payable": 219824000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 523712000, "long_term_debt": 2247027000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2561118000, "total_liabilities": 3084830000, "total_debt": 2291020000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 375419000, "total_equity": 3077986000, "shares_outstanding": 90435000, "operating_cash_flow": 133504000, "stock_based_compensation": 10549000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 167747000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -150783000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 57464000, "free_cash_flow": 301251000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85141000", "ebitda": "134136000", "netIncome": "30127000", "grossProfit": "840700000", "depreciation": "None", "totalRevenue": "869232000", "costOfRevenue": "28532000", "interestIncome": "None", "incomeBeforeTax": "50003000", "interestExpense": "35138000", "operatingIncome": "142303000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "12067000", "reportedCurrency": "USD", "netInterestIncome": "-35138000", "nonInterestIncome": "None", "operatingExpenses": "698397000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48995000", "sellingGeneralAndAdministrative": "514988000", "netIncomeFromContinuingOperations": "37936000" }, "balance": { "goodwill": "2276232000", "inventory": "5817000", "commonStock": "904000", "currentDebt": "None", "investments": "None", "totalAssets": "6308359000", "longTermDebt": "2247027000", "shortTermDebt": "43993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "79468000", "reportedCurrency": "USD", "retainedEarnings": "375419000", "totalLiabilities": "3084830000", "otherCurrentAssets": "71094000", "totalCurrentAssets": "691560000", "currentLongTermDebt": "20313000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "483228000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5616799000", "currentAccountsPayable": "219824000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2385707000", "totalShareholderEquity": "3077986000", "capitalLeaseObligations": "118367000", "otherCurrentLiabilities": "244311000", "totalCurrentLiabilities": "523712000", "otherNonCurrentLiabilities": "139792000", "totalNonCurrentLiabilities": "2561118000", "cashAndShortTermInvestments": "131421000", "commonStockSharesOutstanding": "90435000", "intangibleAssetsExcludingGoodwill": "79468000", "cashAndCashEquivalentsAtCarryingValue": "131421000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37936000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "133504000", "capitalExpenditures": "167747000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57464000", "cashflowFromInvestment": "-150783000", "stockBasedCompensation": "10549000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3154000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48995000", "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": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "income_statement": { "revenue": 770505000, "cost_of_revenue": 519320000, "gross_profit": 251185000, "ebit": 42650000, "ebitda": 90738000, "pretax_income": 13468000, "tax_provision": 4404000, "net_income": 8374000, "net_income_to_common": 8374000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91236000, "total_current_assets": 638950000, "total_assets": 6147598000, "short_term_debt": 42155000, "long_term_debt": 2184293000, "total_debt": 2226448000, "total_liabilities": 2973620000, "total_equity": 3041558000, "shares_outstanding": 92038000, "goodwill_and_intangibles": 2355193000 }, "cash_flow": { "operating_cash_flow": 11477000, "capital_expenditure": 174631000, "free_cash_flow": 186108000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6601, "ticker_id": 4590, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42650000", "ebitda": "90738000", "netIncome": "8374000", "grossProfit": "251185000", "depreciation": "None", "totalRevenue": "770505000", "costOfRevenue": "519320000", "interestIncome": "None", "incomeBeforeTax": "13468000", "interestExpense": "29182000", "operatingIncome": "13468000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4404000", "reportedCurrency": "USD", "netInterestIncome": "-29182000", "nonInterestIncome": "None", "operatingExpenses": "237717000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "519320000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48088000", "sellingGeneralAndAdministrative": "45707000", "netIncomeFromContinuingOperations": "9064000" }, "balance": { "goodwill": "2276368000", "inventory": "5710000", "commonStock": "904000", "currentDebt": "None", "investments": "None", "totalAssets": "6147598000", "longTermDebt": "2184293000", "shortTermDebt": "42155000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "78825000", "reportedCurrency": "USD", "retainedEarnings": "348451000", "totalLiabilities": "2973620000", "otherCurrentAssets": "73980000", "totalCurrentAssets": "638950000", "currentLongTermDebt": "16250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "468024000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5508648000", "currentAccountsPayable": "204012000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2327762000", "totalShareholderEquity": "3041558000", "capitalLeaseObligations": "127219000", "otherCurrentLiabilities": "215775000", "totalCurrentLiabilities": "473351000", "otherNonCurrentLiabilities": "134122000", "totalNonCurrentLiabilities": "2500269000", "cashAndShortTermInvestments": "91236000", "commonStockSharesOutstanding": "92038000", "intangibleAssetsExcludingGoodwill": "78825000", "cashAndCashEquivalentsAtCarryingValue": "91236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9064000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11477000", "capitalExpenditures": "174631000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "186692000", "cashflowFromInvestment": "-183238000", "stockBasedCompensation": "8677000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46880000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47032000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 770505000, "cost_of_revenue": 519320000, "gross_profit": 251185000, "research_and_development": null, "selling_general_admin": 45707000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42650000, "depreciation_amortisation": 48088000, "ebitda": 90738000, "interest_expense": 29182000, "interest_income": null, "other_non_operating": null, "pretax_income": 13468000, "tax_provision": 4404000, "effective_tax_rate": null, "net_income": 8374000, "net_income_continuing_ops": 9064000, "net_income_to_common": 8374000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91236000, "short_term_investments": null, "net_receivables": 468024000, "inventory": 5710000, "other_current_assets": null, "total_current_assets": 638950000, "net_ppe": null, "goodwill": 2276368000, "intangible_assets": 78825000, "goodwill_and_intangibles": 2355193000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5508648000, "total_assets": 6147598000, "short_term_debt": 42155000, "accounts_payable": 204012000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 473351000, "long_term_debt": 2184293000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2500269000, "total_liabilities": 2973620000, "total_debt": 2226448000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 348451000, "total_equity": 3041558000, "shares_outstanding": 92038000, "operating_cash_flow": 11477000, "stock_based_compensation": 8677000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 174631000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -183238000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 186692000, "free_cash_flow": 186108000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42650000", "ebitda": "90738000", "netIncome": "8374000", "grossProfit": "251185000", "depreciation": "None", "totalRevenue": "770505000", "costOfRevenue": "519320000", "interestIncome": "None", "incomeBeforeTax": "13468000", "interestExpense": "29182000", "operatingIncome": "13468000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4404000", "reportedCurrency": "USD", "netInterestIncome": "-29182000", "nonInterestIncome": "None", "operatingExpenses": "237717000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "519320000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48088000", "sellingGeneralAndAdministrative": "45707000", "netIncomeFromContinuingOperations": "9064000" }, "balance": { "goodwill": "2276368000", "inventory": "5710000", "commonStock": "904000", "currentDebt": "None", "investments": "None", "totalAssets": "6147598000", "longTermDebt": "2184293000", "shortTermDebt": "42155000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "78825000", "reportedCurrency": "USD", "retainedEarnings": "348451000", "totalLiabilities": "2973620000", "otherCurrentAssets": "73980000", "totalCurrentAssets": "638950000", "currentLongTermDebt": "16250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "468024000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5508648000", "currentAccountsPayable": "204012000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2327762000", "totalShareholderEquity": "3041558000", "capitalLeaseObligations": "127219000", "otherCurrentLiabilities": "215775000", "totalCurrentLiabilities": "473351000", "otherNonCurrentLiabilities": "134122000", "totalNonCurrentLiabilities": "2500269000", "cashAndShortTermInvestments": "91236000", "commonStockSharesOutstanding": "92038000", "intangibleAssetsExcludingGoodwill": "78825000", "cashAndCashEquivalentsAtCarryingValue": "91236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9064000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11477000", "capitalExpenditures": "174631000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "186692000", "cashflowFromInvestment": "-183238000", "stockBasedCompensation": "8677000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46880000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47032000", "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": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "income_statement": { "revenue": 774238000, "cost_of_revenue": 28560000, "gross_profit": 745678000, "ebit": 68079000, "ebitda": 107620000, "pretax_income": 38008000, "tax_provision": 4479000, "net_income": 32615000, "net_income_to_common": 32615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76305000, "total_current_assets": 577492000, "total_assets": 5956915000, "short_term_debt": 103367000, "long_term_debt": 1880093000, "total_debt": 1983460000, "total_liabilities": 2766084000, "total_equity": 3073715000, "shares_outstanding": 91986000, "goodwill_and_intangibles": 2334854000 }, "cash_flow": { "operating_cash_flow": 116701000, "capital_expenditure": 203494000, "free_cash_flow": 320195000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6602, "ticker_id": 4590, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "68079000", "ebitda": "107620000", "netIncome": "32615000", "grossProfit": "745678000", "depreciation": "None", "totalRevenue": "774238000", "costOfRevenue": "28560000", "interestIncome": "None", "incomeBeforeTax": "38008000", "interestExpense": "30071000", "operatingIncome": "103462000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4479000", "reportedCurrency": "USD", "netInterestIncome": "-30071000", "nonInterestIncome": "None", "operatingExpenses": "642216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39541000", "sellingGeneralAndAdministrative": "484787000", "netIncomeFromContinuingOperations": "33529000" }, "balance": { "goodwill": "2264851000", "inventory": "5654000", "commonStock": "918000", "currentDebt": "None", "investments": "None", "totalAssets": "5956915000", "longTermDebt": "1880093000", "shortTermDebt": "103367000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "70003000", "reportedCurrency": "USD", "retainedEarnings": "387333000", "totalLiabilities": "2766084000", "otherCurrentAssets": "73558000", "totalCurrentAssets": "577492000", "currentLongTermDebt": "76816000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "421975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5379423000", "currentAccountsPayable": "232704000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2085288000", "totalShareholderEquity": "3073715000", "capitalLeaseObligations": "128379000", "otherCurrentLiabilities": "231491000", "totalCurrentLiabilities": "577919000", "otherNonCurrentLiabilities": "122298000", "totalNonCurrentLiabilities": "2188165000", "cashAndShortTermInvestments": "76305000", "commonStockSharesOutstanding": "91986000", "intangibleAssetsExcludingGoodwill": "70003000", "cashAndCashEquivalentsAtCarryingValue": "76305000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32615000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "116701000", "capitalExpenditures": "203494000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "80789000", "cashflowFromInvestment": "-203330000", "stockBasedCompensation": "10099000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7727000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40567999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 774238000, "cost_of_revenue": 28560000, "gross_profit": 745678000, "research_and_development": null, "selling_general_admin": 484787000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 68079000, "depreciation_amortisation": 39541000, "ebitda": 107620000, "interest_expense": 30071000, "interest_income": null, "other_non_operating": null, "pretax_income": 38008000, "tax_provision": 4479000, "effective_tax_rate": null, "net_income": 32615000, "net_income_continuing_ops": 33529000, "net_income_to_common": 32615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76305000, "short_term_investments": null, "net_receivables": 421975000, "inventory": 5654000, "other_current_assets": null, "total_current_assets": 577492000, "net_ppe": null, "goodwill": 2264851000, "intangible_assets": 70003000, "goodwill_and_intangibles": 2334854000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5379423000, "total_assets": 5956915000, "short_term_debt": 103367000, "accounts_payable": 232704000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 577919000, "long_term_debt": 1880093000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2188165000, "total_liabilities": 2766084000, "total_debt": 1983460000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 387333000, "total_equity": 3073715000, "shares_outstanding": 91986000, "operating_cash_flow": 116701000, "stock_based_compensation": 10099000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 203494000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -203330000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 80789000, "free_cash_flow": 320195000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "68079000", "ebitda": "107620000", "netIncome": "32615000", "grossProfit": "745678000", "depreciation": "None", "totalRevenue": "774238000", "costOfRevenue": "28560000", "interestIncome": "None", "incomeBeforeTax": "38008000", "interestExpense": "30071000", "operatingIncome": "103462000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4479000", "reportedCurrency": "USD", "netInterestIncome": "-30071000", "nonInterestIncome": "None", "operatingExpenses": "642216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39541000", "sellingGeneralAndAdministrative": "484787000", "netIncomeFromContinuingOperations": "33529000" }, "balance": { "goodwill": "2264851000", "inventory": "5654000", "commonStock": "918000", "currentDebt": "None", "investments": "None", "totalAssets": "5956915000", "longTermDebt": "1880093000", "shortTermDebt": "103367000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "70003000", "reportedCurrency": "USD", "retainedEarnings": "387333000", "totalLiabilities": "2766084000", "otherCurrentAssets": "73558000", "totalCurrentAssets": "577492000", "currentLongTermDebt": "76816000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "421975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5379423000", "currentAccountsPayable": "232704000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2085288000", "totalShareholderEquity": "3073715000", "capitalLeaseObligations": "128379000", "otherCurrentLiabilities": "231491000", "totalCurrentLiabilities": "577919000", "otherNonCurrentLiabilities": "122298000", "totalNonCurrentLiabilities": "2188165000", "cashAndShortTermInvestments": "76305000", "commonStockSharesOutstanding": "91986000", "intangibleAssetsExcludingGoodwill": "70003000", "cashAndCashEquivalentsAtCarryingValue": "76305000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32615000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "116701000", "capitalExpenditures": "203494000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "80789000", "cashflowFromInvestment": "-203330000", "stockBasedCompensation": "10099000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7727000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40567999", "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": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "income_statement": { "revenue": 815634000, "cost_of_revenue": 29623000, "gross_profit": 786011000, "ebit": 128491000, "ebitda": 166132000, "pretax_income": 98567000, "tax_provision": 27199000, "net_income": 68132000, "net_income_to_common": 68132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82145000, "total_current_assets": 652062000, "total_assets": 5870457000, "short_term_debt": 99950000, "long_term_debt": 1804825000, "total_debt": 1904775000, "total_liabilities": 2724418000, "total_equity": 3031518000, "shares_outstanding": 92188000, "goodwill_and_intangibles": 2337990000 }, "cash_flow": { "operating_cash_flow": 163129000, "capital_expenditure": 190239000, "free_cash_flow": 353368000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6604, "ticker_id": 4590, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128491000", "ebitda": "166132000", "netIncome": "68132000", "grossProfit": "786011000", "depreciation": "None", "totalRevenue": "815634000", "costOfRevenue": "29623000", "interestIncome": "None", "incomeBeforeTax": "98567000", "interestExpense": "29924000", "operatingIncome": "147199000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "27199000", "reportedCurrency": "USD", "netInterestIncome": "-29924000", "nonInterestIncome": "None", "operatingExpenses": "638812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29623000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37641000", "sellingGeneralAndAdministrative": "489034000", "netIncomeFromContinuingOperations": "71368000" }, "balance": { "goodwill": "2264851000", "inventory": "5514000", "commonStock": "918000", "currentDebt": "None", "investments": "None", "totalAssets": "5870457000", "longTermDebt": "1804825000", "shortTermDebt": "99950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "73139000", "reportedCurrency": "USD", "retainedEarnings": "354718000", "totalLiabilities": "2724418000", "otherCurrentAssets": "75228000", "totalCurrentAssets": "652062000", "currentLongTermDebt": "71694000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "489175000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5218395000", "currentAccountsPayable": "201379000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2010212000", "totalShareholderEquity": "3031518000", "capitalLeaseObligations": "133693000", "otherCurrentLiabilities": "296122000", "totalCurrentLiabilities": "609500000", "otherNonCurrentLiabilities": "150544000", "totalNonCurrentLiabilities": "2114918000", "cashAndShortTermInvestments": "82145000", "commonStockSharesOutstanding": "92188000", "intangibleAssetsExcludingGoodwill": "73139000", "cashAndCashEquivalentsAtCarryingValue": "82145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68132000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "163129000", "capitalExpenditures": "190239000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34900000", "cashflowFromInvestment": "-193051000", "stockBasedCompensation": "9467000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "844000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38667999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 815634000, "cost_of_revenue": 29623000, "gross_profit": 786011000, "research_and_development": null, "selling_general_admin": 489034000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128491000, "depreciation_amortisation": 37641000, "ebitda": 166132000, "interest_expense": 29924000, "interest_income": null, "other_non_operating": null, "pretax_income": 98567000, "tax_provision": 27199000, "effective_tax_rate": null, "net_income": 68132000, "net_income_continuing_ops": 71368000, "net_income_to_common": 68132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82145000, "short_term_investments": null, "net_receivables": 489175000, "inventory": 5514000, "other_current_assets": null, "total_current_assets": 652062000, "net_ppe": null, "goodwill": 2264851000, "intangible_assets": 73139000, "goodwill_and_intangibles": 2337990000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5218395000, "total_assets": 5870457000, "short_term_debt": 99950000, "accounts_payable": 201379000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 609500000, "long_term_debt": 1804825000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2114918000, "total_liabilities": 2724418000, "total_debt": 1904775000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 354718000, "total_equity": 3031518000, "shares_outstanding": 92188000, "operating_cash_flow": 163129000, "stock_based_compensation": 9467000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 190239000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -193051000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 34900000, "free_cash_flow": 353368000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "128491000", "ebitda": "166132000", "netIncome": "68132000", "grossProfit": "786011000", "depreciation": "None", "totalRevenue": "815634000", "costOfRevenue": "29623000", "interestIncome": "None", "incomeBeforeTax": "98567000", "interestExpense": "29924000", "operatingIncome": "147199000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "27199000", "reportedCurrency": "USD", "netInterestIncome": "-29924000", "nonInterestIncome": "None", "operatingExpenses": "638812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29623000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37641000", "sellingGeneralAndAdministrative": "489034000", "netIncomeFromContinuingOperations": "71368000" }, "balance": { "goodwill": "2264851000", "inventory": "5514000", "commonStock": "918000", "currentDebt": "None", "investments": "None", "totalAssets": "5870457000", "longTermDebt": "1804825000", "shortTermDebt": "99950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "73139000", "reportedCurrency": "USD", "retainedEarnings": "354718000", "totalLiabilities": "2724418000", "otherCurrentAssets": "75228000", "totalCurrentAssets": "652062000", "currentLongTermDebt": "71694000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "489175000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5218395000", "currentAccountsPayable": "201379000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2010212000", "totalShareholderEquity": "3031518000", "capitalLeaseObligations": "133693000", "otherCurrentLiabilities": "296122000", "totalCurrentLiabilities": "609500000", "otherNonCurrentLiabilities": "150544000", "totalNonCurrentLiabilities": "2114918000", "cashAndShortTermInvestments": "82145000", "commonStockSharesOutstanding": "92188000", "intangibleAssetsExcludingGoodwill": "73139000", "cashAndCashEquivalentsAtCarryingValue": "82145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68132000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "163129000", "capitalExpenditures": "190239000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34900000", "cashflowFromInvestment": "-193051000", "stockBasedCompensation": "9467000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "844000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38667999", "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": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "income_statement": { "revenue": 796040000, "cost_of_revenue": 605280000, "gross_profit": 190760000, "ebit": 135619000, "ebitda": 171685000, "pretax_income": 106460000, "tax_provision": 25643000, "net_income": 78482000, "net_income_to_common": 78482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77167000, "total_current_assets": 645214000, "total_assets": 5678052000, "short_term_debt": 94574000, "long_term_debt": 1774556000, "total_debt": 1869130000, "total_liabilities": 2613456000, "total_equity": 2952718000, "shares_outstanding": 92043000, "goodwill_and_intangibles": 2334743000 }, "cash_flow": { "operating_cash_flow": 171148000, "capital_expenditure": 154242000, "free_cash_flow": 325390000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6605, "ticker_id": 4590, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "135619000", "ebitda": "171685000", "netIncome": "78482000", "grossProfit": "190760000", "depreciation": "None", "totalRevenue": "796040000", "costOfRevenue": "605280000", "interestIncome": "None", "incomeBeforeTax": "106460000", "interestExpense": "29159000", "operatingIncome": "142710000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "25643000", "reportedCurrency": "USD", "netInterestIncome": "-29159000", "nonInterestIncome": "None", "operatingExpenses": "48050000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "605280000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36066000", "sellingGeneralAndAdministrative": "479696000", "netIncomeFromContinuingOperations": "80817000" }, "balance": { "goodwill": "2261395000", "inventory": "5988000", "commonStock": "917000", "currentDebt": "None", "investments": "None", "totalAssets": "5678052000", "longTermDebt": "1774556000", "shortTermDebt": "94574000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "73348000", "reportedCurrency": "USD", "retainedEarnings": "286586000", "totalLiabilities": "2613456000", "otherCurrentAssets": "57451000", "totalCurrentAssets": "645214000", "currentLongTermDebt": "66574000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "504608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5032838000", "currentAccountsPayable": "159520000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1973836000", "totalShareholderEquity": "2952718000", "capitalLeaseObligations": "132706000", "otherCurrentLiabilities": "281088000", "totalCurrentLiabilities": "546522000", "otherNonCurrentLiabilities": "150641000", "totalNonCurrentLiabilities": "2066934000", "cashAndShortTermInvestments": "77167000", "commonStockSharesOutstanding": "92043000", "intangibleAssetsExcludingGoodwill": "73348000", "cashAndCashEquivalentsAtCarryingValue": "77167000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78482000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "171148000", "capitalExpenditures": "154242000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15800000", "cashflowFromInvestment": "-155484000", "stockBasedCompensation": "8869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-655000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36066000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 796040000, "cost_of_revenue": 605280000, "gross_profit": 190760000, "research_and_development": null, "selling_general_admin": 479696000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 135619000, "depreciation_amortisation": 36066000, "ebitda": 171685000, "interest_expense": 29159000, "interest_income": null, "other_non_operating": null, "pretax_income": 106460000, "tax_provision": 25643000, "effective_tax_rate": null, "net_income": 78482000, "net_income_continuing_ops": 80817000, "net_income_to_common": 78482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77167000, "short_term_investments": null, "net_receivables": 504608000, "inventory": 5988000, "other_current_assets": null, "total_current_assets": 645214000, "net_ppe": null, "goodwill": 2261395000, "intangible_assets": 73348000, "goodwill_and_intangibles": 2334743000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5032838000, "total_assets": 5678052000, "short_term_debt": 94574000, "accounts_payable": 159520000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 546522000, "long_term_debt": 1774556000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2066934000, "total_liabilities": 2613456000, "total_debt": 1869130000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 286586000, "total_equity": 2952718000, "shares_outstanding": 92043000, "operating_cash_flow": 171148000, "stock_based_compensation": 8869000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 154242000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -155484000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15800000, "free_cash_flow": 325390000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "135619000", "ebitda": "171685000", "netIncome": "78482000", "grossProfit": "190760000", "depreciation": "None", "totalRevenue": "796040000", "costOfRevenue": "605280000", "interestIncome": "None", "incomeBeforeTax": "106460000", "interestExpense": "29159000", "operatingIncome": "142710000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "25643000", "reportedCurrency": "USD", "netInterestIncome": "-29159000", "nonInterestIncome": "None", "operatingExpenses": "48050000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "605280000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36066000", "sellingGeneralAndAdministrative": "479696000", "netIncomeFromContinuingOperations": "80817000" }, "balance": { "goodwill": "2261395000", "inventory": "5988000", "commonStock": "917000", "currentDebt": "None", "investments": "None", "totalAssets": "5678052000", "longTermDebt": "1774556000", "shortTermDebt": "94574000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "73348000", "reportedCurrency": "USD", "retainedEarnings": "286586000", "totalLiabilities": "2613456000", "otherCurrentAssets": "57451000", "totalCurrentAssets": "645214000", "currentLongTermDebt": "66574000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "504608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5032838000", "currentAccountsPayable": "159520000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1973836000", "totalShareholderEquity": "2952718000", "capitalLeaseObligations": "132706000", "otherCurrentLiabilities": "281088000", "totalCurrentLiabilities": "546522000", "otherNonCurrentLiabilities": "150641000", "totalNonCurrentLiabilities": "2066934000", "cashAndShortTermInvestments": "77167000", "commonStockSharesOutstanding": "92043000", "intangibleAssetsExcludingGoodwill": "73348000", "cashAndCashEquivalentsAtCarryingValue": "77167000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78482000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "171148000", "capitalExpenditures": "154242000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15800000", "cashflowFromInvestment": "-155484000", "stockBasedCompensation": "8869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-655000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36066000", "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": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "income_statement": { "revenue": 768051000, "cost_of_revenue": 593458000, "gross_profit": 174593000, "ebit": 128905000, "ebitda": 165252000, "pretax_income": 98844000, "tax_provision": 20074000, "net_income": 76383000, "net_income_to_common": 76383000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77303000, "total_current_assets": 610806000, "total_assets": 5517247000, "short_term_debt": 89257000, "long_term_debt": 1794296000, "total_debt": 1883553000, "total_liabilities": 2541892000, "total_equity": 2866022000, "shares_outstanding": 92010000, "goodwill_and_intangibles": 2334378000 }, "cash_flow": { "operating_cash_flow": -321285000, "capital_expenditure": 142410000, "free_cash_flow": -178875000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6606, "ticker_id": 4590, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128905000", "ebitda": "165252000", "netIncome": "76383000", "grossProfit": "174593000", "depreciation": "None", "totalRevenue": "768051000", "costOfRevenue": "593458000", "interestIncome": "None", "incomeBeforeTax": "98844000", "interestExpense": "27214000", "operatingIncome": "128905000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "20074000", "reportedCurrency": "USD", "netInterestIncome": "-27214000", "nonInterestIncome": "None", "operatingExpenses": "45688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "593458000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36347000", "sellingGeneralAndAdministrative": "475074000", "netIncomeFromContinuingOperations": "78770000" }, "balance": { "goodwill": "2261026000", "inventory": "5745000", "commonStock": "916000", "currentDebt": "None", "investments": "None", "totalAssets": "5517247000", "longTermDebt": "1794296000", "shortTermDebt": "89257000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "73352000", "reportedCurrency": "USD", "retainedEarnings": "208104000", "totalLiabilities": "2541892000", "otherCurrentAssets": "56687000", "totalCurrentAssets": "610806000", "currentLongTermDebt": "61452000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "471071000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4906441000", "currentAccountsPayable": "156130000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1986905000", "totalShareholderEquity": "2866022000", "capitalLeaseObligations": "131157000", "otherCurrentLiabilities": "228391000", "totalCurrentLiabilities": "482313000", "otherNonCurrentLiabilities": "146404000", "totalNonCurrentLiabilities": "2059579000", "cashAndShortTermInvestments": "77303000", "commonStockSharesOutstanding": "92010000", "intangibleAssetsExcludingGoodwill": "73352000", "cashAndCashEquivalentsAtCarryingValue": "77303000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76383000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-321285000", "capitalExpenditures": "142410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "483129000", "cashflowFromInvestment": "-184614000", "stockBasedCompensation": "8678000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1012999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37363000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 768051000, "cost_of_revenue": 593458000, "gross_profit": 174593000, "research_and_development": null, "selling_general_admin": 475074000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128905000, "depreciation_amortisation": 36347000, "ebitda": 165252000, "interest_expense": 27214000, "interest_income": null, "other_non_operating": null, "pretax_income": 98844000, "tax_provision": 20074000, "effective_tax_rate": null, "net_income": 76383000, "net_income_continuing_ops": 78770000, "net_income_to_common": 76383000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77303000, "short_term_investments": null, "net_receivables": 471071000, "inventory": 5745000, "other_current_assets": null, "total_current_assets": 610806000, "net_ppe": null, "goodwill": 2261026000, "intangible_assets": 73352000, "goodwill_and_intangibles": 2334378000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4906441000, "total_assets": 5517247000, "short_term_debt": 89257000, "accounts_payable": 156130000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 482313000, "long_term_debt": 1794296000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2059579000, "total_liabilities": 2541892000, "total_debt": 1883553000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 208104000, "total_equity": 2866022000, "shares_outstanding": 92010000, "operating_cash_flow": -321285000, "stock_based_compensation": 8678000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 142410000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -184614000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 483129000, "free_cash_flow": -178875000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "128905000", "ebitda": "165252000", "netIncome": "76383000", "grossProfit": "174593000", "depreciation": "None", "totalRevenue": "768051000", "costOfRevenue": "593458000", "interestIncome": "None", "incomeBeforeTax": "98844000", "interestExpense": "27214000", "operatingIncome": "128905000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "20074000", "reportedCurrency": "USD", "netInterestIncome": "-27214000", "nonInterestIncome": "None", "operatingExpenses": "45688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "593458000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36347000", "sellingGeneralAndAdministrative": "475074000", "netIncomeFromContinuingOperations": "78770000" }, "balance": { "goodwill": "2261026000", "inventory": "5745000", "commonStock": "916000", "currentDebt": "None", "investments": "None", "totalAssets": "5517247000", "longTermDebt": "1794296000", "shortTermDebt": "89257000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "73352000", "reportedCurrency": "USD", "retainedEarnings": "208104000", "totalLiabilities": "2541892000", "otherCurrentAssets": "56687000", "totalCurrentAssets": "610806000", "currentLongTermDebt": "61452000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "471071000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4906441000", "currentAccountsPayable": "156130000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1986905000", "totalShareholderEquity": "2866022000", "capitalLeaseObligations": "131157000", "otherCurrentLiabilities": "228391000", "totalCurrentLiabilities": "482313000", "otherNonCurrentLiabilities": "146404000", "totalNonCurrentLiabilities": "2059579000", "cashAndShortTermInvestments": "77303000", "commonStockSharesOutstanding": "92010000", "intangibleAssetsExcludingGoodwill": "73352000", "cashAndCashEquivalentsAtCarryingValue": "77303000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76383000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-321285000", "capitalExpenditures": "142410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "483129000", "cashflowFromInvestment": "-184614000", "stockBasedCompensation": "8678000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1012999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37363000", "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": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "income_statement": { "revenue": 742800000, "cost_of_revenue": 572210000, "gross_profit": 170590000, "ebit": 125045000, "ebitda": 160425000, "pretax_income": 79965000, "tax_provision": 20208000, "net_income": 57729000, "net_income_to_common": 57729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100073000, "total_current_assets": 596000000, "total_assets": 5358841000, "short_term_debt": 56477000, "long_term_debt": 1342548000, "total_debt": 1399025000, "total_liabilities": 2471181000, "total_equity": 2781974000, "shares_outstanding": 91872000, "goodwill_and_intangibles": 2299240000 }, "cash_flow": { "operating_cash_flow": 116304000, "capital_expenditure": 138723000, "free_cash_flow": 255027000, "dividends_paid": 92864000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6607, "ticker_id": 4590, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "125045000", "ebitda": "160425000", "netIncome": "57729000", "grossProfit": "170590000", "depreciation": "None", "totalRevenue": "742800000", "costOfRevenue": "572210000", "interestIncome": "None", "incomeBeforeTax": "79965000", "interestExpense": "20474000", "operatingIncome": "125045000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "20208000", "reportedCurrency": "USD", "netInterestIncome": "-20474000", "nonInterestIncome": "None", "operatingExpenses": "45545000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "572210000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35380000", "sellingGeneralAndAdministrative": "457587000", "netIncomeFromContinuingOperations": "59757000" }, "balance": { "goodwill": "2225962000", "inventory": "5300000", "commonStock": "913000", "currentDebt": "None", "investments": "None", "totalAssets": "5358841000", "longTermDebt": "1342548000", "shortTermDebt": "56477000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "73278000", "reportedCurrency": "USD", "retainedEarnings": "131721000", "totalLiabilities": "2471181000", "otherCurrentAssets": "61097000", "totalCurrentAssets": "596000000", "currentLongTermDebt": "29219000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "429530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4762841000", "currentAccountsPayable": "156132000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1510729000", "totalShareholderEquity": "2781974000", "capitalLeaseObligations": "128066000", "otherCurrentLiabilities": "663910000", "totalCurrentLiabilities": "885781000", "otherNonCurrentLiabilities": "140113000", "totalNonCurrentLiabilities": "1585400000", "cashAndShortTermInvestments": "100073000", "commonStockSharesOutstanding": "91872000", "intangibleAssetsExcludingGoodwill": "73278000", "cashAndCashEquivalentsAtCarryingValue": "100073000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57729000", "profitLoss": "None", "dividendPayout": "92864000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "21608000", "operatingCashflow": "116304000", "capitalExpenditures": "138723000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5654000", "cashflowFromInvestment": "-110168000", "stockBasedCompensation": "9149000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92864000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7339000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36217000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 742800000, "cost_of_revenue": 572210000, "gross_profit": 170590000, "research_and_development": null, "selling_general_admin": 457587000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 125045000, "depreciation_amortisation": 35380000, "ebitda": 160425000, "interest_expense": 20474000, "interest_income": null, "other_non_operating": null, "pretax_income": 79965000, "tax_provision": 20208000, "effective_tax_rate": null, "net_income": 57729000, "net_income_continuing_ops": 59757000, "net_income_to_common": 57729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100073000, "short_term_investments": null, "net_receivables": 429530000, "inventory": 5300000, "other_current_assets": null, "total_current_assets": 596000000, "net_ppe": null, "goodwill": 2225962000, "intangible_assets": 73278000, "goodwill_and_intangibles": 2299240000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4762841000, "total_assets": 5358841000, "short_term_debt": 56477000, "accounts_payable": 156132000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 885781000, "long_term_debt": 1342548000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1585400000, "total_liabilities": 2471181000, "total_debt": 1399025000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 131721000, "total_equity": 2781974000, "shares_outstanding": 91872000, "operating_cash_flow": 116304000, "stock_based_compensation": 9149000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 138723000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -110168000, "dividends_paid": 92864000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5654000, "free_cash_flow": 255027000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "125045000", "ebitda": "160425000", "netIncome": "57729000", "grossProfit": "170590000", "depreciation": "None", "totalRevenue": "742800000", "costOfRevenue": "572210000", "interestIncome": "None", "incomeBeforeTax": "79965000", "interestExpense": "20474000", "operatingIncome": "125045000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "20208000", "reportedCurrency": "USD", "netInterestIncome": "-20474000", "nonInterestIncome": "None", "operatingExpenses": "45545000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "572210000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35380000", "sellingGeneralAndAdministrative": "457587000", "netIncomeFromContinuingOperations": "59757000" }, "balance": { "goodwill": "2225962000", "inventory": "5300000", "commonStock": "913000", "currentDebt": "None", "investments": "None", "totalAssets": "5358841000", "longTermDebt": "1342548000", "shortTermDebt": "56477000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "73278000", "reportedCurrency": "USD", "retainedEarnings": "131721000", "totalLiabilities": "2471181000", "otherCurrentAssets": "61097000", "totalCurrentAssets": "596000000", "currentLongTermDebt": "29219000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "429530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4762841000", "currentAccountsPayable": "156132000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1510729000", "totalShareholderEquity": "2781974000", "capitalLeaseObligations": "128066000", "otherCurrentLiabilities": "663910000", "totalCurrentLiabilities": "885781000", "otherNonCurrentLiabilities": "140113000", "totalNonCurrentLiabilities": "1585400000", "cashAndShortTermInvestments": "100073000", "commonStockSharesOutstanding": "91872000", "intangibleAssetsExcludingGoodwill": "73278000", "cashAndCashEquivalentsAtCarryingValue": "100073000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57729000", "profitLoss": "None", "dividendPayout": "92864000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "21608000", "operatingCashflow": "116304000", "capitalExpenditures": "138723000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5654000", "cashflowFromInvestment": "-110168000", "stockBasedCompensation": "9149000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92864000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7339000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36217000", "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": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "income_statement": { "revenue": 750334000, "cost_of_revenue": 570464000, "gross_profit": 179870000, "ebit": 134330000, "ebitda": 167717999, "pretax_income": -287398000, "tax_provision": -71873000, "net_income": -217710000, "net_income_to_common": -217710000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99591000, "total_current_assets": 703475000, "total_assets": 5346218000, "short_term_debt": 53795000, "long_term_debt": 1349954000, "total_debt": 1403749000, "total_liabilities": 2536074000, "total_equity": 2712562000, "shares_outstanding": 91168000, "goodwill_and_intangibles": 2299773000 }, "cash_flow": { "operating_cash_flow": 137858000, "capital_expenditure": 128050999, "free_cash_flow": 265908999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6609, "ticker_id": 4590, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "134330000", "ebitda": "167717999", "netIncome": "-217710000", "grossProfit": "179870000", "depreciation": "None", "totalRevenue": "750334000", "costOfRevenue": "570464000", "interestIncome": "None", "incomeBeforeTax": "-287398000", "interestExpense": "20742000", "operatingIncome": "134330000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-71873000", "reportedCurrency": "USD", "netInterestIncome": "-20742000", "nonInterestIncome": "None", "operatingExpenses": "45540000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "570464000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33387999", "sellingGeneralAndAdministrative": "451421000", "netIncomeFromContinuingOperations": "-215525000" }, "balance": { "goodwill": "2225962000", "inventory": "5475000", "commonStock": "912000", "currentDebt": "None", "investments": "None", "totalAssets": "5346218000", "longTermDebt": "1349954000", "shortTermDebt": "53795000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "73811000", "reportedCurrency": "USD", "retainedEarnings": "73992000", "totalLiabilities": "2536074000", "otherCurrentAssets": "82511000", "totalCurrentAssets": "703475000", "currentLongTermDebt": "26563000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "515898000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4642743000", "currentAccountsPayable": "149874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1508622000", "totalShareholderEquity": "2712562000", "capitalLeaseObligations": "131115000", "otherCurrentLiabilities": "646256000", "totalCurrentLiabilities": "864890000", "otherNonCurrentLiabilities": "145907000", "totalNonCurrentLiabilities": "1671184000", "cashAndShortTermInvestments": "99591000", "commonStockSharesOutstanding": "91168000", "intangibleAssetsExcludingGoodwill": "73811000", "cashAndCashEquivalentsAtCarryingValue": "99591000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-217710000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "137858000", "capitalExpenditures": "128050999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21067000", "cashflowFromInvestment": "-129372999", "stockBasedCompensation": "8163000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "711000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34221999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 750334000, "cost_of_revenue": 570464000, "gross_profit": 179870000, "research_and_development": null, "selling_general_admin": 451421000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 134330000, "depreciation_amortisation": 33387999, "ebitda": 167717999, "interest_expense": 20742000, "interest_income": null, "other_non_operating": null, "pretax_income": -287398000, "tax_provision": -71873000, "effective_tax_rate": null, "net_income": -217710000, "net_income_continuing_ops": -215525000, "net_income_to_common": -217710000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99591000, "short_term_investments": null, "net_receivables": 515898000, "inventory": 5475000, "other_current_assets": null, "total_current_assets": 703475000, "net_ppe": null, "goodwill": 2225962000, "intangible_assets": 73811000, "goodwill_and_intangibles": 2299773000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4642743000, "total_assets": 5346218000, "short_term_debt": 53795000, "accounts_payable": 149874000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 864890000, "long_term_debt": 1349954000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1671184000, "total_liabilities": 2536074000, "total_debt": 1403749000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 73992000, "total_equity": 2712562000, "shares_outstanding": 91168000, "operating_cash_flow": 137858000, "stock_based_compensation": 8163000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 128050999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129372999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21067000, "free_cash_flow": 265908999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "134330000", "ebitda": "167717999", "netIncome": "-217710000", "grossProfit": "179870000", "depreciation": "None", "totalRevenue": "750334000", "costOfRevenue": "570464000", "interestIncome": "None", "incomeBeforeTax": "-287398000", "interestExpense": "20742000", "operatingIncome": "134330000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-71873000", "reportedCurrency": "USD", "netInterestIncome": "-20742000", "nonInterestIncome": "None", "operatingExpenses": "45540000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "570464000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33387999", "sellingGeneralAndAdministrative": "451421000", "netIncomeFromContinuingOperations": "-215525000" }, "balance": { "goodwill": "2225962000", "inventory": "5475000", "commonStock": "912000", "currentDebt": "None", "investments": "None", "totalAssets": "5346218000", "longTermDebt": "1349954000", "shortTermDebt": "53795000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "73811000", "reportedCurrency": "USD", "retainedEarnings": "73992000", "totalLiabilities": "2536074000", "otherCurrentAssets": "82511000", "totalCurrentAssets": "703475000", "currentLongTermDebt": "26563000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "515898000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4642743000", "currentAccountsPayable": "149874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1508622000", "totalShareholderEquity": "2712562000", "capitalLeaseObligations": "131115000", "otherCurrentLiabilities": "646256000", "totalCurrentLiabilities": "864890000", "otherNonCurrentLiabilities": "145907000", "totalNonCurrentLiabilities": "1671184000", "cashAndShortTermInvestments": "99591000", "commonStockSharesOutstanding": "91168000", "intangibleAssetsExcludingGoodwill": "73811000", "cashAndCashEquivalentsAtCarryingValue": "99591000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-217710000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "137858000", "capitalExpenditures": "128050999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21067000", "cashflowFromInvestment": "-129372999", "stockBasedCompensation": "8163000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "711000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34221999", "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": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "income_statement": { "revenue": 731337000, "cost_of_revenue": 412777000, "gross_profit": 318560000, "ebit": 135108000, "ebitda": 167120000, "pretax_income": 96430000, "tax_provision": 22881000, "net_income": 72299000, "net_income_to_common": 72299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112173000, "total_current_assets": 578757000, "total_assets": 5150208000, "short_term_debt": 51318000, "long_term_debt": 1372362000, "total_debt": 1423680000, "total_liabilities": 2138609000, "total_equity": 2921016000, "shares_outstanding": 91546000, "goodwill_and_intangibles": 2294412000 }, "cash_flow": { "operating_cash_flow": 163770000, "capital_expenditure": 90834000, "free_cash_flow": 254604000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6610, "ticker_id": 4590, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:32.207804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "135108000", "ebitda": "167120000", "netIncome": "72299000", "grossProfit": "318560000", "depreciation": "None", "totalRevenue": "731337000", "costOfRevenue": "412777000", "interestIncome": "None", "incomeBeforeTax": "96430000", "interestExpense": "20910000", "operatingIncome": "263032000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "22881000", "reportedCurrency": "USD", "netInterestIncome": "-20910000", "nonInterestIncome": "None", "operatingExpenses": "55528000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "412777000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32012000", "sellingGeneralAndAdministrative": "43803000", "netIncomeFromContinuingOperations": "73549000" }, "balance": { "goodwill": "2222805000", "inventory": "5437000", "commonStock": "911000", "currentDebt": "None", "investments": "None", "totalAssets": "5150208000", "longTermDebt": "1372362000", "shortTermDebt": "51318000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "71607000", "reportedCurrency": "USD", "retainedEarnings": "291702000", "totalLiabilities": "2138609000", "otherCurrentAssets": "52258000", "totalCurrentAssets": "578757000", "currentLongTermDebt": "23906000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "408889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4571451000", "currentAccountsPayable": "148896000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1534549000", "totalShareholderEquity": "2921016000", "capitalLeaseObligations": "137291000", "otherCurrentLiabilities": "217775000", "totalCurrentLiabilities": "432482000", "otherNonCurrentLiabilities": "130026000", "totalNonCurrentLiabilities": "1706127000", "cashAndShortTermInvestments": "112173000", "commonStockSharesOutstanding": "91546000", "intangibleAssetsExcludingGoodwill": "71607000", "cashAndCashEquivalentsAtCarryingValue": "112173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73549000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "163770000", "capitalExpenditures": "90834000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24658000", "cashflowFromInvestment": "-90768000", "stockBasedCompensation": "7348000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1767000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32012000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 731337000, "cost_of_revenue": 412777000, "gross_profit": 318560000, "research_and_development": null, "selling_general_admin": 43803000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 135108000, "depreciation_amortisation": 32012000, "ebitda": 167120000, "interest_expense": 20910000, "interest_income": null, "other_non_operating": null, "pretax_income": 96430000, "tax_provision": 22881000, "effective_tax_rate": null, "net_income": 72299000, "net_income_continuing_ops": 73549000, "net_income_to_common": 72299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112173000, "short_term_investments": null, "net_receivables": 408889000, "inventory": 5437000, "other_current_assets": null, "total_current_assets": 578757000, "net_ppe": null, "goodwill": 2222805000, "intangible_assets": 71607000, "goodwill_and_intangibles": 2294412000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4571451000, "total_assets": 5150208000, "short_term_debt": 51318000, "accounts_payable": 148896000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 432482000, "long_term_debt": 1372362000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1706127000, "total_liabilities": 2138609000, "total_debt": 1423680000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 291702000, "total_equity": 2921016000, "shares_outstanding": 91546000, "operating_cash_flow": 163770000, "stock_based_compensation": 7348000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90834000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90768000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24658000, "free_cash_flow": 254604000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "135108000", "ebitda": "167120000", "netIncome": "72299000", "grossProfit": "318560000", "depreciation": "None", "totalRevenue": "731337000", "costOfRevenue": "412777000", "interestIncome": "None", "incomeBeforeTax": "96430000", "interestExpense": "20910000", "operatingIncome": "263032000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "22881000", "reportedCurrency": "USD", "netInterestIncome": "-20910000", "nonInterestIncome": "None", "operatingExpenses": "55528000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "412777000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32012000", "sellingGeneralAndAdministrative": "43803000", "netIncomeFromContinuingOperations": "73549000" }, "balance": { "goodwill": "2222805000", "inventory": "5437000", "commonStock": "911000", "currentDebt": "None", "investments": "None", "totalAssets": "5150208000", "longTermDebt": "1372362000", "shortTermDebt": "51318000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "71607000", "reportedCurrency": "USD", "retainedEarnings": "291702000", "totalLiabilities": "2138609000", "otherCurrentAssets": "52258000", "totalCurrentAssets": "578757000", "currentLongTermDebt": "23906000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "408889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4571451000", "currentAccountsPayable": "148896000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1534549000", "totalShareholderEquity": "2921016000", "capitalLeaseObligations": "137291000", "otherCurrentLiabilities": "217775000", "totalCurrentLiabilities": "432482000", "otherNonCurrentLiabilities": "130026000", "totalNonCurrentLiabilities": "1706127000", "cashAndShortTermInvestments": "112173000", "commonStockSharesOutstanding": "91546000", "intangibleAssetsExcludingGoodwill": "71607000", "cashAndCashEquivalentsAtCarryingValue": "112173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73549000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "163770000", "capitalExpenditures": "90834000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24658000", "cashflowFromInvestment": "-90768000", "stockBasedCompensation": "7348000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1767000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32012000", "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }