{ "ticker": { "uuid": "2ae2338e-85db-4b59-9e11-f0987eec4b2e", "symbol": "FOUR", "name": "Shift4 Payments Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/2ae2338e-85db-4b59-9e11-f0987eec4b2e/", "api_url": "https://sharemaestro.com/factors/api/tickers/2ae2338e-85db-4b59-9e11-f0987eec4b2e/" }, "ticker_metadata": { "id": 1592, "uuid": "2ae2338e-85db-4b59-9e11-f0987eec4b2e", "symbol": "FOUR", "name": "Shift4 Payments Inc", "asset_type": "equity", "market_cap": 4338918000, "stock_exchange_id": 3, "industry": "Software - Infrastructure", "sector": "Technology", "description": "Shift4 Payments, Inc. provides integrated payment processing and technology solutions in the United States. The company is headquartered in Allentown, Pennsylvania.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "2ae2338e-85db-4b59-9e11-f0987eec4b2e", "symbol": "FOUR", "name": "Shift4 Payments Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/2ae2338e-85db-4b59-9e11-f0987eec4b2e/", "api_url": "https://sharemaestro.com/factors/api/tickers/2ae2338e-85db-4b59-9e11-f0987eec4b2e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.46, "value": 0.76, "quality": 0.32, "momentum": 0.02, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 38.08, "market_cap": 2804265997.12, "pe_ratio": 27.4659, "earnings_yield": 0.0364, "ebitda_to_ev": 0.1255, "shareholder_yield": 0.0107, "roe": 0.0618, "piotroski_f_score": 6, "momentum_12_1": -0.5489, "volatility_252d": 0.5238 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:33.966915+00:00", "batch_id": "" }, "size": { "price_close": 38.08, "market_cap": 2804265997.12, "market_cap_usd": 2804265997.12, "enterprise_value": 6871265997.12, "shares_outstanding": 73641439, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 27.4659, "pb_ratio": 1.6965, "ptbv_ratio": null, "ps_ratio": 0.6297, "pcf_ratio": 4.1749, "pfcf_ratio": 3.1287, "ev_ebitda": 7.9676, "ev_ebit": 18.087, "ev_sales": 1.543, "ev_fcf": 7.6663, "earnings_yield": 0.0364, "fcf_yield": 0.1304, "price_to_sales": 0.6297, "price_to_book": 1.6965, "price_to_cashflow": 4.1749, "ebitda_to_ev": 0.1255, "sales_yield": 0.6481 }, "yield": { "dividend_yield": 0.0107, "buyback_yield": 0, "shareholder_yield": 0.0107, "debt_paydown_yield": null, "total_yield": 0.0107 }, "quality": { "gross_margin": 0.3511, "operating_margin": 0.0853, "net_margin": 0.0229, "ebitda_margin": 0.1937, "fcf_margin": 0.2013, "roe": 0.0618, "roa": 0.0117, "roic": 0.0541, "roc_greenblatt": null, "asset_turnover": 0.5085, "cash_conversion": 8.7786, "accruals_ratio": -0.065, "sbc_to_revenue": 0.0162, "piotroski_f_score": 6, "altman_z_score": 0.8413, "earnings_stability_5y": 0.8004, "revenue_stability_5y": 0.6125, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1785, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 4.2208, "net_debt_to_ebitda": 4.7159, "debt_to_assets": 0.5184, "interest_coverage": 1.6795, "current_ratio": 1.2224, "quick_ratio": 1.2224, "net_debt": 4067000000, "local_beta": 0.0031, "volatility_252d": 0.5238, "volatility_60d": 1.1488, "max_drawdown_12m": -0.6435, "risk_adjusted_momentum": -1.048 }, "growth": { "revenue_growth_1y": 0.2828, "revenue_growth_3y_cagr": 0.2799, "revenue_growth_5y_cagr": 0.4037, "eps_growth_1y": -0.5476, "eps_growth_3y_cagr": 0.1658, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.163, "book_value_growth_1y": 0.8394, "revenue_growth": 0.2828, "earnings_growth": -0.5476 }, "momentum": { "price_return_1m": -0.1057, "price_return_3m": -0.2045, "price_return_6m": -0.4472, "price_return_9m": -0.5652, "price_return_12m": -0.5966, "price_return_12m_ex1m": -0.5489, "momentum_6m": -0.4472, "momentum_12m": -0.5966, "momentum_12_1": -0.5489, "distance_from_52w_high": -0.6435, "distance_from_52w_low": 0, "relative_strength": -0.6966 }, "raw_ttm": { "revenue_ttm": 4453100000, "gross_profit_ttm": 1563500000, "ebit_ttm": 379900000, "ebitda_ttm": 862400000, "net_income_ttm": 102100000, "eps_diluted_ttm": 1.3864, "operating_cash_flow_ttm": 671700000, "capital_expenditure_ttm": 224600000, "fcf_ttm": 896300000, "dividends_paid_ttm": 30000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 226200000, "cash_and_equivalents": 473000000, "total_current_assets": 2061000000, "total_current_liabilities": 1686000000, "net_ppe": null, "total_assets": 8757000000, "total_debt": 4540000000, "total_equity": 1653000000, "net_working_capital": -70000000, "book_value_per_share": 22.4466, "retained_earnings": -644000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3938000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 66, "rank_pb": 44, "rank_ptbv": 50, "rank_ps": 18, "rank_pcf": 14, "rank_ev_ebitda": 26, "rank_ev_ebit": 65, "rank_earnings_yield": 66, "rank_fcf_yield": 30, "rank_dividend_yield": 45, "rank_shareholder_yield": 45, "rank_total_yield": 45, "rank_roe": 57, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 64, "rank_fcf_margin": 47, "rank_piotroski": 41, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 93, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 96 }, "composites": { "value_composite": 24, "quality_composite": 68, "momentum_composite": 98, "growth_composite": 70, "yield_composite": 31, "svqf_composite": 83, "vc1_composite": 16, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 54, "quality_value_composite": 0.4932, "os_score": 0.46, "value_percentile": 0.76, "quality_percentile": 0.32, "momentum_percentile": 0.02, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 20, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4931, "ticker_id": 1592, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:33.966915+00:00", "batch_id": "", "os_score_delta": null, "price_close": 38.08, "market_cap": 2804265997.12, "market_cap_usd": 2804265997.12, "enterprise_value": 6871265997.12, "shares_outstanding": 73641439, "fx_rate_to_usd": null, "pe_ratio": 27.46587656, "pb_ratio": 1.69647066, "ptbv_ratio": null, "ps_ratio": 0.62973344, "pcf_ratio": 4.17487866, "pfcf_ratio": 3.1287136, "ev_ebitda": 7.96760899, "ev_ebit": 18.08703869, "ev_sales": 1.5430298, "ev_fcf": 7.66625683, "earnings_yield": 0.03640881, "fcf_yield": 0.13044176, "dividend_yield": 0.01069799, "buyback_yield": 0, "shareholder_yield": 0.01069799, "debt_paydown_yield": null, "total_yield": 0.01069799, "gross_margin": 0.35110373, "operating_margin": 0.08531136, "net_margin": 0.02292785, "ebitda_margin": 0.19366284, "fcf_margin": 0.20127552, "roe": 0.06176649, "roa": 0.01165924, "roic": 0.05411825, "roc_greenblatt": null, "asset_turnover": 0.5085189, "cash_conversion": 8.77864838, "accruals_ratio": -0.06504511, "sbc_to_revenue": 0.01616851, "debt_to_equity": 4.22081065, "net_debt_to_ebitda": 4.71590909, "debt_to_assets": 0.51844239, "interest_coverage": 1.67948718, "current_ratio": 1.22241993, "quick_ratio": 1.22241993, "net_debt": 4067000000, "revenue_growth_1y": 0.28275961, "revenue_growth_3y_cagr": 0.27990996, "revenue_growth_5y_cagr": 0.40374269, "eps_growth_1y": -0.5476296, "eps_growth_3y_cagr": 0.1658312, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.16296873, "book_value_growth_1y": 0.83937794, "piotroski_f_score": 6, "altman_z_score": 0.8412688, "earnings_stability_5y": 0.80044, "revenue_stability_5y": 0.612523, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10568342, "price_return_3m": -0.20451222, "price_return_6m": -0.44715447, "price_return_9m": -0.56524717, "price_return_12m": -0.59661017, "price_return_12m_ex1m": -0.54894068, "distance_from_52w_high": -0.64347907, "distance_from_52w_low": 0, "relative_strength": -0.69657375, "local_beta": 0.0031, "volatility_252d": 0.523822, "volatility_60d": 1.148816, "max_drawdown_12m": -0.64347907, "revenue_ttm": 4453100000, "gross_profit_ttm": 1563500000, "ebit_ttm": 379900000, "ebitda_ttm": 862400000, "net_income_ttm": 102100000, "eps_diluted_ttm": 1.38644765, "operating_cash_flow_ttm": 671700000, "capital_expenditure_ttm": 224600000, "fcf_ttm": 896300000, "dividends_paid_ttm": 30000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 226200000, "cash_and_equivalents": 473000000, "total_current_assets": 2061000000, "total_current_liabilities": 1686000000, "net_ppe": null, "total_assets": 8757000000, "total_debt": 4540000000, "total_equity": 1653000000, "net_working_capital": -70000000, "book_value_per_share": 22.44660102, "retained_earnings": -644000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3938000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 66, "rank_pb": 44, "rank_ptbv": 50, "rank_ps": 18, "rank_pcf": 14, "rank_ev_ebitda": 26, "rank_ev_ebit": 65, "rank_earnings_yield": 66, "rank_fcf_yield": 30, "rank_dividend_yield": 45, "rank_shareholder_yield": 45, "rank_total_yield": 45, "rank_roe": 57, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 64, "rank_fcf_margin": 47, "rank_piotroski": 41, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 93, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 96, "value_composite": 24, "quality_composite": 68, "momentum_composite": 98, "growth_composite": 70, "yield_composite": 31, "svqf_composite": 83, "vc1_composite": 16, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 54, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 20, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 38.08, "os": 0.46, "value": 0.76, "quality": 0.32, "momentum": 0.02, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 27.4659, "earnings_yield": 0.0364, "shareholder_yield": 0.0107, "roe": 0.0618, "momentum_12_1": -0.5489, "complete_fields": { "id": 4931, "ticker_id": 1592, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:33.966915+00:00", "batch_id": "", "os_score_delta": null, "price_close": 38.08, "market_cap": 2804265997.12, "market_cap_usd": 2804265997.12, "enterprise_value": 6871265997.12, "shares_outstanding": 73641439, "fx_rate_to_usd": null, "pe_ratio": 27.46587656, "pb_ratio": 1.69647066, "ptbv_ratio": null, "ps_ratio": 0.62973344, "pcf_ratio": 4.17487866, "pfcf_ratio": 3.1287136, "ev_ebitda": 7.96760899, "ev_ebit": 18.08703869, "ev_sales": 1.5430298, "ev_fcf": 7.66625683, "earnings_yield": 0.03640881, "fcf_yield": 0.13044176, "dividend_yield": 0.01069799, "buyback_yield": 0, "shareholder_yield": 0.01069799, "debt_paydown_yield": null, "total_yield": 0.01069799, "gross_margin": 0.35110373, "operating_margin": 0.08531136, "net_margin": 0.02292785, "ebitda_margin": 0.19366284, "fcf_margin": 0.20127552, "roe": 0.06176649, "roa": 0.01165924, "roic": 0.05411825, "roc_greenblatt": null, "asset_turnover": 0.5085189, "cash_conversion": 8.77864838, "accruals_ratio": -0.06504511, "sbc_to_revenue": 0.01616851, "debt_to_equity": 4.22081065, "net_debt_to_ebitda": 4.71590909, "debt_to_assets": 0.51844239, "interest_coverage": 1.67948718, "current_ratio": 1.22241993, "quick_ratio": 1.22241993, "net_debt": 4067000000, "revenue_growth_1y": 0.28275961, "revenue_growth_3y_cagr": 0.27990996, "revenue_growth_5y_cagr": 0.40374269, "eps_growth_1y": -0.5476296, "eps_growth_3y_cagr": 0.1658312, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.16296873, "book_value_growth_1y": 0.83937794, "piotroski_f_score": 6, "altman_z_score": 0.8412688, "earnings_stability_5y": 0.80044, "revenue_stability_5y": 0.612523, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10568342, "price_return_3m": -0.20451222, "price_return_6m": -0.44715447, "price_return_9m": -0.56524717, "price_return_12m": -0.59661017, "price_return_12m_ex1m": -0.54894068, "distance_from_52w_high": -0.64347907, "distance_from_52w_low": 0, "relative_strength": -0.69657375, "local_beta": 0.0031, "volatility_252d": 0.523822, "volatility_60d": 1.148816, "max_drawdown_12m": -0.64347907, "revenue_ttm": 4453100000, "gross_profit_ttm": 1563500000, "ebit_ttm": 379900000, "ebitda_ttm": 862400000, "net_income_ttm": 102100000, "eps_diluted_ttm": 1.38644765, "operating_cash_flow_ttm": 671700000, "capital_expenditure_ttm": 224600000, "fcf_ttm": 896300000, "dividends_paid_ttm": 30000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 226200000, "cash_and_equivalents": 473000000, "total_current_assets": 2061000000, "total_current_liabilities": 1686000000, "net_ppe": null, "total_assets": 8757000000, "total_debt": 4540000000, "total_equity": 1653000000, "net_working_capital": -70000000, "book_value_per_share": 22.44660102, "retained_earnings": -644000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3938000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 66, "rank_pb": 44, "rank_ptbv": 50, "rank_ps": 18, "rank_pcf": 14, "rank_ev_ebitda": 26, "rank_ev_ebit": 65, "rank_earnings_yield": 66, "rank_fcf_yield": 30, "rank_dividend_yield": 45, "rank_shareholder_yield": 45, "rank_total_yield": 45, "rank_roe": 57, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 64, "rank_fcf_margin": 47, "rank_piotroski": 41, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 93, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 96, "value_composite": 24, "quality_composite": 68, "momentum_composite": 98, "growth_composite": 70, "yield_composite": 31, "svqf_composite": 83, "vc1_composite": 16, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 54, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 20, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "income_statement": { "revenue": 4180000000, "cost_of_revenue": 2752000000, "gross_profit": 1428000000, "ebit": 385000000, "ebitda": 817000000, "pretax_income": 195000000, "tax_provision": 48000000, "net_income": 119000000, "net_income_to_common": 119000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 964000000, "total_current_assets": 2181000000, "total_assets": 8713000000, "short_term_debt": 27000000, "long_term_debt": 4536000000, "total_debt": 4563000000, "total_liabilities": 6756000000, "total_equity": 1442000000, "shares_outstanding": 88954344, "goodwill_and_intangibles": 5625000000 }, "cash_flow": { "operating_cash_flow": 634000000, "capital_expenditure": 135000000, "free_cash_flow": 769000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264535, "ticker_id": 1592, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "385000000", "ebitda": "817000000", "netIncome": "119000000", "grossProfit": "1428000000", "depreciation": "None", "totalRevenue": "4180000000", "costOfRevenue": "2752000000", "interestIncome": "59000000", "incomeBeforeTax": "195000000", "interestExpense": "190000000", "operatingIncome": "351000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "48000000", "reportedCurrency": "USD", "netInterestIncome": "-131000000", "nonInterestIncome": "None", "operatingExpenses": "1077000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2752000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "432000000", "sellingGeneralAndAdministrative": "769000000", "netIncomeFromContinuingOperations": "147000000" }, "balance": { "goodwill": "2704000000", "inventory": "None", "commonStock": "8500", "currentDebt": "None", "investments": "None", "totalAssets": "8713000000", "longTermDebt": "4536000000", "shortTermDebt": "27000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2921000000", "reportedCurrency": "USD", "retainedEarnings": "-467000000", "totalLiabilities": "6756000000", "otherCurrentAssets": "475000000", "totalCurrentAssets": "2181000000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "742000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6532000000", "currentAccountsPayable": "679000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "342000000", "shortLongTermDebtTotal": "4616000000", "totalShareholderEquity": "1442000000", "capitalLeaseObligations": "70000000", "otherCurrentLiabilities": "608000000", "totalCurrentLiabilities": "1314000000", "otherNonCurrentLiabilities": "382000000", "totalNonCurrentLiabilities": "5442000000", "cashAndShortTermInvestments": "964000000", "commonStockSharesOutstanding": "88954344", "intangibleAssetsExcludingGoodwill": "2921000000", "cashAndCashEquivalentsAtCarryingValue": "964000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "634000000", "capitalExpenditures": "135000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2055000000", "cashflowFromInvestment": "-2998000000", "stockBasedCompensation": "82000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-487000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "447000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4180000000, "cost_of_revenue": 2752000000, "gross_profit": 1428000000, "research_and_development": null, "selling_general_admin": 769000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 385000000, "depreciation_amortisation": 432000000, "ebitda": 817000000, "interest_expense": 190000000, "interest_income": null, "other_non_operating": null, "pretax_income": 195000000, "tax_provision": 48000000, "effective_tax_rate": null, "net_income": 119000000, "net_income_continuing_ops": 147000000, "net_income_to_common": 119000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 964000000, "short_term_investments": null, "net_receivables": 742000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2181000000, "net_ppe": null, "goodwill": 2704000000, "intangible_assets": 2921000000, "goodwill_and_intangibles": 5625000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6532000000, "total_assets": 8713000000, "short_term_debt": 27000000, "accounts_payable": 679000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1314000000, "long_term_debt": 4536000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5442000000, "total_liabilities": 6756000000, "total_debt": 4563000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -467000000, "total_equity": 1442000000, "shares_outstanding": 88954344, "operating_cash_flow": 634000000, "stock_based_compensation": 82000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 135000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2998000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2055000000, "free_cash_flow": 769000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "385000000", "ebitda": "817000000", "netIncome": "119000000", "grossProfit": "1428000000", "depreciation": "None", "totalRevenue": "4180000000", "costOfRevenue": "2752000000", "interestIncome": "59000000", "incomeBeforeTax": "195000000", "interestExpense": "190000000", "operatingIncome": "351000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "48000000", "reportedCurrency": "USD", "netInterestIncome": "-131000000", "nonInterestIncome": "None", "operatingExpenses": "1077000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2752000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "432000000", "sellingGeneralAndAdministrative": "769000000", "netIncomeFromContinuingOperations": "147000000" }, "balance": { "goodwill": "2704000000", "inventory": "None", "commonStock": "8500", "currentDebt": "None", "investments": "None", "totalAssets": "8713000000", "longTermDebt": "4536000000", "shortTermDebt": "27000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2921000000", "reportedCurrency": "USD", "retainedEarnings": "-467000000", "totalLiabilities": "6756000000", "otherCurrentAssets": "475000000", "totalCurrentAssets": "2181000000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "742000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6532000000", "currentAccountsPayable": "679000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "342000000", "shortLongTermDebtTotal": "4616000000", "totalShareholderEquity": "1442000000", "capitalLeaseObligations": "70000000", "otherCurrentLiabilities": "608000000", "totalCurrentLiabilities": "1314000000", "otherNonCurrentLiabilities": "382000000", "totalNonCurrentLiabilities": "5442000000", "cashAndShortTermInvestments": "964000000", "commonStockSharesOutstanding": "88954344", "intangibleAssetsExcludingGoodwill": "2921000000", "cashAndCashEquivalentsAtCarryingValue": "964000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "634000000", "capitalExpenditures": "135000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2055000000", "cashflowFromInvestment": "-2998000000", "stockBasedCompensation": "82000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-487000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "447000000", "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": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "income_statement": { "revenue": 3330600000, "cost_of_revenue": 2357500000, "gross_profit": 973100000, "ebit": 60200000, "ebitda": 356800000, "pretax_income": -1600000, "tax_provision": -296100000, "net_income": 229600000, "net_income_to_common": 229600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1211900000, "total_current_assets": 1910400000, "total_assets": 5041400000, "short_term_debt": 697900000, "long_term_debt": 2154100000, "total_debt": 2852000000, "total_liabilities": 4023700000, "total_equity": 806600000, "shares_outstanding": 91523178, "goodwill_and_intangibles": 2371200000 }, "cash_flow": { "operating_cash_flow": 500300000, "capital_expenditure": 189700000, "free_cash_flow": 690000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264540, "ticker_id": 1592, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60200000", "ebitda": "356800000", "netIncome": "229600000", "grossProfit": "973100000", "depreciation": "None", "totalRevenue": "3330600000", "costOfRevenue": "2357500000", "interestIncome": "33700000", "incomeBeforeTax": "-1600000", "interestExpense": "61800000", "operatingIncome": "247000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-296100000", "reportedCurrency": "USD", "netInterestIncome": "-28100000", "nonInterestIncome": "None", "operatingExpenses": "726100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2357500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "296600000", "sellingGeneralAndAdministrative": "500900000", "netIncomeFromContinuingOperations": "294500000" }, "balance": { "goodwill": "1455600000", "inventory": "8900000", "commonStock": "8930", "currentDebt": "None", "investments": "None", "totalAssets": "5041400000", "longTermDebt": "2154100000", "shortTermDebt": "697900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "915600000", "reportedCurrency": "USD", "retainedEarnings": "-228200000", "totalLiabilities": "4023700000", "otherCurrentAssets": "340900000", "totalCurrentAssets": "1910400000", "currentLongTermDebt": "686900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "348700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3131000000", "currentAccountsPayable": "248300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "229200000", "shortLongTermDebtTotal": "2881300000", "totalShareholderEquity": "806600000", "capitalLeaseObligations": "40300000", "otherCurrentLiabilities": "418100000", "totalCurrentLiabilities": "1379800000", "otherNonCurrentLiabilities": "399900000", "totalNonCurrentLiabilities": "2643900000", "cashAndShortTermInvestments": "1211900000", "commonStockSharesOutstanding": "91523178", "intangibleAssetsExcludingGoodwill": "915600000", "cashAndCashEquivalentsAtCarryingValue": "1211900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "294500000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "8300000", "operatingCashflow": "500300000", "capitalExpenditures": "189700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "929200000", "cashflowFromInvestment": "-691100000", "stockBasedCompensation": "65500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-145900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "296600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3330600000, "cost_of_revenue": 2357500000, "gross_profit": 973100000, "research_and_development": null, "selling_general_admin": 500900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60200000, "depreciation_amortisation": 296600000, "ebitda": 356800000, "interest_expense": 61800000, "interest_income": null, "other_non_operating": null, "pretax_income": -1600000, "tax_provision": -296100000, "effective_tax_rate": null, "net_income": 229600000, "net_income_continuing_ops": 294500000, "net_income_to_common": 229600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1211900000, "short_term_investments": null, "net_receivables": 348700000, "inventory": 8900000, "other_current_assets": null, "total_current_assets": 1910400000, "net_ppe": null, "goodwill": 1455600000, "intangible_assets": 915600000, "goodwill_and_intangibles": 2371200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3131000000, "total_assets": 5041400000, "short_term_debt": 697900000, "accounts_payable": 248300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1379800000, "long_term_debt": 2154100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2643900000, "total_liabilities": 4023700000, "total_debt": 2852000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -228200000, "total_equity": 806600000, "shares_outstanding": 91523178, "operating_cash_flow": 500300000, "stock_based_compensation": 65500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 189700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -691100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 929200000, "free_cash_flow": 690000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "60200000", "ebitda": "356800000", "netIncome": "229600000", "grossProfit": "973100000", "depreciation": "None", "totalRevenue": "3330600000", "costOfRevenue": "2357500000", "interestIncome": "33700000", "incomeBeforeTax": "-1600000", "interestExpense": "61800000", "operatingIncome": "247000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-296100000", "reportedCurrency": "USD", "netInterestIncome": "-28100000", "nonInterestIncome": "None", "operatingExpenses": "726100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2357500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "296600000", "sellingGeneralAndAdministrative": "500900000", "netIncomeFromContinuingOperations": "294500000" }, "balance": { "goodwill": "1455600000", "inventory": "8900000", "commonStock": "8930", "currentDebt": "None", "investments": "None", "totalAssets": "5041400000", "longTermDebt": "2154100000", "shortTermDebt": "697900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "915600000", "reportedCurrency": "USD", "retainedEarnings": "-228200000", "totalLiabilities": "4023700000", "otherCurrentAssets": "340900000", "totalCurrentAssets": "1910400000", "currentLongTermDebt": "686900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "348700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3131000000", "currentAccountsPayable": "248300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "229200000", "shortLongTermDebtTotal": "2881300000", "totalShareholderEquity": "806600000", "capitalLeaseObligations": "40300000", "otherCurrentLiabilities": "418100000", "totalCurrentLiabilities": "1379800000", "otherNonCurrentLiabilities": "399900000", "totalNonCurrentLiabilities": "2643900000", "cashAndShortTermInvestments": "1211900000", "commonStockSharesOutstanding": "91523178", "intangibleAssetsExcludingGoodwill": "915600000", "cashAndCashEquivalentsAtCarryingValue": "1211900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "294500000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "8300000", "operatingCashflow": "500300000", "capitalExpenditures": "189700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "929200000", "cashflowFromInvestment": "-691100000", "stockBasedCompensation": "65500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-145900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "296600000", "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": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "income_statement": { "revenue": 2564800000, "cost_of_revenue": 1877000000, "gross_profit": 687800000, "ebit": 151600000, "ebitda": 366200000, "pretax_income": 119500000, "tax_provision": -3400000, "net_income": 86200000, "net_income_to_common": 86200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 455000000, "total_current_assets": 1153300000, "total_assets": 3387800000, "short_term_debt": 7800000, "long_term_debt": 1750200000, "total_debt": 1758000000, "total_liabilities": 2519400000, "total_equity": 868400000, "shares_outstanding": 59048350, "goodwill_and_intangibles": 1660100000 }, "cash_flow": { "operating_cash_flow": 388300000, "capital_expenditure": 137600000, "free_cash_flow": 525900000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264545, "ticker_id": 1592, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "151600000", "ebitda": "366200000", "netIncome": "86200000", "grossProfit": "687800000", "depreciation": "None", "totalRevenue": "2564800000", "costOfRevenue": "1877000000", "interestIncome": "31900000", "incomeBeforeTax": "119500000", "interestExpense": "32100000", "operatingIncome": "114800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3400000", "reportedCurrency": "USD", "netInterestIncome": "-100000", "nonInterestIncome": "None", "operatingExpenses": "573000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1877000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "214600000", "sellingGeneralAndAdministrative": "362400000", "netIncomeFromContinuingOperations": "142200000" }, "balance": { "goodwill": "1111300000", "inventory": "3400000", "commonStock": "8670", "currentDebt": "None", "investments": "None", "totalAssets": "3387800000", "longTermDebt": "1750200000", "shortTermDebt": "7800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "548800000", "reportedCurrency": "USD", "retainedEarnings": "-346700000", "totalLiabilities": "2519400000", "otherCurrentAssets": "438100000", "totalCurrentAssets": "1153300000", "currentLongTermDebt": "None", "longTermInvestments": "62200000", "shortTermInvestments": "None", "currentNetReceivables": "256800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2234500000", "currentAccountsPayable": "204600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "174500000", "shortLongTermDebtTotal": "1776800000", "totalShareholderEquity": "868400000", "capitalLeaseObligations": "26600000", "otherCurrentLiabilities": "471400000", "totalCurrentLiabilities": "704400000", "otherNonCurrentLiabilities": "17300000", "totalNonCurrentLiabilities": "1815000000", "cashAndShortTermInvestments": "455000000", "commonStockSharesOutstanding": "59048350", "intangibleAssetsExcludingGoodwill": "548800000", "cashAndCashEquivalentsAtCarryingValue": "455000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86200000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7200000", "operatingCashflow": "388300000", "capitalExpenditures": "137600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152200000", "cashflowFromInvestment": "-301900000", "stockBasedCompensation": "57400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "214600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2564800000, "cost_of_revenue": 1877000000, "gross_profit": 687800000, "research_and_development": 1200000, "selling_general_admin": 362400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151600000, "depreciation_amortisation": 214600000, "ebitda": 366200000, "interest_expense": 32100000, "interest_income": null, "other_non_operating": null, "pretax_income": 119500000, "tax_provision": -3400000, "effective_tax_rate": null, "net_income": 86200000, "net_income_continuing_ops": 142200000, "net_income_to_common": 86200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 455000000, "short_term_investments": null, "net_receivables": 256800000, "inventory": 3400000, "other_current_assets": null, "total_current_assets": 1153300000, "net_ppe": null, "goodwill": 1111300000, "intangible_assets": 548800000, "goodwill_and_intangibles": 1660100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2234500000, "total_assets": 3387800000, "short_term_debt": 7800000, "accounts_payable": 204600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 704400000, "long_term_debt": 1750200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1815000000, "total_liabilities": 2519400000, "total_debt": 1758000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -346700000, "total_equity": 868400000, "shares_outstanding": 59048350, "operating_cash_flow": 388300000, "stock_based_compensation": 57400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 137600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -301900000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -152200000, "free_cash_flow": 525900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "151600000", "ebitda": "366200000", "netIncome": "86200000", "grossProfit": "687800000", "depreciation": "None", "totalRevenue": "2564800000", "costOfRevenue": "1877000000", "interestIncome": "31900000", "incomeBeforeTax": "119500000", "interestExpense": "32100000", "operatingIncome": "114800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3400000", "reportedCurrency": "USD", "netInterestIncome": "-100000", "nonInterestIncome": "None", "operatingExpenses": "573000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1877000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "214600000", "sellingGeneralAndAdministrative": "362400000", "netIncomeFromContinuingOperations": "142200000" }, "balance": { "goodwill": "1111300000", "inventory": "3400000", "commonStock": "8670", "currentDebt": "None", "investments": "None", "totalAssets": "3387800000", "longTermDebt": "1750200000", "shortTermDebt": "7800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "548800000", "reportedCurrency": "USD", "retainedEarnings": "-346700000", "totalLiabilities": "2519400000", "otherCurrentAssets": "438100000", "totalCurrentAssets": "1153300000", "currentLongTermDebt": "None", "longTermInvestments": "62200000", "shortTermInvestments": "None", "currentNetReceivables": "256800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2234500000", "currentAccountsPayable": "204600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "174500000", "shortLongTermDebtTotal": "1776800000", "totalShareholderEquity": "868400000", "capitalLeaseObligations": "26600000", "otherCurrentLiabilities": "471400000", "totalCurrentLiabilities": "704400000", "otherNonCurrentLiabilities": "17300000", "totalNonCurrentLiabilities": "1815000000", "cashAndShortTermInvestments": "455000000", "commonStockSharesOutstanding": "59048350", "intangibleAssetsExcludingGoodwill": "548800000", "cashAndCashEquivalentsAtCarryingValue": "455000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86200000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7200000", "operatingCashflow": "388300000", "capitalExpenditures": "137600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152200000", "cashflowFromInvestment": "-301900000", "stockBasedCompensation": "57400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "214600000", "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": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "income_statement": { "revenue": 1993600000, "cost_of_revenue": 1523400000, "gross_profit": 470200000, "ebit": 119400000, "ebitda": 268500000, "pretax_income": 86900000, "tax_provision": 200000, "net_income": 75100000, "net_income_to_common": 75100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 776500000, "total_current_assets": 991700000, "total_assets": 2554000000, "short_term_debt": 10600000, "long_term_debt": 1741900000, "total_debt": 1752500000, "total_liabilities": 2073400000, "total_equity": 347300000, "shares_outstanding": 82768316, "goodwill_and_intangibles": 1041800000 }, "cash_flow": { "operating_cash_flow": 275400000, "capital_expenditure": 380000000, "free_cash_flow": 655400000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264550, "ticker_id": 1592, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119400000", "ebitda": "268500000", "netIncome": "75100000", "grossProfit": "470200000", "depreciation": "None", "totalRevenue": "1993600000", "costOfRevenue": "1523400000", "interestIncome": "6600000", "incomeBeforeTax": "86900000", "interestExpense": "32500000", "operatingIncome": "94700000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-32500000", "nonInterestIncome": "None", "operatingExpenses": "375500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1523400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149100000", "sellingGeneralAndAdministrative": "300700000", "netIncomeFromContinuingOperations": "86700000" }, "balance": { "goodwill": "735000000", "inventory": "4800000", "commonStock": "-185900000", "currentDebt": "None", "investments": "None", "totalAssets": "2554000000", "longTermDebt": "1741900000", "shortTermDebt": "10600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "306800000", "reportedCurrency": "USD", "retainedEarnings": "-363600000", "totalLiabilities": "2073400000", "otherCurrentAssets": "15400000", "totalCurrentAssets": "991700000", "currentLongTermDebt": "None", "longTermInvestments": "47100000", "shortTermInvestments": "None", "currentNetReceivables": "196900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1562300000", "currentAccountsPayable": "166700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "122500000", "shortLongTermDebtTotal": "1765300000", "totalShareholderEquity": "347300000", "capitalLeaseObligations": "23400000", "otherCurrentLiabilities": "70300000", "totalCurrentLiabilities": "268300000", "otherNonCurrentLiabilities": "26500000", "totalNonCurrentLiabilities": "1805100000", "cashAndShortTermInvestments": "776500000", "commonStockSharesOutstanding": "82768316", "intangibleAssetsExcludingGoodwill": "306800000", "cashAndCashEquivalentsAtCarryingValue": "776500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86700000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "2800000", "operatingCashflow": "275400000", "capitalExpenditures": "380000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-214600000", "cashflowFromInvestment": "-516800000", "stockBasedCompensation": "49600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-185900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1993600000, "cost_of_revenue": 1523400000, "gross_profit": 470200000, "research_and_development": 500000, "selling_general_admin": 300700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119400000, "depreciation_amortisation": 149100000, "ebitda": 268500000, "interest_expense": 32500000, "interest_income": null, "other_non_operating": null, "pretax_income": 86900000, "tax_provision": 200000, "effective_tax_rate": null, "net_income": 75100000, "net_income_continuing_ops": 86700000, "net_income_to_common": 75100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 776500000, "short_term_investments": null, "net_receivables": 196900000, "inventory": 4800000, "other_current_assets": null, "total_current_assets": 991700000, "net_ppe": null, "goodwill": 735000000, "intangible_assets": 306800000, "goodwill_and_intangibles": 1041800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1562300000, "total_assets": 2554000000, "short_term_debt": 10600000, "accounts_payable": 166700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 268300000, "long_term_debt": 1741900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1805100000, "total_liabilities": 2073400000, "total_debt": 1752500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -363600000, "total_equity": 347300000, "shares_outstanding": 82768316, "operating_cash_flow": 275400000, "stock_based_compensation": 49600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 380000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -516800000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -214600000, "free_cash_flow": 655400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "119400000", "ebitda": "268500000", "netIncome": "75100000", "grossProfit": "470200000", "depreciation": "None", "totalRevenue": "1993600000", "costOfRevenue": "1523400000", "interestIncome": "6600000", "incomeBeforeTax": "86900000", "interestExpense": "32500000", "operatingIncome": "94700000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-32500000", "nonInterestIncome": "None", "operatingExpenses": "375500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1523400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149100000", "sellingGeneralAndAdministrative": "300700000", "netIncomeFromContinuingOperations": "86700000" }, "balance": { "goodwill": "735000000", "inventory": "4800000", "commonStock": "-185900000", "currentDebt": "None", "investments": "None", "totalAssets": "2554000000", "longTermDebt": "1741900000", "shortTermDebt": "10600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "306800000", "reportedCurrency": "USD", "retainedEarnings": "-363600000", "totalLiabilities": "2073400000", "otherCurrentAssets": "15400000", "totalCurrentAssets": "991700000", "currentLongTermDebt": "None", "longTermInvestments": "47100000", "shortTermInvestments": "None", "currentNetReceivables": "196900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1562300000", "currentAccountsPayable": "166700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "122500000", "shortLongTermDebtTotal": "1765300000", "totalShareholderEquity": "347300000", "capitalLeaseObligations": "23400000", "otherCurrentLiabilities": "70300000", "totalCurrentLiabilities": "268300000", "otherNonCurrentLiabilities": "26500000", "totalNonCurrentLiabilities": "1805100000", "cashAndShortTermInvestments": "776500000", "commonStockSharesOutstanding": "82768316", "intangibleAssetsExcludingGoodwill": "306800000", "cashAndCashEquivalentsAtCarryingValue": "776500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86700000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "2800000", "operatingCashflow": "275400000", "capitalExpenditures": "380000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-214600000", "cashflowFromInvestment": "-516800000", "stockBasedCompensation": "49600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-185900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149100000", "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": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "income_statement": { "revenue": 1367500000, "cost_of_revenue": 1089100000, "gross_profit": 278400000, "ebit": -49100000, "ebitda": 55300000, "pretax_income": -77100000, "tax_provision": -3100000, "net_income": -48900000, "net_income_to_common": -48900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1231500000, "total_current_assets": 1453600000, "total_assets": 2342600000, "short_term_debt": 9600000, "long_term_debt": 1738500000, "total_debt": 1748100000, "total_liabilities": 1942900000, "total_equity": 272800000, "shares_outstanding": 54924373, "goodwill_and_intangibles": 726200000 }, "cash_flow": { "operating_cash_flow": 29200000, "capital_expenditure": 85500000, "free_cash_flow": 114700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264555, "ticker_id": 1592, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-49100000", "ebitda": "55300000", "netIncome": "-48900000", "grossProfit": "278400000", "depreciation": "None", "totalRevenue": "1367500000", "costOfRevenue": "1089100000", "interestIncome": "28000000", "incomeBeforeTax": "-77100000", "interestExpense": "28000000", "operatingIncome": "-49200000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-3100000", "reportedCurrency": "USD", "netInterestIncome": "-28000000", "nonInterestIncome": "None", "operatingExpenses": "327400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1089100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104400000", "sellingGeneralAndAdministrative": "236300000", "netIncomeFromContinuingOperations": "-74000000" }, "balance": { "goodwill": "537700000", "inventory": "3500000", "commonStock": "8300", "currentDebt": "None", "investments": "None", "totalAssets": "2342600000", "longTermDebt": "1738500000", "shortTermDebt": "9600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "188500000", "reportedCurrency": "USD", "retainedEarnings": "-325300000", "totalLiabilities": "1942900000", "otherCurrentAssets": "10400000", "totalCurrentAssets": "1453600000", "currentLongTermDebt": "None", "longTermInvestments": "30500000", "shortTermInvestments": "None", "currentNetReceivables": "208200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "889000000", "currentAccountsPayable": "121100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "95300000", "shortLongTermDebtTotal": "1761200000", "totalShareholderEquity": "272800000", "capitalLeaseObligations": "22700000", "otherCurrentLiabilities": "36500000", "totalCurrentLiabilities": "183800000", "otherNonCurrentLiabilities": "2400000", "totalNonCurrentLiabilities": "1759100000", "cashAndShortTermInvestments": "1231500000", "commonStockSharesOutstanding": "54924373", "intangibleAssetsExcludingGoodwill": "188500000", "cashAndCashEquivalentsAtCarryingValue": "1231500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "1800000", "operatingCashflow": "29200000", "capitalExpenditures": "85500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "471200000", "cashflowFromInvestment": "-196700000", "stockBasedCompensation": "40800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1367500000, "cost_of_revenue": 1089100000, "gross_profit": 278400000, "research_and_development": 1800000, "selling_general_admin": 236300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -49100000, "depreciation_amortisation": 104400000, "ebitda": 55300000, "interest_expense": 28000000, "interest_income": null, "other_non_operating": null, "pretax_income": -77100000, "tax_provision": -3100000, "effective_tax_rate": null, "net_income": -48900000, "net_income_continuing_ops": -74000000, "net_income_to_common": -48900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1231500000, "short_term_investments": null, "net_receivables": 208200000, "inventory": 3500000, "other_current_assets": null, "total_current_assets": 1453600000, "net_ppe": null, "goodwill": 537700000, "intangible_assets": 188500000, "goodwill_and_intangibles": 726200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 889000000, "total_assets": 2342600000, "short_term_debt": 9600000, "accounts_payable": 121100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 183800000, "long_term_debt": 1738500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1759100000, "total_liabilities": 1942900000, "total_debt": 1748100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -325300000, "total_equity": 272800000, "shares_outstanding": 54924373, "operating_cash_flow": 29200000, "stock_based_compensation": 40800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -196700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 471200000, "free_cash_flow": 114700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-49100000", "ebitda": "55300000", "netIncome": "-48900000", "grossProfit": "278400000", "depreciation": "None", "totalRevenue": "1367500000", "costOfRevenue": "1089100000", "interestIncome": "28000000", "incomeBeforeTax": "-77100000", "interestExpense": "28000000", "operatingIncome": "-49200000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-3100000", "reportedCurrency": "USD", "netInterestIncome": "-28000000", "nonInterestIncome": "None", "operatingExpenses": "327400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1089100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104400000", "sellingGeneralAndAdministrative": "236300000", "netIncomeFromContinuingOperations": "-74000000" }, "balance": { "goodwill": "537700000", "inventory": "3500000", "commonStock": "8300", "currentDebt": "None", "investments": "None", "totalAssets": "2342600000", "longTermDebt": "1738500000", "shortTermDebt": "9600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "188500000", "reportedCurrency": "USD", "retainedEarnings": "-325300000", "totalLiabilities": "1942900000", "otherCurrentAssets": "10400000", "totalCurrentAssets": "1453600000", "currentLongTermDebt": "None", "longTermInvestments": "30500000", "shortTermInvestments": "None", "currentNetReceivables": "208200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "889000000", "currentAccountsPayable": "121100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "95300000", "shortLongTermDebtTotal": "1761200000", "totalShareholderEquity": "272800000", "capitalLeaseObligations": "22700000", "otherCurrentLiabilities": "36500000", "totalCurrentLiabilities": "183800000", "otherNonCurrentLiabilities": "2400000", "totalNonCurrentLiabilities": "1759100000", "cashAndShortTermInvestments": "1231500000", "commonStockSharesOutstanding": "54924373", "intangibleAssetsExcludingGoodwill": "188500000", "cashAndCashEquivalentsAtCarryingValue": "1231500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "1800000", "operatingCashflow": "29200000", "capitalExpenditures": "85500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "471200000", "cashflowFromInvestment": "-196700000", "stockBasedCompensation": "40800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104400000", "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": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "income_statement": { "revenue": 766900000, "cost_of_revenue": 589100000, "gross_profit": 177800000, "ebit": -73600000, "ebitda": 10600000, "pretax_income": -113800000, "tax_provision": -2400000, "net_income": -18400000, "net_income_to_common": -18400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 927800000, "total_current_assets": 1033500000, "total_assets": 1779300000, "short_term_debt": 900000, "long_term_debt": 1005400000, "total_debt": 1006300000, "total_liabilities": 1109300000, "total_equity": 459600000, "shares_outstanding": 45031258, "goodwill_and_intangibles": 663300000 }, "cash_flow": { "operating_cash_flow": 23400000, "capital_expenditure": 32900000, "free_cash_flow": 56300000, "dividends_paid": 500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264560, "ticker_id": 1592, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-73600000", "ebitda": "10600000", "netIncome": "-18400000", "grossProfit": "177800000", "depreciation": "None", "totalRevenue": "766900000", "costOfRevenue": "589100000", "interestIncome": "40200000", "incomeBeforeTax": "-113800000", "interestExpense": "40200000", "operatingIncome": "-57600000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-2400000", "reportedCurrency": "USD", "netInterestIncome": "-40200000", "nonInterestIncome": "None", "operatingExpenses": "235400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "589100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84200000", "sellingGeneralAndAdministrative": "190700000", "netIncomeFromContinuingOperations": "-111400000" }, "balance": { "goodwill": "477000000", "inventory": "1500000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1779300000", "longTermDebt": "1005400000", "shortTermDebt": "900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "186300000", "reportedCurrency": "USD", "retainedEarnings": "-278700000", "totalLiabilities": "1109300000", "otherCurrentAssets": "10000000", "totalCurrentAssets": "1033500000", "currentLongTermDebt": "900000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "94200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "745800000", "currentAccountsPayable": "60600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "51700000", "shortLongTermDebtTotal": "1006300000", "totalShareholderEquity": "459600000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "28700000", "totalCurrentLiabilities": "99400000", "otherNonCurrentLiabilities": "1700000", "totalNonCurrentLiabilities": "1009900000", "cashAndShortTermInvestments": "927800000", "commonStockSharesOutstanding": "45031258", "intangibleAssetsExcludingGoodwill": "186300000", "cashAndCashEquivalentsAtCarryingValue": "927800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-111400000", "profitLoss": "None", "dividendPayout": "500000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1200000", "operatingCashflow": "23400000", "capitalExpenditures": "32900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1002800000", "cashflowFromInvestment": "-102100000", "stockBasedCompensation": "66200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 766900000, "cost_of_revenue": 589100000, "gross_profit": 177800000, "research_and_development": 1200000, "selling_general_admin": 190700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -73600000, "depreciation_amortisation": 84200000, "ebitda": 10600000, "interest_expense": 40200000, "interest_income": null, "other_non_operating": null, "pretax_income": -113800000, "tax_provision": -2400000, "effective_tax_rate": null, "net_income": -18400000, "net_income_continuing_ops": -111400000, "net_income_to_common": -18400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 927800000, "short_term_investments": null, "net_receivables": 94200000, "inventory": 1500000, "other_current_assets": null, "total_current_assets": 1033500000, "net_ppe": null, "goodwill": 477000000, "intangible_assets": 186300000, "goodwill_and_intangibles": 663300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 745800000, "total_assets": 1779300000, "short_term_debt": 900000, "accounts_payable": 60600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 99400000, "long_term_debt": 1005400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1009900000, "total_liabilities": 1109300000, "total_debt": 1006300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -278700000, "total_equity": 459600000, "shares_outstanding": 45031258, "operating_cash_flow": 23400000, "stock_based_compensation": 66200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102100000, "dividends_paid": 500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1002800000, "free_cash_flow": 56300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-73600000", "ebitda": "10600000", "netIncome": "-18400000", "grossProfit": "177800000", "depreciation": "None", "totalRevenue": "766900000", "costOfRevenue": "589100000", "interestIncome": "40200000", "incomeBeforeTax": "-113800000", "interestExpense": "40200000", "operatingIncome": "-57600000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-2400000", "reportedCurrency": "USD", "netInterestIncome": "-40200000", "nonInterestIncome": "None", "operatingExpenses": "235400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "589100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84200000", "sellingGeneralAndAdministrative": "190700000", "netIncomeFromContinuingOperations": "-111400000" }, "balance": { "goodwill": "477000000", "inventory": "1500000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1779300000", "longTermDebt": "1005400000", "shortTermDebt": "900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "186300000", "reportedCurrency": "USD", "retainedEarnings": "-278700000", "totalLiabilities": "1109300000", "otherCurrentAssets": "10000000", "totalCurrentAssets": "1033500000", "currentLongTermDebt": "900000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "94200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "745800000", "currentAccountsPayable": "60600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "51700000", "shortLongTermDebtTotal": "1006300000", "totalShareholderEquity": "459600000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "28700000", "totalCurrentLiabilities": "99400000", "otherNonCurrentLiabilities": "1700000", "totalNonCurrentLiabilities": "1009900000", "cashAndShortTermInvestments": "927800000", "commonStockSharesOutstanding": "45031258", "intangibleAssetsExcludingGoodwill": "186300000", "cashAndCashEquivalentsAtCarryingValue": "927800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-111400000", "profitLoss": "None", "dividendPayout": "500000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1200000", "operatingCashflow": "23400000", "capitalExpenditures": "32900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1002800000", "cashflowFromInvestment": "-102100000", "stockBasedCompensation": "66200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84200000", "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": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "income_statement": { "revenue": 731400000, "cost_of_revenue": 558000000, "gross_profit": 173400000, "ebit": -3400000, "ebitda": 59200000, "pretax_income": -54900000, "tax_provision": 1700000, "net_income": -56600000, "net_income_to_common": -56600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3700000, "total_current_assets": 106400000, "total_assets": 784000000, "short_term_debt": 5300000, "long_term_debt": 635100000, "total_debt": 640400000, "total_liabilities": 816900000, "total_equity": -28900000, "shares_outstanding": 45943387, "goodwill_and_intangibles": 656900000 }, "cash_flow": { "operating_cash_flow": 26700000, "capital_expenditure": 19900000, "free_cash_flow": 46600000, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264565, "ticker_id": 1592, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3400000", "ebitda": "59200000", "netIncome": "-56600000", "grossProfit": "173400000", "depreciation": "None", "totalRevenue": "731400000", "costOfRevenue": "558000000", "interestIncome": "51500000", "incomeBeforeTax": "-54900000", "interestExpense": "51500000", "operatingIncome": "-4400000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1700000", "reportedCurrency": "USD", "netInterestIncome": "-51500000", "nonInterestIncome": "None", "operatingExpenses": "177800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "558000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62600000", "sellingGeneralAndAdministrative": "134800000", "netIncomeFromContinuingOperations": "-58100000" }, "balance": { "goodwill": "421300000", "inventory": "8500000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "784000000", "longTermDebt": "635100000", "shortTermDebt": "5300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "235600000", "reportedCurrency": "USD", "retainedEarnings": "-178400000", "totalLiabilities": "816900000", "otherCurrentAssets": "8300000", "totalCurrentAssets": "106400000", "currentLongTermDebt": "5300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "677600000", "currentAccountsPayable": "58100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15400000", "shortLongTermDebtTotal": "640400000", "totalShareholderEquity": "-28900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "59900000", "totalCurrentLiabilities": "129900000", "otherNonCurrentLiabilities": "4800000", "totalNonCurrentLiabilities": "687000000", "cashAndShortTermInvestments": "3700000", "commonStockSharesOutstanding": "45943387", "intangibleAssetsExcludingGoodwill": "235600000", "cashAndCashEquivalentsAtCarryingValue": "3700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58100000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1700000", "operatingCashflow": "26700000", "capitalExpenditures": "19900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "71000000", "cashflowFromInvestment": "-98800000", "stockBasedCompensation": "-200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 731400000, "cost_of_revenue": 558000000, "gross_profit": 173400000, "research_and_development": 1600000, "selling_general_admin": 134800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3400000, "depreciation_amortisation": 62600000, "ebitda": 59200000, "interest_expense": 51500000, "interest_income": null, "other_non_operating": null, "pretax_income": -54900000, "tax_provision": 1700000, "effective_tax_rate": null, "net_income": -56600000, "net_income_continuing_ops": -58100000, "net_income_to_common": -56600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3700000, "short_term_investments": null, "net_receivables": 85900000, "inventory": 8500000, "other_current_assets": null, "total_current_assets": 106400000, "net_ppe": null, "goodwill": 421300000, "intangible_assets": 235600000, "goodwill_and_intangibles": 656900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 677600000, "total_assets": 784000000, "short_term_debt": 5300000, "accounts_payable": 58100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 129900000, "long_term_debt": 635100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 687000000, "total_liabilities": 816900000, "total_debt": 640400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -178400000, "total_equity": -28900000, "shares_outstanding": 45943387, "operating_cash_flow": 26700000, "stock_based_compensation": -200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98800000, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 71000000, "free_cash_flow": 46600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3400000", "ebitda": "59200000", "netIncome": "-56600000", "grossProfit": "173400000", "depreciation": "None", "totalRevenue": "731400000", "costOfRevenue": "558000000", "interestIncome": "51500000", "incomeBeforeTax": "-54900000", "interestExpense": "51500000", "operatingIncome": "-4400000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1700000", "reportedCurrency": "USD", "netInterestIncome": "-51500000", "nonInterestIncome": "None", "operatingExpenses": "177800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "558000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62600000", "sellingGeneralAndAdministrative": "134800000", "netIncomeFromContinuingOperations": "-58100000" }, "balance": { "goodwill": "421300000", "inventory": "8500000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "784000000", "longTermDebt": "635100000", "shortTermDebt": "5300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "235600000", "reportedCurrency": "USD", "retainedEarnings": "-178400000", "totalLiabilities": "816900000", "otherCurrentAssets": "8300000", "totalCurrentAssets": "106400000", "currentLongTermDebt": "5300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "677600000", "currentAccountsPayable": "58100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15400000", "shortLongTermDebtTotal": "640400000", "totalShareholderEquity": "-28900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "59900000", "totalCurrentLiabilities": "129900000", "otherNonCurrentLiabilities": "4800000", "totalNonCurrentLiabilities": "687000000", "cashAndShortTermInvestments": "3700000", "commonStockSharesOutstanding": "45943387", "intangibleAssetsExcludingGoodwill": "235600000", "cashAndCashEquivalentsAtCarryingValue": "3700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58100000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1700000", "operatingCashflow": "26700000", "capitalExpenditures": "19900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "71000000", "cashflowFromInvestment": "-98800000", "stockBasedCompensation": "-200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63200000", "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": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "income_statement": { "revenue": 560600000, "cost_of_revenue": 419900000, "gross_profit": 140700000, "ebit": 6700000, "ebitda": 63200000, "pretax_income": -59500000, "tax_provision": -4100000, "net_income": -55400000, "net_income_to_common": -55400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4800000, "total_current_assets": 70200000, "total_assets": 738700000, "short_term_debt": 4800000, "long_term_debt": 548700000, "total_debt": 553500000, "total_liabilities": 697300000, "total_equity": 41400000, "shares_outstanding": 39027135, "goodwill_and_intangibles": 622500000 }, "cash_flow": { "operating_cash_flow": 25500000, "capital_expenditure": 9300000, "free_cash_flow": 34800000, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264569, "ticker_id": 1592, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6700000", "ebitda": "63200000", "netIncome": "-55400000", "grossProfit": "140700000", "depreciation": "None", "totalRevenue": "560600000", "costOfRevenue": "419900000", "interestIncome": "47000000", "incomeBeforeTax": "-59500000", "interestExpense": "47000000", "operatingIncome": "-13100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-4100000", "reportedCurrency": "USD", "netInterestIncome": "-47000000", "nonInterestIncome": "None", "operatingExpenses": "153800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "419900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56500000", "sellingGeneralAndAdministrative": "87200000", "netIncomeFromContinuingOperations": "-49900000" }, "balance": { "goodwill": "391800000", "inventory": "5100000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "738700000", "longTermDebt": "548700000", "shortTermDebt": "4800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "230700000", "reportedCurrency": "USD", "retainedEarnings": "-113300000", "totalLiabilities": "697300000", "otherCurrentAssets": "4300000", "totalCurrentAssets": "70200000", "currentLongTermDebt": "4800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "668500000", "currentAccountsPayable": "44200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8600000", "shortLongTermDebtTotal": "553500000", "totalShareholderEquity": "41400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44200000", "totalCurrentLiabilities": "97800000", "otherNonCurrentLiabilities": "3700000", "totalNonCurrentLiabilities": "599500000", "cashAndShortTermInvestments": "4800000", "commonStockSharesOutstanding": "39027135", "intangibleAssetsExcludingGoodwill": "230700000", "cashAndCashEquivalentsAtCarryingValue": "4800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55400000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1800000", "operatingCashflow": "25500000", "capitalExpenditures": "9300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11300000", "cashflowFromInvestment": "-41400000", "stockBasedCompensation": "2200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 560600000, "cost_of_revenue": 419900000, "gross_profit": 140700000, "research_and_development": 1600000, "selling_general_admin": 87200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6700000, "depreciation_amortisation": 56500000, "ebitda": 63200000, "interest_expense": 47000000, "interest_income": null, "other_non_operating": null, "pretax_income": -59500000, "tax_provision": -4100000, "effective_tax_rate": null, "net_income": -55400000, "net_income_continuing_ops": -49900000, "net_income_to_common": -55400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4800000, "short_term_investments": null, "net_receivables": 56000000, "inventory": 5100000, "other_current_assets": null, "total_current_assets": 70200000, "net_ppe": null, "goodwill": 391800000, "intangible_assets": 230700000, "goodwill_and_intangibles": 622500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 668500000, "total_assets": 738700000, "short_term_debt": 4800000, "accounts_payable": 44200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 97800000, "long_term_debt": 548700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 599500000, "total_liabilities": 697300000, "total_debt": 553500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -113300000, "total_equity": 41400000, "shares_outstanding": 39027135, "operating_cash_flow": 25500000, "stock_based_compensation": 2200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41400000, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11300000, "free_cash_flow": 34800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6700000", "ebitda": "63200000", "netIncome": "-55400000", "grossProfit": "140700000", "depreciation": "None", "totalRevenue": "560600000", "costOfRevenue": "419900000", "interestIncome": "47000000", "incomeBeforeTax": "-59500000", "interestExpense": "47000000", "operatingIncome": "-13100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-4100000", "reportedCurrency": "USD", "netInterestIncome": "-47000000", "nonInterestIncome": "None", "operatingExpenses": "153800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "419900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56500000", "sellingGeneralAndAdministrative": "87200000", "netIncomeFromContinuingOperations": "-49900000" }, "balance": { "goodwill": "391800000", "inventory": "5100000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "738700000", "longTermDebt": "548700000", "shortTermDebt": "4800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "230700000", "reportedCurrency": "USD", "retainedEarnings": "-113300000", "totalLiabilities": "697300000", "otherCurrentAssets": "4300000", "totalCurrentAssets": "70200000", "currentLongTermDebt": "4800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "668500000", "currentAccountsPayable": "44200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8600000", "shortLongTermDebtTotal": "553500000", "totalShareholderEquity": "41400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44200000", "totalCurrentLiabilities": "97800000", "otherNonCurrentLiabilities": "3700000", "totalNonCurrentLiabilities": "599500000", "cashAndShortTermInvestments": "4800000", "commonStockSharesOutstanding": "39027135", "intangibleAssetsExcludingGoodwill": "230700000", "cashAndCashEquivalentsAtCarryingValue": "4800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55400000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1800000", "operatingCashflow": "25500000", "capitalExpenditures": "9300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11300000", "cashflowFromInvestment": "-41400000", "stockBasedCompensation": "2200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70800000", "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": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "income_statement": { "revenue": 1121000000, "cost_of_revenue": 729000000, "gross_profit": 392000000, "ebit": 53000000, "ebitda": 188000000, "pretax_income": -12000000, "tax_provision": -24000000, "net_income": 15000000, "net_income_to_common": 15000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 473000000, "total_current_assets": 2061000000, "total_assets": 8757000000, "short_term_debt": 28000000, "long_term_debt": 4512000000, "total_debt": 4540000000, "total_liabilities": 6977000000, "total_equity": 1653000000, "shares_outstanding": 73641439, "goodwill_and_intangibles": 5591000000 }, "cash_flow": { "operating_cash_flow": 134000000, "capital_expenditure": 38000000, "free_cash_flow": 172000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264533, "ticker_id": 1592, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53000000", "ebitda": "188000000", "netIncome": "15000000", "grossProfit": "392000000", "depreciation": "None", "totalRevenue": "1121000000", "costOfRevenue": "729000000", "interestIncome": "5000000", "incomeBeforeTax": "-12000000", "interestExpense": "65000000", "operatingIncome": "50000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-24000000", "reportedCurrency": "USD", "netInterestIncome": "-60000000", "nonInterestIncome": "None", "operatingExpenses": "342000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "729000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135000000", "sellingGeneralAndAdministrative": "237000000", "netIncomeFromContinuingOperations": "12000000" }, "balance": { "goodwill": "2707000000", "inventory": "None", "commonStock": "1297000000", "currentDebt": "None", "investments": "None", "totalAssets": "8757000000", "longTermDebt": "4512000000", "shortTermDebt": "28000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2884000000", "reportedCurrency": "USD", "retainedEarnings": "-644000000", "totalLiabilities": "6977000000", "otherCurrentAssets": "138000000", "totalCurrentAssets": "2061000000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "756000000", "currentNetReceivables": "694000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6696000000", "currentAccountsPayable": "615000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4582000000", "totalShareholderEquity": "1653000000", "capitalLeaseObligations": "60000000", "otherCurrentLiabilities": "1043000000", "totalCurrentLiabilities": "1686000000", "otherNonCurrentLiabilities": "259000000", "totalNonCurrentLiabilities": "5291000000", "cashAndShortTermInvestments": "473000000", "commonStockSharesOutstanding": "73641439", "intangibleAssetsExcludingGoodwill": "2884000000", "cashAndCashEquivalentsAtCarryingValue": "473000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "134000000", "capitalExpenditures": "38000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-401000000", "cashflowFromInvestment": "16000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-295000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1121000000, "cost_of_revenue": 729000000, "gross_profit": 392000000, "research_and_development": null, "selling_general_admin": 237000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53000000, "depreciation_amortisation": 135000000, "ebitda": 188000000, "interest_expense": 65000000, "interest_income": null, "other_non_operating": null, "pretax_income": -12000000, "tax_provision": -24000000, "effective_tax_rate": null, "net_income": 15000000, "net_income_continuing_ops": 12000000, "net_income_to_common": 15000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 473000000, "short_term_investments": 756000000, "net_receivables": 694000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2061000000, "net_ppe": null, "goodwill": 2707000000, "intangible_assets": 2884000000, "goodwill_and_intangibles": 5591000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6696000000, "total_assets": 8757000000, "short_term_debt": 28000000, "accounts_payable": 615000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1686000000, "long_term_debt": 4512000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5291000000, "total_liabilities": 6977000000, "total_debt": 4540000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -644000000, "total_equity": 1653000000, "shares_outstanding": 73641439, "operating_cash_flow": 134000000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 16000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -401000000, "free_cash_flow": 172000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53000000", "ebitda": "188000000", "netIncome": "15000000", "grossProfit": "392000000", "depreciation": "None", "totalRevenue": "1121000000", "costOfRevenue": "729000000", "interestIncome": "5000000", "incomeBeforeTax": "-12000000", "interestExpense": "65000000", "operatingIncome": "50000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-24000000", "reportedCurrency": "USD", "netInterestIncome": "-60000000", "nonInterestIncome": "None", "operatingExpenses": "342000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "729000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135000000", "sellingGeneralAndAdministrative": "237000000", "netIncomeFromContinuingOperations": "12000000" }, "balance": { "goodwill": "2707000000", "inventory": "None", "commonStock": "1297000000", "currentDebt": "None", "investments": "None", "totalAssets": "8757000000", "longTermDebt": "4512000000", "shortTermDebt": "28000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2884000000", "reportedCurrency": "USD", "retainedEarnings": "-644000000", "totalLiabilities": "6977000000", "otherCurrentAssets": "138000000", "totalCurrentAssets": "2061000000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "756000000", "currentNetReceivables": "694000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6696000000", "currentAccountsPayable": "615000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4582000000", "totalShareholderEquity": "1653000000", "capitalLeaseObligations": "60000000", "otherCurrentLiabilities": "1043000000", "totalCurrentLiabilities": "1686000000", "otherNonCurrentLiabilities": "259000000", "totalNonCurrentLiabilities": "5291000000", "cashAndShortTermInvestments": "473000000", "commonStockSharesOutstanding": "73641439", "intangibleAssetsExcludingGoodwill": "2884000000", "cashAndCashEquivalentsAtCarryingValue": "473000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "134000000", "capitalExpenditures": "38000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-401000000", "cashflowFromInvestment": "16000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-295000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138000000", "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": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "income_statement": { "revenue": 1189000000, "cost_of_revenue": 739000000, "gross_profit": 450000000, "ebit": 128000000, "ebitda": 262000000, "pretax_income": 67000000, "tax_provision": 14000000, "net_income": 25000000, "net_income_to_common": 25000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 964000000, "total_current_assets": 2181000000, "total_assets": 8713000000, "short_term_debt": 27000000, "long_term_debt": 4536000000, "total_debt": 4563000000, "total_liabilities": 6756000000, "total_equity": 1442000000, "shares_outstanding": 67415975, "goodwill_and_intangibles": 5625000000 }, "cash_flow": { "operating_cash_flow": 224000000, "capital_expenditure": 37000000, "free_cash_flow": 261000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264534, "ticker_id": 1592, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128000000", "ebitda": "262000000", "netIncome": "25000000", "grossProfit": "450000000", "depreciation": "None", "totalRevenue": "1189000000", "costOfRevenue": "739000000", "interestIncome": "9900000", "incomeBeforeTax": "67000000", "interestExpense": "61000000", "operatingIncome": "128000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-51400000", "nonInterestIncome": "None", "operatingExpenses": "322000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "739000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134000000", "sellingGeneralAndAdministrative": "227000000", "netIncomeFromContinuingOperations": "53000000" }, "balance": { "goodwill": "2704000000", "inventory": "None", "commonStock": "8500", "currentDebt": "None", "investments": "None", "totalAssets": "8713000000", "longTermDebt": "4536000000", "shortTermDebt": "27000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2921000000", "reportedCurrency": "USD", "retainedEarnings": "-467000000", "totalLiabilities": "6756000000", "otherCurrentAssets": "475000000", "totalCurrentAssets": "2181000000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "742000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6532000000", "currentAccountsPayable": "679000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "342000000", "shortLongTermDebtTotal": "4616000000", "totalShareholderEquity": "1442000000", "capitalLeaseObligations": "70000000", "otherCurrentLiabilities": "608000000", "totalCurrentLiabilities": "1314000000", "otherNonCurrentLiabilities": "382000000", "totalNonCurrentLiabilities": "5442000000", "cashAndShortTermInvestments": "964000000", "commonStockSharesOutstanding": "67415975", "intangibleAssetsExcludingGoodwill": "2921000000", "cashAndCashEquivalentsAtCarryingValue": "964000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "224000000", "capitalExpenditures": "37000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-536000000", "cashflowFromInvestment": "-217000000", "stockBasedCompensation": "25200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-316000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1189000000, "cost_of_revenue": 739000000, "gross_profit": 450000000, "research_and_development": null, "selling_general_admin": 227000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128000000, "depreciation_amortisation": 134000000, "ebitda": 262000000, "interest_expense": 61000000, "interest_income": null, "other_non_operating": null, "pretax_income": 67000000, "tax_provision": 14000000, "effective_tax_rate": null, "net_income": 25000000, "net_income_continuing_ops": 53000000, "net_income_to_common": 25000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 964000000, "short_term_investments": null, "net_receivables": 742000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2181000000, "net_ppe": null, "goodwill": 2704000000, "intangible_assets": 2921000000, "goodwill_and_intangibles": 5625000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6532000000, "total_assets": 8713000000, "short_term_debt": 27000000, "accounts_payable": 679000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1314000000, "long_term_debt": 4536000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5442000000, "total_liabilities": 6756000000, "total_debt": 4563000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -467000000, "total_equity": 1442000000, "shares_outstanding": 67415975, "operating_cash_flow": 224000000, "stock_based_compensation": 25200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -217000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -536000000, "free_cash_flow": 261000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "128000000", "ebitda": "262000000", "netIncome": "25000000", "grossProfit": "450000000", "depreciation": "None", "totalRevenue": "1189000000", "costOfRevenue": "739000000", "interestIncome": "9900000", "incomeBeforeTax": "67000000", "interestExpense": "61000000", "operatingIncome": "128000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-51400000", "nonInterestIncome": "None", "operatingExpenses": "322000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "739000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134000000", "sellingGeneralAndAdministrative": "227000000", "netIncomeFromContinuingOperations": "53000000" }, "balance": { "goodwill": "2704000000", "inventory": "None", "commonStock": "8500", "currentDebt": "None", "investments": "None", "totalAssets": "8713000000", "longTermDebt": "4536000000", "shortTermDebt": "27000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2921000000", "reportedCurrency": "USD", "retainedEarnings": "-467000000", "totalLiabilities": "6756000000", "otherCurrentAssets": "475000000", "totalCurrentAssets": "2181000000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "742000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6532000000", "currentAccountsPayable": "679000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "342000000", "shortLongTermDebtTotal": "4616000000", "totalShareholderEquity": "1442000000", "capitalLeaseObligations": "70000000", "otherCurrentLiabilities": "608000000", "totalCurrentLiabilities": "1314000000", "otherNonCurrentLiabilities": "382000000", "totalNonCurrentLiabilities": "5442000000", "cashAndShortTermInvestments": "964000000", "commonStockSharesOutstanding": "67415975", "intangibleAssetsExcludingGoodwill": "2921000000", "cashAndCashEquivalentsAtCarryingValue": "964000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "224000000", "capitalExpenditures": "37000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-536000000", "cashflowFromInvestment": "-217000000", "stockBasedCompensation": "25200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-316000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137000000", "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": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "income_statement": { "revenue": 1176900000, "cost_of_revenue": 747900000, "gross_profit": 429000000, "ebit": 103800000, "ebitda": 228900000, "pretax_income": 60500000, "tax_provision": 27100000, "net_income": 28100000, "net_income_to_common": 28100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1511500000, "total_current_assets": 2700100000, "total_assets": 8989800000, "short_term_debt": 717400000, "long_term_debt": 4019800000, "total_debt": 4737200000, "total_liabilities": 6757800000, "total_equity": 1669700000, "shares_outstanding": 90682921, "goodwill_and_intangibles": 5400800000 }, "cash_flow": { "operating_cash_flow": 171800000, "capital_expenditure": 100700000, "free_cash_flow": 272500000, "dividends_paid": 14500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264536, "ticker_id": 1592, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "103800000", "ebitda": "228900000", "netIncome": "28100000", "grossProfit": "429000000", "depreciation": "None", "totalRevenue": "1176900000", "costOfRevenue": "747900000", "interestIncome": "17500000", "incomeBeforeTax": "60500000", "interestExpense": "60800000", "operatingIncome": "114600000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "27100000", "reportedCurrency": "USD", "netInterestIncome": "-43300000", "nonInterestIncome": "None", "operatingExpenses": "314400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "747900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125100000", "sellingGeneralAndAdministrative": "223700000", "netIncomeFromContinuingOperations": "33400000" }, "balance": { "goodwill": "2465500000", "inventory": "None", "commonStock": "8840", "currentDebt": "None", "investments": "None", "totalAssets": "8989800000", "longTermDebt": "4019800000", "shortTermDebt": "717400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2935300000", "reportedCurrency": "USD", "retainedEarnings": "-283400000", "totalLiabilities": "6757800000", "otherCurrentAssets": "417100000", "totalCurrentAssets": "2700100000", "currentLongTermDebt": "699400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "771500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6289700000", "currentAccountsPayable": "670000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "315900000", "shortLongTermDebtTotal": "4788400000", "totalShareholderEquity": "1669700000", "capitalLeaseObligations": "69200000", "otherCurrentLiabilities": "570600000", "totalCurrentLiabilities": "1958000000", "otherNonCurrentLiabilities": "379900000", "totalNonCurrentLiabilities": "4799800000", "cashAndShortTermInvestments": "1511500000", "commonStockSharesOutstanding": "90682921", "intangibleAssetsExcludingGoodwill": "2935300000", "cashAndCashEquivalentsAtCarryingValue": "1511500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33400000", "profitLoss": "None", "dividendPayout": "14500000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "171800000", "capitalExpenditures": "100700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "965100000", "cashflowFromInvestment": "-2648500000", "stockBasedCompensation": "15600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "892300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1176900000, "cost_of_revenue": 747900000, "gross_profit": 429000000, "research_and_development": null, "selling_general_admin": 223700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103800000, "depreciation_amortisation": 125100000, "ebitda": 228900000, "interest_expense": 60800000, "interest_income": null, "other_non_operating": null, "pretax_income": 60500000, "tax_provision": 27100000, "effective_tax_rate": null, "net_income": 28100000, "net_income_continuing_ops": 33400000, "net_income_to_common": 28100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1511500000, "short_term_investments": null, "net_receivables": 771500000, "inventory": null, "other_current_assets": null, "total_current_assets": 2700100000, "net_ppe": null, "goodwill": 2465500000, "intangible_assets": 2935300000, "goodwill_and_intangibles": 5400800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6289700000, "total_assets": 8989800000, "short_term_debt": 717400000, "accounts_payable": 670000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1958000000, "long_term_debt": 4019800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4799800000, "total_liabilities": 6757800000, "total_debt": 4737200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -283400000, "total_equity": 1669700000, "shares_outstanding": 90682921, "operating_cash_flow": 171800000, "stock_based_compensation": 15600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2648500000, "dividends_paid": 14500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 965100000, "free_cash_flow": 272500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "103800000", "ebitda": "228900000", "netIncome": "28100000", "grossProfit": "429000000", "depreciation": "None", "totalRevenue": "1176900000", "costOfRevenue": "747900000", "interestIncome": "17500000", "incomeBeforeTax": "60500000", "interestExpense": "60800000", "operatingIncome": "114600000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "27100000", "reportedCurrency": "USD", "netInterestIncome": "-43300000", "nonInterestIncome": "None", "operatingExpenses": "314400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "747900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125100000", "sellingGeneralAndAdministrative": "223700000", "netIncomeFromContinuingOperations": "33400000" }, "balance": { "goodwill": "2465500000", "inventory": "None", "commonStock": "8840", "currentDebt": "None", "investments": "None", "totalAssets": "8989800000", "longTermDebt": "4019800000", "shortTermDebt": "717400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2935300000", "reportedCurrency": "USD", "retainedEarnings": "-283400000", "totalLiabilities": "6757800000", "otherCurrentAssets": "417100000", "totalCurrentAssets": "2700100000", "currentLongTermDebt": "699400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "771500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6289700000", "currentAccountsPayable": "670000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "315900000", "shortLongTermDebtTotal": "4788400000", "totalShareholderEquity": "1669700000", "capitalLeaseObligations": "69200000", "otherCurrentLiabilities": "570600000", "totalCurrentLiabilities": "1958000000", "otherNonCurrentLiabilities": "379900000", "totalNonCurrentLiabilities": "4799800000", "cashAndShortTermInvestments": "1511500000", "commonStockSharesOutstanding": "90682921", "intangibleAssetsExcludingGoodwill": "2935300000", "cashAndCashEquivalentsAtCarryingValue": "1511500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33400000", "profitLoss": "None", "dividendPayout": "14500000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "171800000", "capitalExpenditures": "100700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "965100000", "cashflowFromInvestment": "-2648500000", "stockBasedCompensation": "15600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "892300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136900000", "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": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "income_statement": { "revenue": 966200000, "cost_of_revenue": 673700000, "gross_profit": 292500000, "ebit": 95100000, "ebitda": 183500000, "pretax_income": 55700000, "tax_provision": 14600000, "net_income": 34000000, "net_income_to_common": 34000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3029300000, "total_current_assets": 3779400000, "total_assets": 6990600000, "short_term_debt": 699400000, "long_term_debt": 3043200000, "total_debt": 3742600000, "total_liabilities": 5000000000, "total_equity": 1592500000, "shares_outstanding": 89263257, "goodwill_and_intangibles": 2488100000 }, "cash_flow": { "operating_cash_flow": 141900000, "capital_expenditure": 48900000, "free_cash_flow": 190800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264537, "ticker_id": 1592, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95100000", "ebitda": "183500000", "netIncome": "34000000", "grossProfit": "292500000", "depreciation": "None", "totalRevenue": "966200000", "costOfRevenue": "673700000", "interestIncome": "19200000", "incomeBeforeTax": "55700000", "interestExpense": "39400000", "operatingIncome": "83100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "14600000", "reportedCurrency": "USD", "netInterestIncome": "-20200000", "nonInterestIncome": "None", "operatingExpenses": "209400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "673700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88400000", "sellingGeneralAndAdministrative": "145600000", "netIncomeFromContinuingOperations": "41100000" }, "balance": { "goodwill": "1517700000", "inventory": "None", "commonStock": "8740", "currentDebt": "None", "investments": "None", "totalAssets": "6990600000", "longTermDebt": "3043200000", "shortTermDebt": "699400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "970400000", "reportedCurrency": "USD", "retainedEarnings": "-296400000", "totalLiabilities": "5000000000", "otherCurrentAssets": "377400000", "totalCurrentAssets": "3779400000", "currentLongTermDebt": "688600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "372700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3211200000", "currentAccountsPayable": "284600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "248700000", "shortLongTermDebtTotal": "3768600000", "totalShareholderEquity": "1592500000", "capitalLeaseObligations": "36800000", "otherCurrentLiabilities": "495700000", "totalCurrentLiabilities": "1492600000", "otherNonCurrentLiabilities": "369200000", "totalNonCurrentLiabilities": "3507400000", "cashAndShortTermInvestments": "3029300000", "commonStockSharesOutstanding": "89263257", "intangibleAssetsExcludingGoodwill": "970400000", "cashAndCashEquivalentsAtCarryingValue": "3029300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "141900000", "capitalExpenditures": "48900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1706800000", "cashflowFromInvestment": "-47200000", "stockBasedCompensation": "15200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 966200000, "cost_of_revenue": 673700000, "gross_profit": 292500000, "research_and_development": null, "selling_general_admin": 145600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95100000, "depreciation_amortisation": 88400000, "ebitda": 183500000, "interest_expense": 39400000, "interest_income": null, "other_non_operating": null, "pretax_income": 55700000, "tax_provision": 14600000, "effective_tax_rate": null, "net_income": 34000000, "net_income_continuing_ops": 41100000, "net_income_to_common": 34000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3029300000, "short_term_investments": null, "net_receivables": 372700000, "inventory": null, "other_current_assets": null, "total_current_assets": 3779400000, "net_ppe": null, "goodwill": 1517700000, "intangible_assets": 970400000, "goodwill_and_intangibles": 2488100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3211200000, "total_assets": 6990600000, "short_term_debt": 699400000, "accounts_payable": 284600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1492600000, "long_term_debt": 3043200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3507400000, "total_liabilities": 5000000000, "total_debt": 3742600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -296400000, "total_equity": 1592500000, "shares_outstanding": 89263257, "operating_cash_flow": 141900000, "stock_based_compensation": 15200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1706800000, "free_cash_flow": 190800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "95100000", "ebitda": "183500000", "netIncome": "34000000", "grossProfit": "292500000", "depreciation": "None", "totalRevenue": "966200000", "costOfRevenue": "673700000", "interestIncome": "19200000", "incomeBeforeTax": "55700000", "interestExpense": "39400000", "operatingIncome": "83100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "14600000", "reportedCurrency": "USD", "netInterestIncome": "-20200000", "nonInterestIncome": "None", "operatingExpenses": "209400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "673700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88400000", "sellingGeneralAndAdministrative": "145600000", "netIncomeFromContinuingOperations": "41100000" }, "balance": { "goodwill": "1517700000", "inventory": "None", "commonStock": "8740", "currentDebt": "None", "investments": "None", "totalAssets": "6990600000", "longTermDebt": "3043200000", "shortTermDebt": "699400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "970400000", "reportedCurrency": "USD", "retainedEarnings": "-296400000", "totalLiabilities": "5000000000", "otherCurrentAssets": "377400000", "totalCurrentAssets": "3779400000", "currentLongTermDebt": "688600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "372700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3211200000", "currentAccountsPayable": "284600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "248700000", "shortLongTermDebtTotal": "3768600000", "totalShareholderEquity": "1592500000", "capitalLeaseObligations": "36800000", "otherCurrentLiabilities": "495700000", "totalCurrentLiabilities": "1492600000", "otherNonCurrentLiabilities": "369200000", "totalNonCurrentLiabilities": "3507400000", "cashAndShortTermInvestments": "3029300000", "commonStockSharesOutstanding": "89263257", "intangibleAssetsExcludingGoodwill": "970400000", "cashAndCashEquivalentsAtCarryingValue": "3029300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "141900000", "capitalExpenditures": "48900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1706800000", "cashflowFromInvestment": "-47200000", "stockBasedCompensation": "15200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88400000", "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": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "income_statement": { "revenue": 848300000, "cost_of_revenue": 591300000, "gross_profit": 257000000, "ebit": 39900000, "ebitda": 125100000, "pretax_income": 11400000, "tax_provision": -8100000, "net_income": 16700000, "net_income_to_common": 16700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1167300000, "total_current_assets": 1844100000, "total_assets": 5003700000, "short_term_debt": 698700000, "long_term_debt": 2155700000, "total_debt": 2854400000, "total_liabilities": 3987700000, "total_equity": 805200000, "shares_outstanding": 90703736, "goodwill_and_intangibles": 2375400000 }, "cash_flow": { "operating_cash_flow": 96600000, "capital_expenditure": 51800000, "free_cash_flow": 148400000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264538, "ticker_id": 1592, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39900000", "ebitda": "125100000", "netIncome": "16700000", "grossProfit": "257000000", "depreciation": "None", "totalRevenue": "848300000", "costOfRevenue": "591300000", "interestIncome": "12400000", "incomeBeforeTax": "11400000", "interestExpense": "28500000", "operatingIncome": "25400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-8100000", "reportedCurrency": "USD", "netInterestIncome": "-16100000", "nonInterestIncome": "None", "operatingExpenses": "231600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "591300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85200000", "sellingGeneralAndAdministrative": "172600000", "netIncomeFromContinuingOperations": "19500000" }, "balance": { "goodwill": "1472200000", "inventory": "None", "commonStock": "8850", "currentDebt": "None", "investments": "None", "totalAssets": "5003700000", "longTermDebt": "2155700000", "shortTermDebt": "698700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "903200000", "reportedCurrency": "USD", "retainedEarnings": "-259600000", "totalLiabilities": "3987700000", "otherCurrentAssets": "57200000", "totalCurrentAssets": "1844100000", "currentLongTermDebt": "687800000", "longTermInvestments": "None", "shortTermInvestments": "289000000", "currentNetReceivables": "330600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3159600000", "currentAccountsPayable": "263000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "236100000", "shortLongTermDebtTotal": "2882000000", "totalShareholderEquity": "805200000", "capitalLeaseObligations": "38500000", "otherCurrentLiabilities": "383600000", "totalCurrentLiabilities": "1356300000", "otherNonCurrentLiabilities": "403700000", "totalNonCurrentLiabilities": "2631400000", "cashAndShortTermInvestments": "1167300000", "commonStockSharesOutstanding": "90703736", "intangibleAssetsExcludingGoodwill": "903200000", "cashAndCashEquivalentsAtCarryingValue": "1167300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19500000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96600000", "capitalExpenditures": "51800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80700000", "cashflowFromInvestment": "-85000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 848300000, "cost_of_revenue": 591300000, "gross_profit": 257000000, "research_and_development": null, "selling_general_admin": 172600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39900000, "depreciation_amortisation": 85200000, "ebitda": 125100000, "interest_expense": 28500000, "interest_income": null, "other_non_operating": null, "pretax_income": 11400000, "tax_provision": -8100000, "effective_tax_rate": null, "net_income": 16700000, "net_income_continuing_ops": 19500000, "net_income_to_common": 16700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1167300000, "short_term_investments": 289000000, "net_receivables": 330600000, "inventory": null, "other_current_assets": null, "total_current_assets": 1844100000, "net_ppe": null, "goodwill": 1472200000, "intangible_assets": 903200000, "goodwill_and_intangibles": 2375400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3159600000, "total_assets": 5003700000, "short_term_debt": 698700000, "accounts_payable": 263000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1356300000, "long_term_debt": 2155700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2631400000, "total_liabilities": 3987700000, "total_debt": 2854400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -259600000, "total_equity": 805200000, "shares_outstanding": 90703736, "operating_cash_flow": 96600000, "stock_based_compensation": 26000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -80700000, "free_cash_flow": 148400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39900000", "ebitda": "125100000", "netIncome": "16700000", "grossProfit": "257000000", "depreciation": "None", "totalRevenue": "848300000", "costOfRevenue": "591300000", "interestIncome": "12400000", "incomeBeforeTax": "11400000", "interestExpense": "28500000", "operatingIncome": "25400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-8100000", "reportedCurrency": "USD", "netInterestIncome": "-16100000", "nonInterestIncome": "None", "operatingExpenses": "231600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "591300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85200000", "sellingGeneralAndAdministrative": "172600000", "netIncomeFromContinuingOperations": "19500000" }, "balance": { "goodwill": "1472200000", "inventory": "None", "commonStock": "8850", "currentDebt": "None", "investments": "None", "totalAssets": "5003700000", "longTermDebt": "2155700000", "shortTermDebt": "698700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "903200000", "reportedCurrency": "USD", "retainedEarnings": "-259600000", "totalLiabilities": "3987700000", "otherCurrentAssets": "57200000", "totalCurrentAssets": "1844100000", "currentLongTermDebt": "687800000", "longTermInvestments": "None", "shortTermInvestments": "289000000", "currentNetReceivables": "330600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3159600000", "currentAccountsPayable": "263000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "236100000", "shortLongTermDebtTotal": "2882000000", "totalShareholderEquity": "805200000", "capitalLeaseObligations": "38500000", "otherCurrentLiabilities": "383600000", "totalCurrentLiabilities": "1356300000", "otherNonCurrentLiabilities": "403700000", "totalNonCurrentLiabilities": "2631400000", "cashAndShortTermInvestments": "1167300000", "commonStockSharesOutstanding": "90703736", "intangibleAssetsExcludingGoodwill": "903200000", "cashAndCashEquivalentsAtCarryingValue": "1167300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19500000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96600000", "capitalExpenditures": "51800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80700000", "cashflowFromInvestment": "-85000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85200000", "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": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "income_statement": { "revenue": 887000000, "cost_of_revenue": 600800000, "gross_profit": 286200000, "ebit": 151400000, "ebitda": 234900000, "pretax_income": 124100000, "tax_provision": -15200000, "net_income": 116000000, "net_income_to_common": 116000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1211900000, "total_current_assets": 1910400000, "total_assets": 5041400000, "short_term_debt": 697900000, "long_term_debt": 2154100000, "total_debt": 2852000000, "total_liabilities": 4023700000, "total_equity": 806600000, "shares_outstanding": 89854352, "goodwill_and_intangibles": 2436500000 }, "cash_flow": { "operating_cash_flow": 145400000, "capital_expenditure": 56300000, "free_cash_flow": 201700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264539, "ticker_id": 1592, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "151400000", "ebitda": "234900000", "netIncome": "116000000", "grossProfit": "286200000", "depreciation": "None", "totalRevenue": "887000000", "costOfRevenue": "600800000", "interestIncome": "13600000", "incomeBeforeTax": "124100000", "interestExpense": "27300000", "operatingIncome": "86000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-15200000", "reportedCurrency": "USD", "netInterestIncome": "-13700000", "nonInterestIncome": "None", "operatingExpenses": "200200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "600800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83500000", "sellingGeneralAndAdministrative": "136500000", "netIncomeFromContinuingOperations": "139300000" }, "balance": { "goodwill": "1455600000", "inventory": "8900000", "commonStock": "8930", "currentDebt": "None", "investments": "None", "totalAssets": "5041400000", "longTermDebt": "2154100000", "shortTermDebt": "697900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "980900000", "reportedCurrency": "USD", "retainedEarnings": "-228200000", "totalLiabilities": "4023700000", "otherCurrentAssets": "340900000", "totalCurrentAssets": "1910400000", "currentLongTermDebt": "686900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "348700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3131000000", "currentAccountsPayable": "248300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "229200000", "shortLongTermDebtTotal": "2881300000", "totalShareholderEquity": "806600000", "capitalLeaseObligations": "40300000", "otherCurrentLiabilities": "418100000", "totalCurrentLiabilities": "1379800000", "otherNonCurrentLiabilities": "399900000", "totalNonCurrentLiabilities": "2643900000", "cashAndShortTermInvestments": "1211900000", "commonStockSharesOutstanding": "89854352", "intangibleAssetsExcludingGoodwill": "980900000", "cashAndCashEquivalentsAtCarryingValue": "1211900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1300000", "operatingCashflow": "145400000", "capitalExpenditures": "56300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21400000", "cashflowFromInvestment": "-255900000", "stockBasedCompensation": "14100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-110000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 887000000, "cost_of_revenue": 600800000, "gross_profit": 286200000, "research_and_development": null, "selling_general_admin": 136500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151400000, "depreciation_amortisation": 83500000, "ebitda": 234900000, "interest_expense": 27300000, "interest_income": null, "other_non_operating": null, "pretax_income": 124100000, "tax_provision": -15200000, "effective_tax_rate": null, "net_income": 116000000, "net_income_continuing_ops": 139300000, "net_income_to_common": 116000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1211900000, "short_term_investments": null, "net_receivables": 348700000, "inventory": 8900000, "other_current_assets": null, "total_current_assets": 1910400000, "net_ppe": null, "goodwill": 1455600000, "intangible_assets": 980900000, "goodwill_and_intangibles": 2436500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3131000000, "total_assets": 5041400000, "short_term_debt": 697900000, "accounts_payable": 248300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1379800000, "long_term_debt": 2154100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2643900000, "total_liabilities": 4023700000, "total_debt": 2852000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -228200000, "total_equity": 806600000, "shares_outstanding": 89854352, "operating_cash_flow": 145400000, "stock_based_compensation": 14100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -255900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21400000, "free_cash_flow": 201700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "151400000", "ebitda": "234900000", "netIncome": "116000000", "grossProfit": "286200000", "depreciation": "None", "totalRevenue": "887000000", "costOfRevenue": "600800000", "interestIncome": "13600000", "incomeBeforeTax": "124100000", "interestExpense": "27300000", "operatingIncome": "86000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-15200000", "reportedCurrency": "USD", "netInterestIncome": "-13700000", "nonInterestIncome": "None", "operatingExpenses": "200200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "600800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83500000", "sellingGeneralAndAdministrative": "136500000", "netIncomeFromContinuingOperations": "139300000" }, "balance": { "goodwill": "1455600000", "inventory": "8900000", "commonStock": "8930", "currentDebt": "None", "investments": "None", "totalAssets": "5041400000", "longTermDebt": "2154100000", "shortTermDebt": "697900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "980900000", "reportedCurrency": "USD", "retainedEarnings": "-228200000", "totalLiabilities": "4023700000", "otherCurrentAssets": "340900000", "totalCurrentAssets": "1910400000", "currentLongTermDebt": "686900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "348700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3131000000", "currentAccountsPayable": "248300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "229200000", "shortLongTermDebtTotal": "2881300000", "totalShareholderEquity": "806600000", "capitalLeaseObligations": "40300000", "otherCurrentLiabilities": "418100000", "totalCurrentLiabilities": "1379800000", "otherNonCurrentLiabilities": "399900000", "totalNonCurrentLiabilities": "2643900000", "cashAndShortTermInvestments": "1211900000", "commonStockSharesOutstanding": "89854352", "intangibleAssetsExcludingGoodwill": "980900000", "cashAndCashEquivalentsAtCarryingValue": "1211900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1300000", "operatingCashflow": "145400000", "capitalExpenditures": "56300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21400000", "cashflowFromInvestment": "-255900000", "stockBasedCompensation": "14100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-110000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83500000", "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": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "income_statement": { "revenue": 909200000, "cost_of_revenue": 641900000, "gross_profit": 267300000, "ebit": -190000000, "ebitda": -112700000, "pretax_income": -208300000, "tax_provision": -280500000, "net_income": 53800000, "net_income_to_common": 53800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1426400000, "total_current_assets": 2094600000, "total_assets": 5048900000, "short_term_debt": 8700000, "long_term_debt": 2838000000, "total_debt": 2846700000, "total_liabilities": 4001100000, "total_equity": 811800000, "shares_outstanding": 89356938, "goodwill_and_intangibles": 1996100000 }, "cash_flow": { "operating_cash_flow": 182100000, "capital_expenditure": 81400000, "free_cash_flow": 263500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264541, "ticker_id": 1592, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-190000000", "ebitda": "-112700000", "netIncome": "53800000", "grossProfit": "267300000", "depreciation": "None", "totalRevenue": "909200000", "costOfRevenue": "641900000", "interestIncome": "9700000", "incomeBeforeTax": "-208300000", "interestExpense": "18300000", "operatingIncome": "80400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-280500000", "reportedCurrency": "USD", "netInterestIncome": "-8600000", "nonInterestIncome": "None", "operatingExpenses": "186900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "641900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77300000", "sellingGeneralAndAdministrative": "127600000", "netIncomeFromContinuingOperations": "72200000" }, "balance": { "goodwill": "1324000000", "inventory": "7100000", "commonStock": "8750", "currentDebt": "None", "investments": "None", "totalAssets": "5048900000", "longTermDebt": "2838000000", "shortTermDebt": "8700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "672100000", "reportedCurrency": "USD", "retainedEarnings": "-257500000", "totalLiabilities": "4001100000", "otherCurrentAssets": "343300000", "totalCurrentAssets": "2094600000", "currentLongTermDebt": "None", "longTermInvestments": "78900000", "shortTermInvestments": "None", "currentNetReceivables": "317800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2954300000", "currentAccountsPayable": "252000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "214900000", "shortLongTermDebtTotal": "2872100000", "totalShareholderEquity": "811800000", "capitalLeaseObligations": "34100000", "otherCurrentLiabilities": "420600000", "totalCurrentLiabilities": "703400000", "otherNonCurrentLiabilities": "401600000", "totalNonCurrentLiabilities": "3297700000", "cashAndShortTermInvestments": "1426400000", "commonStockSharesOutstanding": "89356938", "intangibleAssetsExcludingGoodwill": "672100000", "cashAndCashEquivalentsAtCarryingValue": "1426400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "4100000", "operatingCashflow": "182100000", "capitalExpenditures": "81400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1051400000", "cashflowFromInvestment": "-53700000", "stockBasedCompensation": "14300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 909200000, "cost_of_revenue": 641900000, "gross_profit": 267300000, "research_and_development": null, "selling_general_admin": 127600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -190000000, "depreciation_amortisation": 77300000, "ebitda": -112700000, "interest_expense": 18300000, "interest_income": null, "other_non_operating": null, "pretax_income": -208300000, "tax_provision": -280500000, "effective_tax_rate": null, "net_income": 53800000, "net_income_continuing_ops": 72200000, "net_income_to_common": 53800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1426400000, "short_term_investments": null, "net_receivables": 317800000, "inventory": 7100000, "other_current_assets": null, "total_current_assets": 2094600000, "net_ppe": null, "goodwill": 1324000000, "intangible_assets": 672100000, "goodwill_and_intangibles": 1996100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2954300000, "total_assets": 5048900000, "short_term_debt": 8700000, "accounts_payable": 252000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 703400000, "long_term_debt": 2838000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3297700000, "total_liabilities": 4001100000, "total_debt": 2846700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -257500000, "total_equity": 811800000, "shares_outstanding": 89356938, "operating_cash_flow": 182100000, "stock_based_compensation": 14300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1051400000, "free_cash_flow": 263500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-190000000", "ebitda": "-112700000", "netIncome": "53800000", "grossProfit": "267300000", "depreciation": "None", "totalRevenue": "909200000", "costOfRevenue": "641900000", "interestIncome": "9700000", "incomeBeforeTax": "-208300000", "interestExpense": "18300000", "operatingIncome": "80400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-280500000", "reportedCurrency": "USD", "netInterestIncome": "-8600000", "nonInterestIncome": "None", "operatingExpenses": "186900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "641900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77300000", "sellingGeneralAndAdministrative": "127600000", "netIncomeFromContinuingOperations": "72200000" }, "balance": { "goodwill": "1324000000", "inventory": "7100000", "commonStock": "8750", "currentDebt": "None", "investments": "None", "totalAssets": "5048900000", "longTermDebt": "2838000000", "shortTermDebt": "8700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "672100000", "reportedCurrency": "USD", "retainedEarnings": "-257500000", "totalLiabilities": "4001100000", "otherCurrentAssets": "343300000", "totalCurrentAssets": "2094600000", "currentLongTermDebt": "None", "longTermInvestments": "78900000", "shortTermInvestments": "None", "currentNetReceivables": "317800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2954300000", "currentAccountsPayable": "252000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "214900000", "shortLongTermDebtTotal": "2872100000", "totalShareholderEquity": "811800000", "capitalLeaseObligations": "34100000", "otherCurrentLiabilities": "420600000", "totalCurrentLiabilities": "703400000", "otherNonCurrentLiabilities": "401600000", "totalNonCurrentLiabilities": "3297700000", "cashAndShortTermInvestments": "1426400000", "commonStockSharesOutstanding": "89356938", "intangibleAssetsExcludingGoodwill": "672100000", "cashAndCashEquivalentsAtCarryingValue": "1426400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "4100000", "operatingCashflow": "182100000", "capitalExpenditures": "81400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1051400000", "cashflowFromInvestment": "-53700000", "stockBasedCompensation": "14300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77300000", "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": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "income_statement": { "revenue": 827000000, "cost_of_revenue": 595200000, "gross_profit": 231800000, "ebit": 60800000, "ebitda": 130500000, "pretax_income": 52700000, "tax_provision": -1800000, "net_income": 39200000, "net_income_to_common": 39200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 205000000, "total_current_assets": 927700000, "total_assets": 3494200000, "short_term_debt": 17800000, "long_term_debt": 1754300000, "total_debt": 1772100000, "total_liabilities": 2535400000, "total_equity": 700800000, "shares_outstanding": 67254622, "goodwill_and_intangibles": 2161300000 }, "cash_flow": { "operating_cash_flow": 116100000, "capital_expenditure": 41000000, "free_cash_flow": 157100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264542, "ticker_id": 1592, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60800000", "ebitda": "130500000", "netIncome": "39200000", "grossProfit": "231800000", "depreciation": "None", "totalRevenue": "827000000", "costOfRevenue": "595200000", "interestIncome": "5000000", "incomeBeforeTax": "52700000", "interestExpense": "8100000", "operatingIncome": "59200000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1800000", "reportedCurrency": "USD", "netInterestIncome": "-3100000", "nonInterestIncome": "None", "operatingExpenses": "172600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "595200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69700000", "sellingGeneralAndAdministrative": "121700000", "netIncomeFromContinuingOperations": "54500000" }, "balance": { "goodwill": "1299900000", "inventory": "8100000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3494200000", "longTermDebt": "1754300000", "shortTermDebt": "17800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "861400000", "reportedCurrency": "USD", "retainedEarnings": "-297800000", "totalLiabilities": "2535400000", "otherCurrentAssets": "404100000", "totalCurrentAssets": "927700000", "currentLongTermDebt": "None", "longTermInvestments": "72900000", "shortTermInvestments": "None", "currentNetReceivables": "310500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2566500000", "currentAccountsPayable": "263900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1787600000", "totalShareholderEquity": "700800000", "capitalLeaseObligations": "33300000", "otherCurrentLiabilities": "386000000", "totalCurrentLiabilities": "686300000", "otherNonCurrentLiabilities": "39300000", "totalNonCurrentLiabilities": "1849100000", "cashAndShortTermInvestments": "205000000", "commonStockSharesOutstanding": "67254622", "intangibleAssetsExcludingGoodwill": "861400000", "cashAndCashEquivalentsAtCarryingValue": "205000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "2200000", "operatingCashflow": "116100000", "capitalExpenditures": "41000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71000000", "cashflowFromInvestment": "-341800000", "stockBasedCompensation": "14300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 827000000, "cost_of_revenue": 595200000, "gross_profit": 231800000, "research_and_development": null, "selling_general_admin": 121700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60800000, "depreciation_amortisation": 69700000, "ebitda": 130500000, "interest_expense": 8100000, "interest_income": null, "other_non_operating": null, "pretax_income": 52700000, "tax_provision": -1800000, "effective_tax_rate": null, "net_income": 39200000, "net_income_continuing_ops": 54500000, "net_income_to_common": 39200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 205000000, "short_term_investments": null, "net_receivables": 310500000, "inventory": 8100000, "other_current_assets": null, "total_current_assets": 927700000, "net_ppe": null, "goodwill": 1299900000, "intangible_assets": 861400000, "goodwill_and_intangibles": 2161300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2566500000, "total_assets": 3494200000, "short_term_debt": 17800000, "accounts_payable": 263900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 686300000, "long_term_debt": 1754300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1849100000, "total_liabilities": 2535400000, "total_debt": 1772100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -297800000, "total_equity": 700800000, "shares_outstanding": 67254622, "operating_cash_flow": 116100000, "stock_based_compensation": 14300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -341800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -71000000, "free_cash_flow": 157100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "60800000", "ebitda": "130500000", "netIncome": "39200000", "grossProfit": "231800000", "depreciation": "None", "totalRevenue": "827000000", "costOfRevenue": "595200000", "interestIncome": "5000000", "incomeBeforeTax": "52700000", "interestExpense": "8100000", "operatingIncome": "59200000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1800000", "reportedCurrency": "USD", "netInterestIncome": "-3100000", "nonInterestIncome": "None", "operatingExpenses": "172600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "595200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69700000", "sellingGeneralAndAdministrative": "121700000", "netIncomeFromContinuingOperations": "54500000" }, "balance": { "goodwill": "1299900000", "inventory": "8100000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3494200000", "longTermDebt": "1754300000", "shortTermDebt": "17800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "861400000", "reportedCurrency": "USD", "retainedEarnings": "-297800000", "totalLiabilities": "2535400000", "otherCurrentAssets": "404100000", "totalCurrentAssets": "927700000", "currentLongTermDebt": "None", "longTermInvestments": "72900000", "shortTermInvestments": "None", "currentNetReceivables": "310500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2566500000", "currentAccountsPayable": "263900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1787600000", "totalShareholderEquity": "700800000", "capitalLeaseObligations": "33300000", "otherCurrentLiabilities": "386000000", "totalCurrentLiabilities": "686300000", "otherNonCurrentLiabilities": "39300000", "totalNonCurrentLiabilities": "1849100000", "cashAndShortTermInvestments": "205000000", "commonStockSharesOutstanding": "67254622", "intangibleAssetsExcludingGoodwill": "861400000", "cashAndCashEquivalentsAtCarryingValue": "205000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "2200000", "operatingCashflow": "116100000", "capitalExpenditures": "41000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71000000", "cashflowFromInvestment": "-341800000", "stockBasedCompensation": "14300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69700000", "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": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "income_statement": { "revenue": 707400000, "cost_of_revenue": 519600000, "gross_profit": 187800000, "ebit": 38000000, "ebitda": 104100000, "pretax_income": 29900000, "tax_provision": 1400000, "net_income": 20600000, "net_income_to_common": 20600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 522900000, "total_current_assets": 1190800000, "total_assets": 3407800000, "short_term_debt": 7400000, "long_term_debt": 1752300000, "total_debt": 1759700000, "total_liabilities": 2512000000, "total_equity": 674500000, "shares_outstanding": 67657144, "goodwill_and_intangibles": 1906200000 }, "cash_flow": { "operating_cash_flow": 115000000, "capital_expenditure": 25700000, "free_cash_flow": 140700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264543, "ticker_id": 1592, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38000000", "ebitda": "104100000", "netIncome": "20600000", "grossProfit": "187800000", "depreciation": "None", "totalRevenue": "707400000", "costOfRevenue": "519600000", "interestIncome": "5400000", "incomeBeforeTax": "29900000", "interestExpense": "8100000", "operatingIncome": "21400000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1400000", "reportedCurrency": "USD", "netInterestIncome": "-2700000", "nonInterestIncome": "None", "operatingExpenses": "166400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "519600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66100000", "sellingGeneralAndAdministrative": "115100000", "netIncomeFromContinuingOperations": "28500000" }, "balance": { "goodwill": "1107400000", "inventory": "2700000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3407800000", "longTermDebt": "1752300000", "shortTermDebt": "7400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "798800000", "reportedCurrency": "USD", "retainedEarnings": "-326100000", "totalLiabilities": "2512000000", "otherCurrentAssets": "413000000", "totalCurrentAssets": "1190800000", "currentLongTermDebt": "None", "longTermInvestments": "73100000", "shortTermInvestments": "None", "currentNetReceivables": "252200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2217000000", "currentAccountsPayable": "224400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1776700000", "totalShareholderEquity": "674500000", "capitalLeaseObligations": "24400000", "otherCurrentLiabilities": "453800000", "totalCurrentLiabilities": "700300000", "otherNonCurrentLiabilities": "14800000", "totalNonCurrentLiabilities": "1811700000", "cashAndShortTermInvestments": "522900000", "commonStockSharesOutstanding": "67657144", "intangibleAssetsExcludingGoodwill": "798800000", "cashAndCashEquivalentsAtCarryingValue": "522900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "700000", "operatingCashflow": "115000000", "capitalExpenditures": "25700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88100000", "cashflowFromInvestment": "-39700000", "stockBasedCompensation": "22800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 707400000, "cost_of_revenue": 519600000, "gross_profit": 187800000, "research_and_development": null, "selling_general_admin": 115100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38000000, "depreciation_amortisation": 66100000, "ebitda": 104100000, "interest_expense": 8100000, "interest_income": null, "other_non_operating": null, "pretax_income": 29900000, "tax_provision": 1400000, "effective_tax_rate": null, "net_income": 20600000, "net_income_continuing_ops": 28500000, "net_income_to_common": 20600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 522900000, "short_term_investments": null, "net_receivables": 252200000, "inventory": 2700000, "other_current_assets": null, "total_current_assets": 1190800000, "net_ppe": null, "goodwill": 1107400000, "intangible_assets": 798800000, "goodwill_and_intangibles": 1906200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2217000000, "total_assets": 3407800000, "short_term_debt": 7400000, "accounts_payable": 224400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 700300000, "long_term_debt": 1752300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1811700000, "total_liabilities": 2512000000, "total_debt": 1759700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -326100000, "total_equity": 674500000, "shares_outstanding": 67657144, "operating_cash_flow": 115000000, "stock_based_compensation": 22800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88100000, "free_cash_flow": 140700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38000000", "ebitda": "104100000", "netIncome": "20600000", "grossProfit": "187800000", "depreciation": "None", "totalRevenue": "707400000", "costOfRevenue": "519600000", "interestIncome": "5400000", "incomeBeforeTax": "29900000", "interestExpense": "8100000", "operatingIncome": "21400000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1400000", "reportedCurrency": "USD", "netInterestIncome": "-2700000", "nonInterestIncome": "None", "operatingExpenses": "166400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "519600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66100000", "sellingGeneralAndAdministrative": "115100000", "netIncomeFromContinuingOperations": "28500000" }, "balance": { "goodwill": "1107400000", "inventory": "2700000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3407800000", "longTermDebt": "1752300000", "shortTermDebt": "7400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "798800000", "reportedCurrency": "USD", "retainedEarnings": "-326100000", "totalLiabilities": "2512000000", "otherCurrentAssets": "413000000", "totalCurrentAssets": "1190800000", "currentLongTermDebt": "None", "longTermInvestments": "73100000", "shortTermInvestments": "None", "currentNetReceivables": "252200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2217000000", "currentAccountsPayable": "224400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1776700000", "totalShareholderEquity": "674500000", "capitalLeaseObligations": "24400000", "otherCurrentLiabilities": "453800000", "totalCurrentLiabilities": "700300000", "otherNonCurrentLiabilities": "14800000", "totalNonCurrentLiabilities": "1811700000", "cashAndShortTermInvestments": "522900000", "commonStockSharesOutstanding": "67657144", "intangibleAssetsExcludingGoodwill": "798800000", "cashAndCashEquivalentsAtCarryingValue": "522900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "700000", "operatingCashflow": "115000000", "capitalExpenditures": "25700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88100000", "cashflowFromInvestment": "-39700000", "stockBasedCompensation": "22800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66100000", "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": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "income_statement": { "revenue": 705400000, "cost_of_revenue": 510200000, "gross_profit": 195200000, "ebit": 29800000, "ebitda": 91700000, "pretax_income": 21800000, "tax_provision": 2600000, "net_income": 13700000, "net_income_to_common": 13700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 455000000, "total_current_assets": 1153300000, "total_assets": 3387800000, "short_term_debt": 7800000, "long_term_debt": 1750200000, "total_debt": 1758000000, "total_liabilities": 2519400000, "total_equity": 653300000, "shares_outstanding": 59048350, "goodwill_and_intangibles": 1660100000 }, "cash_flow": { "operating_cash_flow": 105300000, "capital_expenditure": 32300000, "free_cash_flow": 137600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264544, "ticker_id": 1592, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29800000", "ebitda": "91700000", "netIncome": "13700000", "grossProfit": "195200000", "depreciation": "None", "totalRevenue": "705400000", "costOfRevenue": "510200000", "interestIncome": "5900000", "incomeBeforeTax": "21800000", "interestExpense": "8000000", "operatingIncome": "27400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2600000", "reportedCurrency": "USD", "netInterestIncome": "-2100000", "nonInterestIncome": "None", "operatingExpenses": "167800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "510200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61900000", "sellingGeneralAndAdministrative": "101100000", "netIncomeFromContinuingOperations": "19200000" }, "balance": { "goodwill": "1111300000", "inventory": "3400000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3387800000", "longTermDebt": "1750200000", "shortTermDebt": "7800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "548800000", "reportedCurrency": "USD", "retainedEarnings": "-346700000", "totalLiabilities": "2519400000", "otherCurrentAssets": "438100000", "totalCurrentAssets": "1153300000", "currentLongTermDebt": "None", "longTermInvestments": "62200000", "shortTermInvestments": "None", "currentNetReceivables": "256800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2234500000", "currentAccountsPayable": "204600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1776800000", "totalShareholderEquity": "653300000", "capitalLeaseObligations": "26600000", "otherCurrentLiabilities": "471400000", "totalCurrentLiabilities": "704400000", "otherNonCurrentLiabilities": "17300000", "totalNonCurrentLiabilities": "1815000000", "cashAndShortTermInvestments": "455000000", "commonStockSharesOutstanding": "59048350", "intangibleAssetsExcludingGoodwill": "548800000", "cashAndCashEquivalentsAtCarryingValue": "455000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1500000", "operatingCashflow": "105300000", "capitalExpenditures": "32300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27900000", "cashflowFromInvestment": "-150800000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 705400000, "cost_of_revenue": 510200000, "gross_profit": 195200000, "research_and_development": 1200000, "selling_general_admin": 101100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29800000, "depreciation_amortisation": 61900000, "ebitda": 91700000, "interest_expense": 8000000, "interest_income": null, "other_non_operating": null, "pretax_income": 21800000, "tax_provision": 2600000, "effective_tax_rate": null, "net_income": 13700000, "net_income_continuing_ops": 19200000, "net_income_to_common": 13700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 455000000, "short_term_investments": null, "net_receivables": 256800000, "inventory": 3400000, "other_current_assets": null, "total_current_assets": 1153300000, "net_ppe": null, "goodwill": 1111300000, "intangible_assets": 548800000, "goodwill_and_intangibles": 1660100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2234500000, "total_assets": 3387800000, "short_term_debt": 7800000, "accounts_payable": 204600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 704400000, "long_term_debt": 1750200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1815000000, "total_liabilities": 2519400000, "total_debt": 1758000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -346700000, "total_equity": 653300000, "shares_outstanding": 59048350, "operating_cash_flow": 105300000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -150800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27900000, "free_cash_flow": 137600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29800000", "ebitda": "91700000", "netIncome": "13700000", "grossProfit": "195200000", "depreciation": "None", "totalRevenue": "705400000", "costOfRevenue": "510200000", "interestIncome": "5900000", "incomeBeforeTax": "21800000", "interestExpense": "8000000", "operatingIncome": "27400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2600000", "reportedCurrency": "USD", "netInterestIncome": "-2100000", "nonInterestIncome": "None", "operatingExpenses": "167800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "510200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61900000", "sellingGeneralAndAdministrative": "101100000", "netIncomeFromContinuingOperations": "19200000" }, "balance": { "goodwill": "1111300000", "inventory": "3400000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3387800000", "longTermDebt": "1750200000", "shortTermDebt": "7800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "548800000", "reportedCurrency": "USD", "retainedEarnings": "-346700000", "totalLiabilities": "2519400000", "otherCurrentAssets": "438100000", "totalCurrentAssets": "1153300000", "currentLongTermDebt": "None", "longTermInvestments": "62200000", "shortTermInvestments": "None", "currentNetReceivables": "256800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2234500000", "currentAccountsPayable": "204600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1776800000", "totalShareholderEquity": "653300000", "capitalLeaseObligations": "26600000", "otherCurrentLiabilities": "471400000", "totalCurrentLiabilities": "704400000", "otherNonCurrentLiabilities": "17300000", "totalNonCurrentLiabilities": "1815000000", "cashAndShortTermInvestments": "455000000", "commonStockSharesOutstanding": "59048350", "intangibleAssetsExcludingGoodwill": "548800000", "cashAndCashEquivalentsAtCarryingValue": "455000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1500000", "operatingCashflow": "105300000", "capitalExpenditures": "32300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27900000", "cashflowFromInvestment": "-150800000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61900000", "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": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "income_statement": { "revenue": 675400000, "cost_of_revenue": 495100000, "gross_profit": 180300000, "ebit": 55400000, "ebitda": 110500000, "pretax_income": 47400000, "tax_provision": 900000, "net_income": 32600000, "net_income_to_common": 32600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 692300000, "total_current_assets": 1038600000, "total_assets": 2649900000, "short_term_debt": 13400000, "long_term_debt": 1748100000, "total_debt": 1761500000, "total_liabilities": 2108900000, "total_equity": 400200000, "shares_outstanding": 59432356, "goodwill_and_intangibles": 1079900000 }, "cash_flow": { "operating_cash_flow": 111700000, "capital_expenditure": 43100000, "free_cash_flow": 154800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264546, "ticker_id": 1592, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55400000", "ebitda": "110500000", "netIncome": "32600000", "grossProfit": "180300000", "depreciation": "None", "totalRevenue": "675400000", "costOfRevenue": "495100000", "interestIncome": "4200000", "incomeBeforeTax": "47400000", "interestExpense": "8000000", "operatingIncome": "44700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "900000", "reportedCurrency": "USD", "netInterestIncome": "1600000", "nonInterestIncome": "None", "operatingExpenses": "135600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "495100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55100000", "sellingGeneralAndAdministrative": "82000000", "netIncomeFromContinuingOperations": "46500000" }, "balance": { "goodwill": "755400000", "inventory": "2500000", "commonStock": "8170", "currentDebt": "None", "investments": "None", "totalAssets": "2649900000", "longTermDebt": "1748100000", "shortTermDebt": "13400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "324500000", "reportedCurrency": "USD", "retainedEarnings": "-355000000", "totalLiabilities": "2108900000", "otherCurrentAssets": "111700000", "totalCurrentAssets": "1038600000", "currentLongTermDebt": "None", "longTermInvestments": "58600000", "shortTermInvestments": "None", "currentNetReceivables": "232100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1611300000", "currentAccountsPayable": "181300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "160500000", "shortLongTermDebtTotal": "1773600000", "totalShareholderEquity": "400200000", "capitalLeaseObligations": "25500000", "otherCurrentLiabilities": "103400000", "totalCurrentLiabilities": "313000000", "otherNonCurrentLiabilities": "11600000", "totalNonCurrentLiabilities": "1795900000", "cashAndShortTermInvestments": "692300000", "commonStockSharesOutstanding": "59432356", "intangibleAssetsExcludingGoodwill": "324500000", "cashAndCashEquivalentsAtCarryingValue": "692300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "3200000", "operatingCashflow": "111700000", "capitalExpenditures": "43100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9100000", "cashflowFromInvestment": "-43100000", "stockBasedCompensation": "12400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 675400000, "cost_of_revenue": 495100000, "gross_profit": 180300000, "research_and_development": null, "selling_general_admin": 82000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55400000, "depreciation_amortisation": 55100000, "ebitda": 110500000, "interest_expense": 8000000, "interest_income": null, "other_non_operating": null, "pretax_income": 47400000, "tax_provision": 900000, "effective_tax_rate": null, "net_income": 32600000, "net_income_continuing_ops": 46500000, "net_income_to_common": 32600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 692300000, "short_term_investments": null, "net_receivables": 232100000, "inventory": 2500000, "other_current_assets": null, "total_current_assets": 1038600000, "net_ppe": null, "goodwill": 755400000, "intangible_assets": 324500000, "goodwill_and_intangibles": 1079900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1611300000, "total_assets": 2649900000, "short_term_debt": 13400000, "accounts_payable": 181300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 313000000, "long_term_debt": 1748100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1795900000, "total_liabilities": 2108900000, "total_debt": 1761500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -355000000, "total_equity": 400200000, "shares_outstanding": 59432356, "operating_cash_flow": 111700000, "stock_based_compensation": 12400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9100000, "free_cash_flow": 154800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55400000", "ebitda": "110500000", "netIncome": "32600000", "grossProfit": "180300000", "depreciation": "None", "totalRevenue": "675400000", "costOfRevenue": "495100000", "interestIncome": "4200000", "incomeBeforeTax": "47400000", "interestExpense": "8000000", "operatingIncome": "44700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "900000", "reportedCurrency": "USD", "netInterestIncome": "1600000", "nonInterestIncome": "None", "operatingExpenses": "135600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "495100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55100000", "sellingGeneralAndAdministrative": "82000000", "netIncomeFromContinuingOperations": "46500000" }, "balance": { "goodwill": "755400000", "inventory": "2500000", "commonStock": "8170", "currentDebt": "None", "investments": "None", "totalAssets": "2649900000", "longTermDebt": "1748100000", "shortTermDebt": "13400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "324500000", "reportedCurrency": "USD", "retainedEarnings": "-355000000", "totalLiabilities": "2108900000", "otherCurrentAssets": "111700000", "totalCurrentAssets": "1038600000", "currentLongTermDebt": "None", "longTermInvestments": "58600000", "shortTermInvestments": "None", "currentNetReceivables": "232100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1611300000", "currentAccountsPayable": "181300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "160500000", "shortLongTermDebtTotal": "1773600000", "totalShareholderEquity": "400200000", "capitalLeaseObligations": "25500000", "otherCurrentLiabilities": "103400000", "totalCurrentLiabilities": "313000000", "otherNonCurrentLiabilities": "11600000", "totalNonCurrentLiabilities": "1795900000", "cashAndShortTermInvestments": "692300000", "commonStockSharesOutstanding": "59432356", "intangibleAssetsExcludingGoodwill": "324500000", "cashAndCashEquivalentsAtCarryingValue": "692300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "3200000", "operatingCashflow": "111700000", "capitalExpenditures": "43100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9100000", "cashflowFromInvestment": "-43100000", "stockBasedCompensation": "12400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55100000", "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": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "income_statement": { "revenue": 637000000, "cost_of_revenue": 470100000, "gross_profit": 166900000, "ebit": 41500000, "ebitda": 91500000, "pretax_income": 33500000, "tax_provision": -3300000, "net_income": 25100000, "net_income_to_common": 25100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 649000000, "total_current_assets": 973300000, "total_assets": 2590600000, "short_term_debt": 12200000, "long_term_debt": 1746000000, "total_debt": 1758200000, "total_liabilities": 2111400000, "total_equity": 356500000, "shares_outstanding": 60235193, "goodwill_and_intangibles": 1089500000 }, "cash_flow": { "operating_cash_flow": 91900000, "capital_expenditure": 41500000, "free_cash_flow": 133400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264547, "ticker_id": 1592, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:54.004249+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41500000", "ebitda": "91500000", "netIncome": "25100000", "grossProfit": "166900000", "depreciation": "None", "totalRevenue": "637000000", "costOfRevenue": "470100000", "interestIncome": "8800000", "incomeBeforeTax": "33500000", "interestExpense": "8000000", "operatingIncome": "33900000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-3300000", "reportedCurrency": "USD", "netInterestIncome": "800000", "nonInterestIncome": "None", "operatingExpenses": "133000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "470100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50000000", "sellingGeneralAndAdministrative": "87500000", "netIncomeFromContinuingOperations": "36800000" }, "balance": { "goodwill": "757100000", "inventory": "2800000", "commonStock": "8170", "currentDebt": "None", "investments": "None", "totalAssets": "2590600000", "longTermDebt": "1746000000", "shortTermDebt": "12200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "332400000", "reportedCurrency": "USD", "retainedEarnings": "-387600000", "totalLiabilities": "2111400000", "otherCurrentAssets": "89500000", "totalCurrentAssets": "973300000", "currentLongTermDebt": "None", "longTermInvestments": "56000000", "shortTermInvestments": "2600000", "currentNetReceivables": "232000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1617300000", "currentAccountsPayable": "189300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "148500000", "shortLongTermDebtTotal": "1770600000", "totalShareholderEquity": "356500000", "capitalLeaseObligations": "24600000", "otherCurrentLiabilities": "75700000", "totalCurrentLiabilities": "300400000", "otherNonCurrentLiabilities": "20000000", "totalNonCurrentLiabilities": "1811000000", "cashAndShortTermInvestments": "649000000", "commonStockSharesOutstanding": "60235193", "intangibleAssetsExcludingGoodwill": "332400000", "cashAndCashEquivalentsAtCarryingValue": "649000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1800000", "operatingCashflow": "91900000", "capitalExpenditures": "41500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108200000", "cashflowFromInvestment": "-76600000", "stockBasedCompensation": "13100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 637000000, "cost_of_revenue": 470100000, "gross_profit": 166900000, "research_and_development": null, "selling_general_admin": 87500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41500000, "depreciation_amortisation": 50000000, "ebitda": 91500000, "interest_expense": 8000000, "interest_income": null, "other_non_operating": null, "pretax_income": 33500000, "tax_provision": -3300000, "effective_tax_rate": null, "net_income": 25100000, "net_income_continuing_ops": 36800000, "net_income_to_common": 25100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 649000000, "short_term_investments": 2600000, "net_receivables": 232000000, "inventory": 2800000, "other_current_assets": null, "total_current_assets": 973300000, "net_ppe": null, "goodwill": 757100000, "intangible_assets": 332400000, "goodwill_and_intangibles": 1089500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1617300000, "total_assets": 2590600000, "short_term_debt": 12200000, "accounts_payable": 189300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 300400000, "long_term_debt": 1746000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1811000000, "total_liabilities": 2111400000, "total_debt": 1758200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -387600000, "total_equity": 356500000, "shares_outstanding": 60235193, "operating_cash_flow": 91900000, "stock_based_compensation": 13100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -108200000, "free_cash_flow": 133400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41500000", "ebitda": "91500000", "netIncome": "25100000", "grossProfit": "166900000", "depreciation": "None", "totalRevenue": "637000000", "costOfRevenue": "470100000", "interestIncome": "8800000", "incomeBeforeTax": "33500000", "interestExpense": "8000000", "operatingIncome": "33900000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-3300000", "reportedCurrency": "USD", "netInterestIncome": "800000", "nonInterestIncome": "None", "operatingExpenses": "133000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "470100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50000000", "sellingGeneralAndAdministrative": "87500000", "netIncomeFromContinuingOperations": "36800000" }, "balance": { "goodwill": "757100000", "inventory": "2800000", "commonStock": "8170", "currentDebt": "None", "investments": "None", "totalAssets": "2590600000", "longTermDebt": "1746000000", "shortTermDebt": "12200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "332400000", "reportedCurrency": "USD", "retainedEarnings": "-387600000", "totalLiabilities": "2111400000", "otherCurrentAssets": "89500000", "totalCurrentAssets": "973300000", "currentLongTermDebt": "None", "longTermInvestments": "56000000", "shortTermInvestments": "2600000", "currentNetReceivables": "232000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1617300000", "currentAccountsPayable": "189300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "148500000", "shortLongTermDebtTotal": "1770600000", "totalShareholderEquity": "356500000", "capitalLeaseObligations": "24600000", "otherCurrentLiabilities": "75700000", "totalCurrentLiabilities": "300400000", "otherNonCurrentLiabilities": "20000000", "totalNonCurrentLiabilities": "1811000000", "cashAndShortTermInvestments": "649000000", "commonStockSharesOutstanding": "60235193", "intangibleAssetsExcludingGoodwill": "332400000", "cashAndCashEquivalentsAtCarryingValue": "649000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1800000", "operatingCashflow": "91900000", "capitalExpenditures": "41500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108200000", "cashflowFromInvestment": "-76600000", "stockBasedCompensation": "13100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }