{ "ticker": { "uuid": "334f0b87-449e-4eb8-978d-b605016fe5b1", "symbol": "CAE", "name": "CAE Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/334f0b87-449e-4eb8-978d-b605016fe5b1/", "api_url": "https://sharemaestro.com/factors/api/tickers/334f0b87-449e-4eb8-978d-b605016fe5b1/" }, "ticker_metadata": { "id": 624, "uuid": "334f0b87-449e-4eb8-978d-b605016fe5b1", "symbol": "CAE", "name": "CAE Inc.", "asset_type": "equity", "market_cap": 8303965000, "stock_exchange_id": 3, "industry": "Aerospace & Defense", "sector": "Industrials", "description": "CAE Inc. designs, manufactures and supplies simulation equipment and training solutions for the defense and security markets, commercial airlines, commercial aircraft operators, helicopter operators, aircraft manufacturers, and health education and service providers globally. The company is headquartered in Saint-Laurent, Canada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "334f0b87-449e-4eb8-978d-b605016fe5b1", "symbol": "CAE", "name": "CAE Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/334f0b87-449e-4eb8-978d-b605016fe5b1/", "api_url": "https://sharemaestro.com/factors/api/tickers/334f0b87-449e-4eb8-978d-b605016fe5b1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.11, "value": 0.32, "quality": 0.3, "momentum": 0.22, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 25.5, "market_cap": 8241600000, "pe_ratio": 26.3067, "earnings_yield": 0.038, "ebitda_to_ev": 0.106, "shareholder_yield": 0, "roe": 0.0589, "piotroski_f_score": 6, "momentum_12_1": 0.012, "volatility_252d": 0.2985 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "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": "2026-03-31", "financials_age_days": 68, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:23.018586+00:00", "batch_id": "" }, "size": { "price_close": 25.5, "market_cap": 8241600000, "market_cap_usd": 8241600000, "enterprise_value": 10228623687, "shares_outstanding": 323200000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 26.3067, "pb_ratio": 1.5496, "ptbv_ratio": 5.0976, "ps_ratio": 1.676, "pcf_ratio": 10.8348, "pfcf_ratio": 7.7819, "ev_ebitda": 9.4323, "ev_ebit": 16.3915, "ev_sales": 2.0801, "ev_fcf": 9.6581, "earnings_yield": 0.038, "fcf_yield": 0.1035, "price_to_sales": 1.676, "price_to_book": 1.5496, "price_to_cashflow": 10.8348, "ebitda_to_ev": 0.106, "sales_yield": 0.4808 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.283, "operating_margin": 0.1269, "net_margin": 0.0637, "ebitda_margin": 0.2205, "fcf_margin": 0.2154, "roe": 0.0589, "roa": 0.028, "roic": 0.0689, "roc_greenblatt": null, "asset_turnover": 0.44, "cash_conversion": 3.3805, "accruals_ratio": -0.04, "sbc_to_revenue": 0.0075, "piotroski_f_score": 6, "altman_z_score": 1.7815, "earnings_stability_5y": 0.4871, "revenue_stability_5y": 0.2332, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1245, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.0858, "net_debt_to_ebitda": 1.8323, "debt_to_assets": 0.2273, "interest_coverage": 2.9416, "current_ratio": 0.9593, "quick_ratio": 0.7667, "net_debt": 1987023687, "local_beta": -0.0002, "volatility_252d": 0.2985, "volatility_60d": 0.7079, "max_drawdown_12m": -0.3198, "risk_adjusted_momentum": 0.0403 }, "growth": { "revenue_growth_1y": 0.0445, "revenue_growth_3y_cagr": 0.071, "revenue_growth_5y_cagr": 0.1056, "eps_growth_1y": -0.227, "eps_growth_3y_cagr": 0.1212, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0782, "book_value_growth_1y": 0.0791, "revenue_growth": 0.0445, "earnings_growth": -0.227 }, "momentum": { "price_return_1m": -0.0535, "price_return_3m": -0.14, "price_return_6m": -0.068, "price_return_9m": -0.0421, "price_return_12m": -0.0421, "price_return_12m_ex1m": 0.012, "momentum_6m": -0.068, "momentum_12m": -0.0421, "momentum_12_1": 0.012, "distance_from_52w_high": -0.2511, "distance_from_52w_low": 0.101, "relative_strength": -0.142 }, "raw_ttm": { "revenue_ttm": 4917428543, "gross_profit_ttm": 1391836290, "ebit_ttm": 624021505, "ebitda_ttm": 1084423605, "net_income_ttm": 313288909, "eps_diluted_ttm": 0.9693, "operating_cash_flow_ttm": 760659906, "capital_expenditure_ttm": 298407148, "fcf_ttm": 1059067054, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 212136190, "cash_and_equivalents": 553827547, "total_current_assets": 2271053875, "total_current_liabilities": 2367402223, "net_ppe": null, "total_assets": 11176608862, "total_debt": 2540851234, "total_equity": 5318509005, "net_working_capital": -397524661, "book_value_per_share": 16.4558, "retained_earnings": 2485005357, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1616767385, "tangible_book_per_share": 5.0024 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 64, "rank_pb": 40, "rank_ptbv": 69, "rank_ps": 42, "rank_pcf": 47, "rank_ev_ebitda": 35, "rank_ev_ebit": 61, "rank_earnings_yield": 64, "rank_fcf_yield": 39, "rank_dividend_yield": 83, "rank_shareholder_yield": 83, "rank_total_yield": 84, "rank_roe": 58, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 73, "rank_fcf_margin": 43, "rank_piotroski": 34, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 81, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 64, "rank_relative_strength": 66 }, "composites": { "value_composite": 68, "quality_composite": 70, "momentum_composite": 78, "growth_composite": 85, "yield_composite": 89, "svqf_composite": 82, "vc1_composite": 30, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 89, "quality_value_composite": 0.3098, "os_score": 0.11, "value_percentile": 0.32, "quality_percentile": 0.3, "momentum_percentile": 0.22, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 66, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3728, "ticker_id": 624, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2026-03-31", "financials_age_days": 68, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:23.018586+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.5, "market_cap": 8241600000, "market_cap_usd": 8241600000, "enterprise_value": 10228623687, "shares_outstanding": 323200000, "fx_rate_to_usd": null, "pe_ratio": 26.30670848, "pb_ratio": 1.54960723, "ptbv_ratio": 5.09757933, "ps_ratio": 1.67599792, "pcf_ratio": 10.8348027, "pfcf_ratio": 7.78194352, "ev_ebitda": 9.43231376, "ev_ebit": 16.39146024, "ev_sales": 2.08007571, "ev_fcf": 9.65814549, "earnings_yield": 0.03801312, "fcf_yield": 0.10353955, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.28304149, "operating_margin": 0.12689996, "net_margin": 0.06370991, "ebitda_margin": 0.22052656, "fcf_margin": 0.2153701, "roe": 0.0589054, "roa": 0.02803077, "roic": 0.06888126, "roc_greenblatt": null, "asset_turnover": 0.43997501, "cash_conversion": 3.38048052, "accruals_ratio": -0.04002744, "sbc_to_revenue": 0.00746325, "debt_to_equity": 1.08575253, "net_debt_to_ebitda": 1.83233164, "debt_to_assets": 0.22733651, "interest_coverage": 2.94160796, "current_ratio": 0.95930208, "quick_ratio": 0.76669631, "net_debt": 1987023687, "revenue_growth_1y": 0.04450573, "revenue_growth_3y_cagr": 0.07098214, "revenue_growth_5y_cagr": 0.10563707, "eps_growth_1y": -0.22701972, "eps_growth_3y_cagr": 0.12122966, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.07816758, "book_value_growth_1y": 0.07906162, "piotroski_f_score": 6, "altman_z_score": 1.78148614, "earnings_stability_5y": 0.487116, "revenue_stability_5y": 0.233157, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05345212, "price_return_3m": -0.13996627, "price_return_6m": -0.06798246, "price_return_9m": -0.04207363, "price_return_12m": -0.04207363, "price_return_12m_ex1m": 0.01202104, "distance_from_52w_high": -0.25110132, "distance_from_52w_low": 0.10103627, "relative_strength": -0.14203721, "local_beta": -0.0002, "volatility_252d": 0.298484, "volatility_60d": 0.707876, "max_drawdown_12m": -0.31982379, "revenue_ttm": 4917428543, "gross_profit_ttm": 1391836290, "ebit_ttm": 624021505, "ebitda_ttm": 1084423605, "net_income_ttm": 313288909, "eps_diluted_ttm": 0.9693345, "operating_cash_flow_ttm": 760659906, "capital_expenditure_ttm": 298407148, "fcf_ttm": 1059067054, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 212136190, "cash_and_equivalents": 553827547, "total_current_assets": 2271053875, "total_current_liabilities": 2367402223, "net_ppe": null, "total_assets": 11176608862, "total_debt": 2540851234, "total_equity": 5318509005, "net_working_capital": -397524661, "book_value_per_share": 16.45578281, "retained_earnings": 2485005357, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1616767385, "tangible_book_per_share": 5.00237433, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 64, "rank_pb": 40, "rank_ptbv": 69, "rank_ps": 42, "rank_pcf": 47, "rank_ev_ebitda": 35, "rank_ev_ebit": 61, "rank_earnings_yield": 64, "rank_fcf_yield": 39, "rank_dividend_yield": 83, "rank_shareholder_yield": 83, "rank_total_yield": 84, "rank_roe": 58, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 73, "rank_fcf_margin": 43, "rank_piotroski": 34, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 81, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 64, "rank_relative_strength": 66, "value_composite": 68, "quality_composite": 70, "momentum_composite": 78, "growth_composite": 85, "yield_composite": 89, "svqf_composite": 82, "vc1_composite": 30, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 89, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 66, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 25.5, "os": 0.11, "value": 0.32, "quality": 0.3, "momentum": 0.22, "confidence": 1, "coverage": 1, "pe_ratio": 26.3067, "earnings_yield": 0.038, "shareholder_yield": 0, "roe": 0.0589, "momentum_12_1": 0.012, "complete_fields": { "id": 3728, "ticker_id": 624, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2026-03-31", "financials_age_days": 68, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:23.018586+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.5, "market_cap": 8241600000, "market_cap_usd": 8241600000, "enterprise_value": 10228623687, "shares_outstanding": 323200000, "fx_rate_to_usd": null, "pe_ratio": 26.30670848, "pb_ratio": 1.54960723, "ptbv_ratio": 5.09757933, "ps_ratio": 1.67599792, "pcf_ratio": 10.8348027, "pfcf_ratio": 7.78194352, "ev_ebitda": 9.43231376, "ev_ebit": 16.39146024, "ev_sales": 2.08007571, "ev_fcf": 9.65814549, "earnings_yield": 0.03801312, "fcf_yield": 0.10353955, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.28304149, "operating_margin": 0.12689996, "net_margin": 0.06370991, "ebitda_margin": 0.22052656, "fcf_margin": 0.2153701, "roe": 0.0589054, "roa": 0.02803077, "roic": 0.06888126, "roc_greenblatt": null, "asset_turnover": 0.43997501, "cash_conversion": 3.38048052, "accruals_ratio": -0.04002744, "sbc_to_revenue": 0.00746325, "debt_to_equity": 1.08575253, "net_debt_to_ebitda": 1.83233164, "debt_to_assets": 0.22733651, "interest_coverage": 2.94160796, "current_ratio": 0.95930208, "quick_ratio": 0.76669631, "net_debt": 1987023687, "revenue_growth_1y": 0.04450573, "revenue_growth_3y_cagr": 0.07098214, "revenue_growth_5y_cagr": 0.10563707, "eps_growth_1y": -0.22701972, "eps_growth_3y_cagr": 0.12122966, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.07816758, "book_value_growth_1y": 0.07906162, "piotroski_f_score": 6, "altman_z_score": 1.78148614, "earnings_stability_5y": 0.487116, "revenue_stability_5y": 0.233157, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05345212, "price_return_3m": -0.13996627, "price_return_6m": -0.06798246, "price_return_9m": -0.04207363, "price_return_12m": -0.04207363, "price_return_12m_ex1m": 0.01202104, "distance_from_52w_high": -0.25110132, "distance_from_52w_low": 0.10103627, "relative_strength": -0.14203721, "local_beta": -0.0002, "volatility_252d": 0.298484, "volatility_60d": 0.707876, "max_drawdown_12m": -0.31982379, "revenue_ttm": 4917428543, "gross_profit_ttm": 1391836290, "ebit_ttm": 624021505, "ebitda_ttm": 1084423605, "net_income_ttm": 313288909, "eps_diluted_ttm": 0.9693345, "operating_cash_flow_ttm": 760659906, "capital_expenditure_ttm": 298407148, "fcf_ttm": 1059067054, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 212136190, "cash_and_equivalents": 553827547, "total_current_assets": 2271053875, "total_current_liabilities": 2367402223, "net_ppe": null, "total_assets": 11176608862, "total_debt": 2540851234, "total_equity": 5318509005, "net_working_capital": -397524661, "book_value_per_share": 16.45578281, "retained_earnings": 2485005357, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1616767385, "tangible_book_per_share": 5.00237433, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 64, "rank_pb": 40, "rank_ptbv": 69, "rank_ps": 42, "rank_pcf": 47, "rank_ev_ebitda": 35, "rank_ev_ebit": 61, "rank_earnings_yield": 64, "rank_fcf_yield": 39, "rank_dividend_yield": 83, "rank_shareholder_yield": 83, "rank_total_yield": 84, "rank_roe": 58, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 73, "rank_fcf_margin": 43, "rank_piotroski": 34, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 81, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 64, "rank_relative_strength": 66, "value_composite": 68, "quality_composite": 70, "momentum_composite": 78, "growth_composite": 85, "yield_composite": 89, "svqf_composite": 82, "vc1_composite": 30, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 89, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 66, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "income_statement": { "revenue": 4926699075, "cost_of_revenue": 3583135902, "gross_profit": 1343563172, "ebit": 624108704, "ebitda": 1076274207, "pretax_income": 401234222, "tax_provision": 77700280, "net_income": 313909133, "net_income_to_common": 313909133, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 553827547, "total_current_assets": 2271053875, "total_assets": 11176608862, "short_term_debt": 265484313, "long_term_debt": 2288200000, "total_debt": 2553684313, "total_liabilities": 5774584587, "total_equity": 5318509005, "shares_outstanding": 322157823, "goodwill_and_intangibles": 3701741620 }, "cash_flow": { "operating_cash_flow": 873752186, "capital_expenditure": 288543751, "free_cash_flow": 1162295937, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232974, "ticker_id": 624, "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "624108704", "ebitda": "1076274207", "netIncome": "313909133", "grossProfit": "1343563172", "depreciation": "None", "totalRevenue": "4926699075", "costOfRevenue": "3583135902", "interestIncome": "12000000", "incomeBeforeTax": "401234222", "interestExpense": "231296189", "operatingIncome": "624108704", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "77700280", "reportedCurrency": "CAD", "netInterestIncome": "-212100000", "nonInterestIncome": "None", "operatingExpenses": "719454468", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "95245505", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3583135902", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "452165503", "sellingGeneralAndAdministrative": "624300000", "netIncomeFromContinuingOperations": "322700000" }, "balance": { "goodwill": "2406001717", "inventory": "455975323", "commonStock": "2388356234", "currentDebt": "None", "investments": "None", "totalAssets": "11176608862", "longTermDebt": "2288200000", "shortTermDebt": "265484313", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1295739903", "reportedCurrency": "CAD", "retainedEarnings": "2485005357", "totalLiabilities": "5774584587", "otherCurrentAssets": "87124572", "totalCurrentAssets": "2271053875", "currentLongTermDebt": "183800000", "longTermInvestments": "572700000", "shortTermInvestments": "None", "currentNetReceivables": "1174126432", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8905554985", "currentAccountsPayable": "508410480", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3255391106", "totalShareholderEquity": "5318509005", "capitalLeaseObligations": "762200000", "otherCurrentLiabilities": "503798592", "totalCurrentLiabilities": "2367402223", "otherNonCurrentLiabilities": "80000000", "totalNonCurrentLiabilities": "3407182362", "cashAndShortTermInvestments": "553827547", "commonStockSharesOutstanding": "322157823", "intangibleAssetsExcludingGoodwill": "1295739903", "cashAndCashEquivalentsAtCarryingValue": "553827547", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "313909133", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "136150943", "operatingCashflow": "873752186", "capitalExpenditures": "288543751", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-213249673", "cashflowFromInvestment": "-399930863", "stockBasedCompensation": "36700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7018089", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "452165503", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4926699075, "cost_of_revenue": 3583135902, "gross_profit": 1343563172, "research_and_development": 95245505, "selling_general_admin": 624300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 624108704, "depreciation_amortisation": 452165503, "ebitda": 1076274207, "interest_expense": 231296189, "interest_income": null, "other_non_operating": null, "pretax_income": 401234222, "tax_provision": 77700280, "effective_tax_rate": null, "net_income": 313909133, "net_income_continuing_ops": 322700000, "net_income_to_common": 313909133, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 553827547, "short_term_investments": null, "net_receivables": 1174126432, "inventory": 455975323, "other_current_assets": null, "total_current_assets": 2271053875, "net_ppe": null, "goodwill": 2406001717, "intangible_assets": 1295739903, "goodwill_and_intangibles": 3701741620, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8905554985, "total_assets": 11176608862, "short_term_debt": 265484313, "accounts_payable": 508410480, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2367402223, "long_term_debt": 2288200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3407182362, "total_liabilities": 5774584587, "total_debt": 2553684313, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2485005357, "total_equity": 5318509005, "shares_outstanding": 322157823, "operating_cash_flow": 873752186, "stock_based_compensation": 36700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 288543751, "acquisitions": null, "other_investing": null, "investing_cash_flow": -399930863, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -213249673, "free_cash_flow": 1162295937, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "624108704", "ebitda": "1076274207", "netIncome": "313909133", "grossProfit": "1343563172", "depreciation": "None", "totalRevenue": "4926699075", "costOfRevenue": "3583135902", "interestIncome": "12000000", "incomeBeforeTax": "401234222", "interestExpense": "231296189", "operatingIncome": "624108704", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "77700280", "reportedCurrency": "CAD", "netInterestIncome": "-212100000", "nonInterestIncome": "None", "operatingExpenses": "719454468", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "95245505", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3583135902", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "452165503", "sellingGeneralAndAdministrative": "624300000", "netIncomeFromContinuingOperations": "322700000" }, "balance": { "goodwill": "2406001717", "inventory": "455975323", "commonStock": "2388356234", "currentDebt": "None", "investments": "None", "totalAssets": "11176608862", "longTermDebt": "2288200000", "shortTermDebt": "265484313", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1295739903", "reportedCurrency": "CAD", "retainedEarnings": "2485005357", "totalLiabilities": "5774584587", "otherCurrentAssets": "87124572", "totalCurrentAssets": "2271053875", "currentLongTermDebt": "183800000", "longTermInvestments": "572700000", "shortTermInvestments": "None", "currentNetReceivables": "1174126432", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8905554985", "currentAccountsPayable": "508410480", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3255391106", "totalShareholderEquity": "5318509005", "capitalLeaseObligations": "762200000", "otherCurrentLiabilities": "503798592", "totalCurrentLiabilities": "2367402223", "otherNonCurrentLiabilities": "80000000", "totalNonCurrentLiabilities": "3407182362", "cashAndShortTermInvestments": "553827547", "commonStockSharesOutstanding": "322157823", "intangibleAssetsExcludingGoodwill": "1295739903", "cashAndCashEquivalentsAtCarryingValue": "553827547", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "313909133", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "136150943", "operatingCashflow": "873752186", "capitalExpenditures": "288543751", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-213249673", "cashflowFromInvestment": "-399930863", "stockBasedCompensation": "36700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7018089", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "452165503", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "income_statement": { "revenue": 4707900000, "cost_of_revenue": 3407800000, "gross_profit": 1300100000, "ebit": 707600000, "ebitda": 1122300000, "pretax_income": 513700000, "tax_provision": 98700000, "net_income": 405300000, "net_income_to_common": 405300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293700000, "total_current_assets": 2143600000, "total_assets": 11213800000, "short_term_debt": 399000000, "long_term_debt": 2400400000, "total_debt": 2799400000, "total_liabilities": 6237800000, "total_equity": 4891500000, "shares_outstanding": 319718000, "goodwill_and_intangibles": 3871000000 }, "cash_flow": { "operating_cash_flow": 896500000, "capital_expenditure": 444100000, "free_cash_flow": 1340600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232979, "ticker_id": 624, "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "707600000", "ebitda": "1122300000", "netIncome": "405300000", "grossProfit": "1300100000", "depreciation": "None", "totalRevenue": "4707900000", "costOfRevenue": "3407800000", "interestIncome": "13800000", "incomeBeforeTax": "513700000", "interestExpense": "193900000", "operatingIncome": "729200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "98700000", "reportedCurrency": "CAD", "netInterestIncome": "-215500000", "nonInterestIncome": "None", "operatingExpenses": "570900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "123200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3407800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "414700000", "sellingGeneralAndAdministrative": "565400000", "netIncomeFromContinuingOperations": "415000000" }, "balance": { "goodwill": "2439700000", "inventory": "595000000", "commonStock": "2327100000", "currentDebt": "None", "investments": "None", "totalAssets": "11213800000", "longTermDebt": "2400400000", "shortTermDebt": "399000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1431300000", "reportedCurrency": "CAD", "retainedEarnings": "2112800000", "totalLiabilities": "6237800000", "otherCurrentAssets": "101700000", "totalCurrentAssets": "2143600000", "currentLongTermDebt": "277900000", "longTermInvestments": "559100000", "shortTermInvestments": "None", "currentNetReceivables": "1153200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9070200000", "currentAccountsPayable": "701000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3777500000", "shortLongTermDebtTotal": "3470400000", "totalShareholderEquity": "4891500000", "capitalLeaseObligations": "792100000", "otherCurrentLiabilities": "566500000", "totalCurrentLiabilities": "2686500000", "otherNonCurrentLiabilities": "101300000", "totalNonCurrentLiabilities": "3551300000", "cashAndShortTermInvestments": "293700000", "commonStockSharesOutstanding": "319718000", "intangibleAssetsExcludingGoodwill": "1431300000", "cashAndCashEquivalentsAtCarryingValue": "293700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "415000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "-11000000", "operatingCashflow": "896500000", "capitalExpenditures": "444100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49800000", "cashflowFromInvestment": "-732300000", "stockBasedCompensation": "25200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "414700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4707900000, "cost_of_revenue": 3407800000, "gross_profit": 1300100000, "research_and_development": 123200000, "selling_general_admin": 565400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 707600000, "depreciation_amortisation": 414700000, "ebitda": 1122300000, "interest_expense": 193900000, "interest_income": null, "other_non_operating": null, "pretax_income": 513700000, "tax_provision": 98700000, "effective_tax_rate": null, "net_income": 405300000, "net_income_continuing_ops": 415000000, "net_income_to_common": 405300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 293700000, "short_term_investments": null, "net_receivables": 1153200000, "inventory": 595000000, "other_current_assets": null, "total_current_assets": 2143600000, "net_ppe": null, "goodwill": 2439700000, "intangible_assets": 1431300000, "goodwill_and_intangibles": 3871000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9070200000, "total_assets": 11213800000, "short_term_debt": 399000000, "accounts_payable": 701000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2686500000, "long_term_debt": 2400400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3551300000, "total_liabilities": 6237800000, "total_debt": 2799400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2112800000, "total_equity": 4891500000, "shares_outstanding": 319718000, "operating_cash_flow": 896500000, "stock_based_compensation": 25200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 444100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -732300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49800000, "free_cash_flow": 1340600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "707600000", "ebitda": "1122300000", "netIncome": "405300000", "grossProfit": "1300100000", "depreciation": "None", "totalRevenue": "4707900000", "costOfRevenue": "3407800000", "interestIncome": "13800000", "incomeBeforeTax": "513700000", "interestExpense": "193900000", "operatingIncome": "729200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "98700000", "reportedCurrency": "CAD", "netInterestIncome": "-215500000", "nonInterestIncome": "None", "operatingExpenses": "570900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "123200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3407800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "414700000", "sellingGeneralAndAdministrative": "565400000", "netIncomeFromContinuingOperations": "415000000" }, "balance": { "goodwill": "2439700000", "inventory": "595000000", "commonStock": "2327100000", "currentDebt": "None", "investments": "None", "totalAssets": "11213800000", "longTermDebt": "2400400000", "shortTermDebt": "399000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1431300000", "reportedCurrency": "CAD", "retainedEarnings": "2112800000", "totalLiabilities": "6237800000", "otherCurrentAssets": "101700000", "totalCurrentAssets": "2143600000", "currentLongTermDebt": "277900000", "longTermInvestments": "559100000", "shortTermInvestments": "None", "currentNetReceivables": "1153200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9070200000", "currentAccountsPayable": "701000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3777500000", "shortLongTermDebtTotal": "3470400000", "totalShareholderEquity": "4891500000", "capitalLeaseObligations": "792100000", "otherCurrentLiabilities": "566500000", "totalCurrentLiabilities": "2686500000", "otherNonCurrentLiabilities": "101300000", "totalNonCurrentLiabilities": "3551300000", "cashAndShortTermInvestments": "293700000", "commonStockSharesOutstanding": "319718000", "intangibleAssetsExcludingGoodwill": "1431300000", "cashAndCashEquivalentsAtCarryingValue": "293700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "415000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "-11000000", "operatingCashflow": "896500000", "capitalExpenditures": "444100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49800000", "cashflowFromInvestment": "-732300000", "stockBasedCompensation": "25200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "414700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "income_statement": { "revenue": 4282800000, "cost_of_revenue": 3128300000, "gross_profit": 1154500000, "ebit": -210200000, "ebitda": 164600000, "pretax_income": -390400000, "tax_provision": -72800000, "net_income": -304000000, "net_income_to_common": -304000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 160100000, "total_current_assets": 2006500000, "total_assets": 9834100000, "short_term_debt": 308900000, "long_term_debt": 2268700000, "total_debt": 2577600000, "total_liabilities": 5531500000, "total_equity": 4224900000, "shares_outstanding": 318191697, "goodwill_and_intangibles": 3271900000 }, "cash_flow": { "operating_cash_flow": 566900000, "capital_expenditure": 477700000, "free_cash_flow": 1044600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232984, "ticker_id": 624, "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-210200000", "ebitda": "164600000", "netIncome": "-304000000", "grossProfit": "1154500000", "depreciation": "None", "totalRevenue": "4282800000", "costOfRevenue": "3128300000", "interestIncome": "11000000", "incomeBeforeTax": "-390400000", "interestExpense": "180200000", "operatingIncome": "-185400000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-72800000", "reportedCurrency": "CAD", "netInterestIncome": "-203200000", "nonInterestIncome": "None", "operatingExpenses": "1339900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "149800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3128300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "374800000", "sellingGeneralAndAdministrative": "536800000", "netIncomeFromContinuingOperations": "-317600000" }, "balance": { "goodwill": "1971300000", "inventory": "573600000", "commonStock": "2252900000", "currentDebt": "None", "investments": "None", "totalAssets": "9834100000", "longTermDebt": "2268700000", "shortTermDebt": "308900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1300600000", "reportedCurrency": "CAD", "retainedEarnings": "1762600000", "totalLiabilities": "5531500000", "otherCurrentAssets": "75200000", "totalCurrentAssets": "2006500000", "currentLongTermDebt": "253700000", "longTermInvestments": "588800000", "shortTermInvestments": "None", "currentNetReceivables": "1197600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7827600000", "currentAccountsPayable": "561700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3061400000", "shortLongTermDebtTotal": "3074300000", "totalShareholderEquity": "4224900000", "capitalLeaseObligations": "551900000", "otherCurrentLiabilities": "545000000", "totalCurrentLiabilities": "2358400000", "otherNonCurrentLiabilities": "100600000", "totalNonCurrentLiabilities": "3173100000", "cashAndShortTermInvestments": "160100000", "commonStockSharesOutstanding": "318191697", "intangibleAssetsExcludingGoodwill": "1300600000", "cashAndCashEquivalentsAtCarryingValue": "160100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-296300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "-76300000", "operatingCashflow": "566900000", "capitalExpenditures": "477700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-395300000", "cashflowFromInvestment": "-215400000", "stockBasedCompensation": "14800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "374800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4282800000, "cost_of_revenue": 3128300000, "gross_profit": 1154500000, "research_and_development": 149800000, "selling_general_admin": 536800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -210200000, "depreciation_amortisation": 374800000, "ebitda": 164600000, "interest_expense": 180200000, "interest_income": null, "other_non_operating": null, "pretax_income": -390400000, "tax_provision": -72800000, "effective_tax_rate": null, "net_income": -304000000, "net_income_continuing_ops": -317600000, "net_income_to_common": -304000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 160100000, "short_term_investments": null, "net_receivables": 1197600000, "inventory": 573600000, "other_current_assets": null, "total_current_assets": 2006500000, "net_ppe": null, "goodwill": 1971300000, "intangible_assets": 1300600000, "goodwill_and_intangibles": 3271900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7827600000, "total_assets": 9834100000, "short_term_debt": 308900000, "accounts_payable": 561700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2358400000, "long_term_debt": 2268700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3173100000, "total_liabilities": 5531500000, "total_debt": 2577600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1762600000, "total_equity": 4224900000, "shares_outstanding": 318191697, "operating_cash_flow": 566900000, "stock_based_compensation": 14800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 477700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -215400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -395300000, "free_cash_flow": 1044600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-210200000", "ebitda": "164600000", "netIncome": "-304000000", "grossProfit": "1154500000", "depreciation": "None", "totalRevenue": "4282800000", "costOfRevenue": "3128300000", "interestIncome": "11000000", "incomeBeforeTax": "-390400000", "interestExpense": "180200000", "operatingIncome": "-185400000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-72800000", "reportedCurrency": "CAD", "netInterestIncome": "-203200000", "nonInterestIncome": "None", "operatingExpenses": "1339900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "149800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3128300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "374800000", "sellingGeneralAndAdministrative": "536800000", "netIncomeFromContinuingOperations": "-317600000" }, "balance": { "goodwill": "1971300000", "inventory": "573600000", "commonStock": "2252900000", "currentDebt": "None", "investments": "None", "totalAssets": "9834100000", "longTermDebt": "2268700000", "shortTermDebt": "308900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1300600000", "reportedCurrency": "CAD", "retainedEarnings": "1762600000", "totalLiabilities": "5531500000", "otherCurrentAssets": "75200000", "totalCurrentAssets": "2006500000", "currentLongTermDebt": "253700000", "longTermInvestments": "588800000", "shortTermInvestments": "None", "currentNetReceivables": "1197600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7827600000", "currentAccountsPayable": "561700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3061400000", "shortLongTermDebtTotal": "3074300000", "totalShareholderEquity": "4224900000", "capitalLeaseObligations": "551900000", "otherCurrentLiabilities": "545000000", "totalCurrentLiabilities": "2358400000", "otherNonCurrentLiabilities": "100600000", "totalNonCurrentLiabilities": "3173100000", "cashAndShortTermInvestments": "160100000", "commonStockSharesOutstanding": "318191697", "intangibleAssetsExcludingGoodwill": "1300600000", "cashAndCashEquivalentsAtCarryingValue": "160100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-296300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "-76300000", "operatingCashflow": "566900000", "capitalExpenditures": "477700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-395300000", "cashflowFromInvestment": "-215400000", "stockBasedCompensation": "14800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "374800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "income_statement": { "revenue": 4010600000, "cost_of_revenue": 2927100000, "gross_profit": 1083500000, "ebit": 443700000, "ebitda": 785900000, "pretax_income": 292400000, "tax_provision": 62600000, "net_income": 222700000, "net_income_to_common": 222700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217600000, "total_current_assets": 2235000000, "total_assets": 10436500000, "short_term_debt": 214600000, "long_term_debt": 3035500000, "total_debt": 3250100000, "total_liabilities": 5847600000, "total_equity": 4507700000, "shares_outstanding": 318417479, "goodwill_and_intangibles": 4050800000 }, "cash_flow": { "operating_cash_flow": 408400000, "capital_expenditure": 425300000, "free_cash_flow": 833700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232989, "ticker_id": 624, "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "443700000", "ebitda": "785900000", "netIncome": "222700000", "grossProfit": "1083500000", "depreciation": "None", "totalRevenue": "4010600000", "costOfRevenue": "2927100000", "interestIncome": "141700000", "incomeBeforeTax": "292400000", "interestExpense": "135827780", "operatingIncome": "466000000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "62600000", "reportedCurrency": "CAD", "netInterestIncome": "-177700000", "nonInterestIncome": "None", "operatingExpenses": "617500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "129000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2927100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "342200000", "sellingGeneralAndAdministrative": "504800000", "netIncomeFromContinuingOperations": "231900000" }, "balance": { "goodwill": "2663300000", "inventory": "583400000", "commonStock": "2243600000", "currentDebt": "None", "investments": "None", "totalAssets": "10436500000", "longTermDebt": "3035500000", "shortTermDebt": "214600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "1387500000", "reportedCurrency": "CAD", "retainedEarnings": "2054800000", "totalLiabilities": "5847600000", "otherCurrentAssets": "76200000", "totalCurrentAssets": "2235000000", "currentLongTermDebt": "214600000", "longTermInvestments": "530700000", "shortTermInvestments": "None", "currentNetReceivables": "1357800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8201500000", "currentAccountsPayable": "522100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2814000000", "shortLongTermDebtTotal": "3250100000", "totalShareholderEquity": "4507700000", "capitalLeaseObligations": "455900000", "otherCurrentLiabilities": "583200000", "totalCurrentLiabilities": "2246700000", "otherNonCurrentLiabilities": "317600000", "totalNonCurrentLiabilities": "3600900000", "cashAndShortTermInvestments": "217600000", "commonStockSharesOutstanding": "318417479", "intangibleAssetsExcludingGoodwill": "1387500000", "cashAndCashEquivalentsAtCarryingValue": "217600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "231900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "CAD", "changeInInventory": "-65600000", "operatingCashflow": "408400000", "capitalExpenditures": "425300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152600000", "cashflowFromInvestment": "-400700000", "stockBasedCompensation": "6100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "342200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4010600000, "cost_of_revenue": 2927100000, "gross_profit": 1083500000, "research_and_development": 129000000, "selling_general_admin": 504800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 443700000, "depreciation_amortisation": 342200000, "ebitda": 785900000, "interest_expense": 135827780, "interest_income": null, "other_non_operating": null, "pretax_income": 292400000, "tax_provision": 62600000, "effective_tax_rate": null, "net_income": 222700000, "net_income_continuing_ops": 231900000, "net_income_to_common": 222700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 217600000, "short_term_investments": null, "net_receivables": 1357800000, "inventory": 583400000, "other_current_assets": null, "total_current_assets": 2235000000, "net_ppe": null, "goodwill": 2663300000, "intangible_assets": 1387500000, "goodwill_and_intangibles": 4050800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8201500000, "total_assets": 10436500000, "short_term_debt": 214600000, "accounts_payable": 522100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2246700000, "long_term_debt": 3035500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3600900000, "total_liabilities": 5847600000, "total_debt": 3250100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2054800000, "total_equity": 4507700000, "shares_outstanding": 318417479, "operating_cash_flow": 408400000, "stock_based_compensation": 6100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 425300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -400700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -152600000, "free_cash_flow": 833700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "443700000", "ebitda": "785900000", "netIncome": "222700000", "grossProfit": "1083500000", "depreciation": "None", "totalRevenue": "4010600000", "costOfRevenue": "2927100000", "interestIncome": "141700000", "incomeBeforeTax": "292400000", "interestExpense": "135827780", "operatingIncome": "466000000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "62600000", "reportedCurrency": "CAD", "netInterestIncome": "-177700000", "nonInterestIncome": "None", "operatingExpenses": "617500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "129000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2927100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "342200000", "sellingGeneralAndAdministrative": "504800000", "netIncomeFromContinuingOperations": "231900000" }, "balance": { "goodwill": "2663300000", "inventory": "583400000", "commonStock": "2243600000", "currentDebt": "None", "investments": "None", "totalAssets": "10436500000", "longTermDebt": "3035500000", "shortTermDebt": "214600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "1387500000", "reportedCurrency": "CAD", "retainedEarnings": "2054800000", "totalLiabilities": "5847600000", "otherCurrentAssets": "76200000", "totalCurrentAssets": "2235000000", "currentLongTermDebt": "214600000", "longTermInvestments": "530700000", "shortTermInvestments": "None", "currentNetReceivables": "1357800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8201500000", "currentAccountsPayable": "522100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2814000000", "shortLongTermDebtTotal": "3250100000", "totalShareholderEquity": "4507700000", "capitalLeaseObligations": "455900000", "otherCurrentLiabilities": "583200000", "totalCurrentLiabilities": "2246700000", "otherNonCurrentLiabilities": "317600000", "totalNonCurrentLiabilities": "3600900000", "cashAndShortTermInvestments": "217600000", "commonStockSharesOutstanding": "318417479", "intangibleAssetsExcludingGoodwill": "1387500000", "cashAndCashEquivalentsAtCarryingValue": "217600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "231900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "CAD", "changeInInventory": "-65600000", "operatingCashflow": "408400000", "capitalExpenditures": "425300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152600000", "cashflowFromInvestment": "-400700000", "stockBasedCompensation": "6100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "342200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "income_statement": { "revenue": 3371300000, "cost_of_revenue": 2415800000, "gross_profit": 955500000, "ebit": 266600000, "ebitda": 577100000, "pretax_income": 153600000, "tax_provision": 3600000, "net_income": 141700000, "net_income_to_common": 141700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 346100000, "total_current_assets": 2148600000, "total_assets": 9578800000, "short_term_debt": 241800000, "long_term_debt": 2508400000, "total_debt": 2750200000, "total_liabilities": 5492200000, "total_equity": 4009700000, "shares_outstanding": 312901356, "goodwill_and_intangibles": 3796300000 }, "cash_flow": { "operating_cash_flow": 418200000, "capital_expenditure": 362800000, "free_cash_flow": 781000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232994, "ticker_id": 624, "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "266600000", "ebitda": "577100000", "netIncome": "141700000", "grossProfit": "955500000", "depreciation": "None", "totalRevenue": "3371300000", "costOfRevenue": "2415800000", "interestIncome": "9100000", "incomeBeforeTax": "153600000", "interestExpense": "110369520", "operatingIncome": "284200000", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "3600000", "reportedCurrency": "CAD", "netInterestIncome": "-130600000", "nonInterestIncome": "None", "operatingExpenses": "671300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "120800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2415800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "310500000", "sellingGeneralAndAdministrative": "494400000", "netIncomeFromContinuingOperations": "150000000" }, "balance": { "goodwill": "2464300000", "inventory": "519800000", "commonStock": "2224700000", "currentDebt": "None", "investments": "None", "totalAssets": "9578800000", "longTermDebt": "2508400000", "shortTermDebt": "241800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "1332000000", "reportedCurrency": "CAD", "retainedEarnings": "1777600000", "totalLiabilities": "5492200000", "otherCurrentAssets": "84300000", "totalCurrentAssets": "2148600000", "currentLongTermDebt": "142800000", "longTermInvestments": "454000000", "shortTermInvestments": "None", "currentNetReceivables": "1198400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7430200000", "currentAccountsPayable": "436200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2502300000", "shortLongTermDebtTotal": "3046200000", "totalShareholderEquity": "4009700000", "capitalLeaseObligations": "395000000", "otherCurrentLiabilities": "602200000", "totalCurrentLiabilities": "2091200000", "otherNonCurrentLiabilities": "156900000", "totalNonCurrentLiabilities": "3401000000", "cashAndShortTermInvestments": "346100000", "commonStockSharesOutstanding": "312901356", "intangibleAssetsExcludingGoodwill": "1332000000", "cashAndCashEquivalentsAtCarryingValue": "346100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "CAD", "changeInInventory": "107300000", "operatingCashflow": "418200000", "capitalExpenditures": "362800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1255600000", "cashflowFromInvestment": "-2237100000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "696100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "310500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3371300000, "cost_of_revenue": 2415800000, "gross_profit": 955500000, "research_and_development": 120800000, "selling_general_admin": 494400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 266600000, "depreciation_amortisation": 310500000, "ebitda": 577100000, "interest_expense": 110369520, "interest_income": null, "other_non_operating": null, "pretax_income": 153600000, "tax_provision": 3600000, "effective_tax_rate": null, "net_income": 141700000, "net_income_continuing_ops": 150000000, "net_income_to_common": 141700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 346100000, "short_term_investments": null, "net_receivables": 1198400000, "inventory": 519800000, "other_current_assets": null, "total_current_assets": 2148600000, "net_ppe": null, "goodwill": 2464300000, "intangible_assets": 1332000000, "goodwill_and_intangibles": 3796300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7430200000, "total_assets": 9578800000, "short_term_debt": 241800000, "accounts_payable": 436200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2091200000, "long_term_debt": 2508400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3401000000, "total_liabilities": 5492200000, "total_debt": 2750200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1777600000, "total_equity": 4009700000, "shares_outstanding": 312901356, "operating_cash_flow": 418200000, "stock_based_compensation": 6400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 362800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2237100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1255600000, "free_cash_flow": 781000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "266600000", "ebitda": "577100000", "netIncome": "141700000", "grossProfit": "955500000", "depreciation": "None", "totalRevenue": "3371300000", "costOfRevenue": "2415800000", "interestIncome": "9100000", "incomeBeforeTax": "153600000", "interestExpense": "110369520", "operatingIncome": "284200000", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "3600000", "reportedCurrency": "CAD", "netInterestIncome": "-130600000", "nonInterestIncome": "None", "operatingExpenses": "671300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "120800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2415800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "310500000", "sellingGeneralAndAdministrative": "494400000", "netIncomeFromContinuingOperations": "150000000" }, "balance": { "goodwill": "2464300000", "inventory": "519800000", "commonStock": "2224700000", "currentDebt": "None", "investments": "None", "totalAssets": "9578800000", "longTermDebt": "2508400000", "shortTermDebt": "241800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "1332000000", "reportedCurrency": "CAD", "retainedEarnings": "1777600000", "totalLiabilities": "5492200000", "otherCurrentAssets": "84300000", "totalCurrentAssets": "2148600000", "currentLongTermDebt": "142800000", "longTermInvestments": "454000000", "shortTermInvestments": "None", "currentNetReceivables": "1198400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7430200000", "currentAccountsPayable": "436200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2502300000", "shortLongTermDebtTotal": "3046200000", "totalShareholderEquity": "4009700000", "capitalLeaseObligations": "395000000", "otherCurrentLiabilities": "602200000", "totalCurrentLiabilities": "2091200000", "otherNonCurrentLiabilities": "156900000", "totalNonCurrentLiabilities": "3401000000", "cashAndShortTermInvestments": "346100000", "commonStockSharesOutstanding": "312901356", "intangibleAssetsExcludingGoodwill": "1332000000", "cashAndCashEquivalentsAtCarryingValue": "346100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "CAD", "changeInInventory": "107300000", "operatingCashflow": "418200000", "capitalExpenditures": "362800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1255600000", "cashflowFromInvestment": "-2237100000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "696100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "310500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-03-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "income_statement": { "revenue": 2981900000, "cost_of_revenue": 2216900000, "gross_profit": 765000000, "ebit": 31500000, "ebitda": 351000000, "pretax_income": -87200000, "tax_provision": -39700000, "net_income": -47200000, "net_income_to_common": -47200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 926100000, "total_current_assets": 3378600000, "total_assets": 8748400000, "short_term_debt": 216300000, "long_term_debt": 2135200000, "total_debt": 2351500000, "total_liabilities": 5535600000, "total_equity": 3140500000, "shares_outstanding": 272009538, "goodwill_and_intangibles": 2055800000 }, "cash_flow": { "operating_cash_flow": 366600000, "capital_expenditure": 163600000, "free_cash_flow": 530200000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232999, "ticker_id": 624, "period_end_date": "2021-03-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31500000", "ebitda": "351000000", "netIncome": "-47200000", "grossProfit": "765000000", "depreciation": "None", "totalRevenue": "2981900000", "costOfRevenue": "2216900000", "interestIncome": "108100000", "incomeBeforeTax": "-87200000", "interestExpense": "113139992", "operatingIncome": "48400000", "fiscalDateEnding": "2021-03-31", "incomeTaxExpense": "-39700000", "reportedCurrency": "CAD", "netInterestIncome": "-135600000", "nonInterestIncome": "None", "operatingExpenses": "716600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "104700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2216900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319500000", "sellingGeneralAndAdministrative": "398900000", "netIncomeFromContinuingOperations": "-47500000" }, "balance": { "goodwill": "1173200000", "inventory": "647800000", "commonStock": "1516200000", "currentDebt": "None", "investments": "None", "totalAssets": "8748400000", "longTermDebt": "2135200000", "shortTermDebt": "216300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-03-31", "intangibleAssets": "882600000", "reportedCurrency": "CAD", "retainedEarnings": "1543700000", "totalLiabilities": "5535600000", "otherCurrentAssets": "784500000", "totalCurrentAssets": "3378600000", "currentLongTermDebt": "216300000", "longTermInvestments": "422200000", "shortTermInvestments": "None", "currentNetReceivables": "1020200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5369800000", "currentAccountsPayable": "461900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2277900000", "shortLongTermDebtTotal": "2351500000", "totalShareholderEquity": "3140500000", "capitalLeaseObligations": "347200000", "otherCurrentLiabilities": "1254500000", "totalCurrentLiabilities": "2633300000", "otherNonCurrentLiabilities": "387400000", "totalNonCurrentLiabilities": "2902300000", "cashAndShortTermInvestments": "926100000", "commonStockSharesOutstanding": "272009538", "intangibleAssetsExcludingGoodwill": "882600000", "cashAndCashEquivalentsAtCarryingValue": "926100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47500000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-03-31", "reportedCurrency": "CAD", "changeInInventory": "43400000", "operatingCashflow": "366600000", "capitalExpenditures": "163600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21300000", "cashflowFromInvestment": "-343400000", "stockBasedCompensation": "9600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "820800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "319500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2981900000, "cost_of_revenue": 2216900000, "gross_profit": 765000000, "research_and_development": 104700000, "selling_general_admin": 398900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31500000, "depreciation_amortisation": 319500000, "ebitda": 351000000, "interest_expense": 113139992, "interest_income": null, "other_non_operating": null, "pretax_income": -87200000, "tax_provision": -39700000, "effective_tax_rate": null, "net_income": -47200000, "net_income_continuing_ops": -47500000, "net_income_to_common": -47200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 926100000, "short_term_investments": null, "net_receivables": 1020200000, "inventory": 647800000, "other_current_assets": null, "total_current_assets": 3378600000, "net_ppe": null, "goodwill": 1173200000, "intangible_assets": 882600000, "goodwill_and_intangibles": 2055800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5369800000, "total_assets": 8748400000, "short_term_debt": 216300000, "accounts_payable": 461900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2633300000, "long_term_debt": 2135200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2902300000, "total_liabilities": 5535600000, "total_debt": 2351500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1543700000, "total_equity": 3140500000, "shares_outstanding": 272009538, "operating_cash_flow": 366600000, "stock_based_compensation": 9600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 163600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -343400000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21300000, "free_cash_flow": 530200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31500000", "ebitda": "351000000", "netIncome": "-47200000", "grossProfit": "765000000", "depreciation": "None", "totalRevenue": "2981900000", "costOfRevenue": "2216900000", "interestIncome": "108100000", "incomeBeforeTax": "-87200000", "interestExpense": "113139992", "operatingIncome": "48400000", "fiscalDateEnding": "2021-03-31", "incomeTaxExpense": "-39700000", "reportedCurrency": "CAD", "netInterestIncome": "-135600000", "nonInterestIncome": "None", "operatingExpenses": "716600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "104700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2216900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319500000", "sellingGeneralAndAdministrative": "398900000", "netIncomeFromContinuingOperations": "-47500000" }, "balance": { "goodwill": "1173200000", "inventory": "647800000", "commonStock": "1516200000", "currentDebt": "None", "investments": "None", "totalAssets": "8748400000", "longTermDebt": "2135200000", "shortTermDebt": "216300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-03-31", "intangibleAssets": "882600000", "reportedCurrency": "CAD", "retainedEarnings": "1543700000", "totalLiabilities": "5535600000", "otherCurrentAssets": "784500000", "totalCurrentAssets": "3378600000", "currentLongTermDebt": "216300000", "longTermInvestments": "422200000", "shortTermInvestments": "None", "currentNetReceivables": "1020200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5369800000", "currentAccountsPayable": "461900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2277900000", "shortLongTermDebtTotal": "2351500000", "totalShareholderEquity": "3140500000", "capitalLeaseObligations": "347200000", "otherCurrentLiabilities": "1254500000", "totalCurrentLiabilities": "2633300000", "otherNonCurrentLiabilities": "387400000", "totalNonCurrentLiabilities": "2902300000", "cashAndShortTermInvestments": "926100000", "commonStockSharesOutstanding": "272009538", "intangibleAssetsExcludingGoodwill": "882600000", "cashAndCashEquivalentsAtCarryingValue": "926100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47500000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-03-31", "reportedCurrency": "CAD", "changeInInventory": "43400000", "operatingCashflow": "366600000", "capitalExpenditures": "163600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21300000", "cashflowFromInvestment": "-343400000", "stockBasedCompensation": "9600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "820800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "319500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-03-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "income_statement": { "revenue": 2545543963, "cost_of_revenue": 1815716443, "gross_profit": 729827519, "ebit": 362173745, "ebitda": 573225137, "pretax_income": 275898407, "tax_provision": 51849509, "net_income": 218779639, "net_income_to_common": 218779639, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 664980503, "total_current_assets": 1973232163, "total_assets": 5960304914, "short_term_debt": 146906944, "long_term_debt": 2730900000, "total_debt": 2877806944, "total_liabilities": 4148874134, "total_equity": 1749183264, "shares_outstanding": 267595484, "goodwill_and_intangibles": 1444830856 }, "cash_flow": { "operating_cash_flow": 545100000, "capital_expenditure": 384000000, "free_cash_flow": 929100000, "dividends_paid": 110900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233004, "ticker_id": 624, "period_end_date": "2020-03-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "362173745", "ebitda": "573225137", "netIncome": "218779639", "grossProfit": "729827519", "depreciation": "None", "totalRevenue": "2545543963", "costOfRevenue": "1815716443", "interestIncome": "116500000", "incomeBeforeTax": "275898407", "interestExpense": "105595953", "operatingIncome": "357326026", "fiscalDateEnding": "2020-03-31", "incomeTaxExpense": "51849509", "reportedCurrency": "CAD", "netInterestIncome": "-144400000", "nonInterestIncome": "None", "operatingExpenses": "372501492", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "68992166", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1815716443", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211051392", "sellingGeneralAndAdministrative": "437500000", "netIncomeFromContinuingOperations": "318900000" }, "balance": { "goodwill": "762496926", "inventory": "432922331", "commonStock": "477394878", "currentDebt": "None", "investments": "None", "totalAssets": "5960304914", "longTermDebt": "2730900000", "shortTermDebt": "146906944", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-03-31", "intangibleAssets": "682333930", "reportedCurrency": "CAD", "retainedEarnings": "1117153194", "totalLiabilities": "4148874134", "otherCurrentAssets": "56275687", "totalCurrentAssets": "1973232163", "currentLongTermDebt": "93500000", "longTermInvestments": "460600000", "shortTermInvestments": "None", "currentNetReceivables": "819053641", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3987072750", "currentAccountsPayable": "379175887", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2549900000", "shortLongTermDebtTotal": "2428215126", "totalShareholderEquity": "1749183264", "capitalLeaseObligations": "487800000", "otherCurrentLiabilities": "361487730", "totalCurrentLiabilities": "1448905750", "otherNonCurrentLiabilities": "171300000", "totalNonCurrentLiabilities": "2699968384", "cashAndShortTermInvestments": "664980503", "commonStockSharesOutstanding": "267595484", "intangibleAssetsExcludingGoodwill": "682333930", "cashAndCashEquivalentsAtCarryingValue": "664980503", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "318900000", "profitLoss": "None", "dividendPayout": "110900000", "fiscalDateEnding": "2020-03-31", "reportedCurrency": "CAD", "changeInInventory": "-87500000", "operatingCashflow": "545100000", "capitalExpenditures": "384000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "443400000", "cashflowFromInvestment": "-495900000", "stockBasedCompensation": "14500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2545543963, "cost_of_revenue": 1815716443, "gross_profit": 729827519, "research_and_development": 68992166, "selling_general_admin": 437500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 362173745, "depreciation_amortisation": 211051392, "ebitda": 573225137, "interest_expense": 105595953, "interest_income": null, "other_non_operating": null, "pretax_income": 275898407, "tax_provision": 51849509, "effective_tax_rate": null, "net_income": 218779639, "net_income_continuing_ops": 318900000, "net_income_to_common": 218779639, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 664980503, "short_term_investments": null, "net_receivables": 819053641, "inventory": 432922331, "other_current_assets": null, "total_current_assets": 1973232163, "net_ppe": null, "goodwill": 762496926, "intangible_assets": 682333930, "goodwill_and_intangibles": 1444830856, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3987072750, "total_assets": 5960304914, "short_term_debt": 146906944, "accounts_payable": 379175887, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1448905750, "long_term_debt": 2730900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2699968384, "total_liabilities": 4148874134, "total_debt": 2877806944, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1117153194, "total_equity": 1749183264, "shares_outstanding": 267595484, "operating_cash_flow": 545100000, "stock_based_compensation": 14500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 384000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -495900000, "dividends_paid": 110900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 443400000, "free_cash_flow": 929100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "362173745", "ebitda": "573225137", "netIncome": "218779639", "grossProfit": "729827519", "depreciation": "None", "totalRevenue": "2545543963", "costOfRevenue": "1815716443", "interestIncome": "116500000", "incomeBeforeTax": "275898407", "interestExpense": "105595953", "operatingIncome": "357326026", "fiscalDateEnding": "2020-03-31", "incomeTaxExpense": "51849509", "reportedCurrency": "CAD", "netInterestIncome": "-144400000", "nonInterestIncome": "None", "operatingExpenses": "372501492", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "68992166", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1815716443", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211051392", "sellingGeneralAndAdministrative": "437500000", "netIncomeFromContinuingOperations": "318900000" }, "balance": { "goodwill": "762496926", "inventory": "432922331", "commonStock": "477394878", "currentDebt": "None", "investments": "None", "totalAssets": "5960304914", "longTermDebt": "2730900000", "shortTermDebt": "146906944", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-03-31", "intangibleAssets": "682333930", "reportedCurrency": "CAD", "retainedEarnings": "1117153194", "totalLiabilities": "4148874134", "otherCurrentAssets": "56275687", "totalCurrentAssets": "1973232163", "currentLongTermDebt": "93500000", "longTermInvestments": "460600000", "shortTermInvestments": "None", "currentNetReceivables": "819053641", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3987072750", "currentAccountsPayable": "379175887", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2549900000", "shortLongTermDebtTotal": "2428215126", "totalShareholderEquity": "1749183264", "capitalLeaseObligations": "487800000", "otherCurrentLiabilities": "361487730", "totalCurrentLiabilities": "1448905750", "otherNonCurrentLiabilities": "171300000", "totalNonCurrentLiabilities": "2699968384", "cashAndShortTermInvestments": "664980503", "commonStockSharesOutstanding": "267595484", "intangibleAssetsExcludingGoodwill": "682333930", "cashAndCashEquivalentsAtCarryingValue": "664980503", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "318900000", "profitLoss": "None", "dividendPayout": "110900000", "fiscalDateEnding": "2020-03-31", "reportedCurrency": "CAD", "changeInInventory": "-87500000", "operatingCashflow": "545100000", "capitalExpenditures": "384000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "443400000", "cashflowFromInvestment": "-495900000", "stockBasedCompensation": "14500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-03-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "income_statement": { "revenue": 3304100000, "cost_of_revenue": 2362600000, "gross_profit": 941500000, "ebit": 470100000, "ebitda": 682600000, "pretax_income": 399700000, "tax_provision": 59600000, "net_income": 330000000, "net_income_to_common": 330000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 446100000, "total_current_assets": 2112900000, "total_assets": 7165500000, "short_term_debt": 326900000, "long_term_debt": 2064200000, "total_debt": 2391100000, "total_liabilities": 4755500000, "total_equity": 2331300000, "shares_outstanding": 267974154, "goodwill_and_intangibles": 2027900000 }, "cash_flow": { "operating_cash_flow": 530400000, "capital_expenditure": 338400000, "free_cash_flow": 868800000, "dividends_paid": 99900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233009, "ticker_id": 624, "period_end_date": "2019-03-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "470100000", "ebitda": "682600000", "netIncome": "330000000", "grossProfit": "941500000", "depreciation": "None", "totalRevenue": "3304100000", "costOfRevenue": "2362600000", "interestIncome": "58300000", "incomeBeforeTax": "399700000", "interestExpense": "68415734", "operatingIncome": "480600000", "fiscalDateEnding": "2019-03-31", "incomeTaxExpense": "59600000", "reportedCurrency": "CAD", "netInterestIncome": "-80900000", "nonInterestIncome": "None", "operatingExpenses": "524000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "101400000", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "2362600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212500000", "sellingGeneralAndAdministrative": "415200000", "netIncomeFromContinuingOperations": "340100000" }, "balance": { "goodwill": "1067700000", "inventory": "537000000", "commonStock": "649600000", "currentDebt": "None", "investments": "None", "totalAssets": "7165500000", "longTermDebt": "2064200000", "shortTermDebt": "326900000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2019-03-31", "intangibleAssets": "960200000", "reportedCurrency": "CAD", "retainedEarnings": "1457900000", "totalLiabilities": "4755500000", "otherCurrentAssets": "196600000", "totalCurrentAssets": "2112900000", "currentLongTermDebt": "201300000", "longTermInvestments": "312100000", "shortTermInvestments": "0", "currentNetReceivables": "933200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5052600000", "currentAccountsPayable": "461100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2149300000", "shortLongTermDebtTotal": "2328300000", "totalShareholderEquity": "2331300000", "capitalLeaseObligations": "62800000", "otherCurrentLiabilities": "1075800000", "totalCurrentLiabilities": "1889500000", "otherNonCurrentLiabilities": "163100000", "totalNonCurrentLiabilities": "2866000000", "cashAndShortTermInvestments": "446100000", "commonStockSharesOutstanding": "267974154", "intangibleAssetsExcludingGoodwill": "960200000", "cashAndCashEquivalentsAtCarryingValue": "446100000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "340100000", "profitLoss": "None", "dividendPayout": "99900000", "fiscalDateEnding": "2019-03-31", "reportedCurrency": "CAD", "changeInInventory": "-22200000", "operatingCashflow": "530400000", "capitalExpenditures": "338400000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "690300000", "cashflowFromInvestment": "-1379200000", "stockBasedCompensation": "9300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3304100000, "cost_of_revenue": 2362600000, "gross_profit": 941500000, "research_and_development": 101400000, "selling_general_admin": 415200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 470100000, "depreciation_amortisation": 212500000, "ebitda": 682600000, "interest_expense": 68415734, "interest_income": null, "other_non_operating": null, "pretax_income": 399700000, "tax_provision": 59600000, "effective_tax_rate": null, "net_income": 330000000, "net_income_continuing_ops": 340100000, "net_income_to_common": 330000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 446100000, "short_term_investments": 0, "net_receivables": 933200000, "inventory": 537000000, "other_current_assets": null, "total_current_assets": 2112900000, "net_ppe": null, "goodwill": 1067700000, "intangible_assets": 960200000, "goodwill_and_intangibles": 2027900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5052600000, "total_assets": 7165500000, "short_term_debt": 326900000, "accounts_payable": 461100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1889500000, "long_term_debt": 2064200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2866000000, "total_liabilities": 4755500000, "total_debt": 2391100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1457900000, "total_equity": 2331300000, "shares_outstanding": 267974154, "operating_cash_flow": 530400000, "stock_based_compensation": 9300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 338400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1379200000, "dividends_paid": 99900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 690300000, "free_cash_flow": 868800000, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "470100000", "ebitda": "682600000", "netIncome": "330000000", "grossProfit": "941500000", "depreciation": "None", "totalRevenue": "3304100000", "costOfRevenue": "2362600000", "interestIncome": "58300000", "incomeBeforeTax": "399700000", "interestExpense": "68415734", "operatingIncome": "480600000", "fiscalDateEnding": "2019-03-31", "incomeTaxExpense": "59600000", "reportedCurrency": "CAD", "netInterestIncome": "-80900000", "nonInterestIncome": "None", "operatingExpenses": "524000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "101400000", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "2362600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212500000", "sellingGeneralAndAdministrative": "415200000", "netIncomeFromContinuingOperations": "340100000" }, "balance": { "goodwill": "1067700000", "inventory": "537000000", "commonStock": "649600000", "currentDebt": "None", "investments": "None", "totalAssets": "7165500000", "longTermDebt": "2064200000", "shortTermDebt": "326900000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2019-03-31", "intangibleAssets": "960200000", "reportedCurrency": "CAD", "retainedEarnings": "1457900000", "totalLiabilities": "4755500000", "otherCurrentAssets": "196600000", "totalCurrentAssets": "2112900000", "currentLongTermDebt": "201300000", "longTermInvestments": "312100000", "shortTermInvestments": "0", "currentNetReceivables": "933200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5052600000", "currentAccountsPayable": "461100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2149300000", "shortLongTermDebtTotal": "2328300000", "totalShareholderEquity": "2331300000", "capitalLeaseObligations": "62800000", "otherCurrentLiabilities": "1075800000", "totalCurrentLiabilities": "1889500000", "otherNonCurrentLiabilities": "163100000", "totalNonCurrentLiabilities": "2866000000", "cashAndShortTermInvestments": "446100000", "commonStockSharesOutstanding": "267974154", "intangibleAssetsExcludingGoodwill": "960200000", "cashAndCashEquivalentsAtCarryingValue": "446100000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "340100000", "profitLoss": "None", "dividendPayout": "99900000", "fiscalDateEnding": "2019-03-31", "reportedCurrency": "CAD", "changeInInventory": "-22200000", "operatingCashflow": "530400000", "capitalExpenditures": "338400000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "690300000", "cashflowFromInvestment": "-1379200000", "stockBasedCompensation": "9300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217200000", "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": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "income_statement": { "revenue": 1330128543, "cost_of_revenue": 928092253, "gross_profit": 402036290, "ebit": 202321505, "ebitda": 319523605, "pretax_income": 81109066, "tax_provision": 6617056, "net_income": 73288909, "net_income_to_common": 73288909, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 553827547, "total_current_assets": 2271053875, "total_assets": 11176608862, "short_term_debt": 252651234, "long_term_debt": 2288200000, "total_debt": 2540851234, "total_liabilities": 5774584587, "total_equity": 5318509005, "shares_outstanding": 323200000, "goodwill_and_intangibles": 3701741620 }, "cash_flow": { "operating_cash_flow": 204727706, "capital_expenditure": 42810348, "free_cash_flow": 247538054, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232973, "ticker_id": 624, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "202321505", "ebitda": "319523605", "netIncome": "73288909", "grossProfit": "402036290", "depreciation": "None", "totalRevenue": "1330128543", "costOfRevenue": "928092253", "interestIncome": "None", "incomeBeforeTax": "81109066", "interestExpense": "52836190", "operatingIncome": "202321504", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6617056", "reportedCurrency": "CAD", "netInterestIncome": "-46500000", "nonInterestIncome": "None", "operatingExpenses": "199714785", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44414482", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "928092253", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117202100", "sellingGeneralAndAdministrative": "154900000", "netIncomeFromContinuingOperations": "74300000" }, "balance": { "goodwill": "2406001717", "inventory": "455975323", "commonStock": "2388356234", "currentDebt": "None", "investments": "None", "totalAssets": "11176608862", "longTermDebt": "2288200000", "shortTermDebt": "252651234", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1295739903", "reportedCurrency": "CAD", "retainedEarnings": "2485005357", "totalLiabilities": "5774584587", "otherCurrentAssets": "87124572", "totalCurrentAssets": "2271053875", "currentLongTermDebt": "183800000", "longTermInvestments": "572700000", "shortTermInvestments": "None", "currentNetReceivables": "1174126432", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8905554985", "currentAccountsPayable": "937516545", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3242558027", "totalShareholderEquity": "5318509005", "capitalLeaseObligations": "762200000", "otherCurrentLiabilities": "87525605", "totalCurrentLiabilities": "2367402223", "otherNonCurrentLiabilities": "80000000", "totalNonCurrentLiabilities": "3407182362", "cashAndShortTermInvestments": "553827547", "commonStockSharesOutstanding": "323200000", "intangibleAssetsExcludingGoodwill": "1295739903", "cashAndCashEquivalentsAtCarryingValue": "553827547", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73288909", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "51432572", "operatingCashflow": "204727706", "capitalExpenditures": "42810348", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48023786", "cashflowFromInvestment": "-69378831", "stockBasedCompensation": "5400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3108011", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117202100", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1330128543, "cost_of_revenue": 928092253, "gross_profit": 402036290, "research_and_development": 44414482, "selling_general_admin": 154900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 202321505, "depreciation_amortisation": 117202100, "ebitda": 319523605, "interest_expense": 52836190, "interest_income": null, "other_non_operating": null, "pretax_income": 81109066, "tax_provision": 6617056, "effective_tax_rate": null, "net_income": 73288909, "net_income_continuing_ops": 74300000, "net_income_to_common": 73288909, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 553827547, "short_term_investments": null, "net_receivables": 1174126432, "inventory": 455975323, "other_current_assets": null, "total_current_assets": 2271053875, "net_ppe": null, "goodwill": 2406001717, "intangible_assets": 1295739903, "goodwill_and_intangibles": 3701741620, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8905554985, "total_assets": 11176608862, "short_term_debt": 252651234, "accounts_payable": 937516545, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2367402223, "long_term_debt": 2288200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3407182362, "total_liabilities": 5774584587, "total_debt": 2540851234, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2485005357, "total_equity": 5318509005, "shares_outstanding": 323200000, "operating_cash_flow": 204727706, "stock_based_compensation": 5400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42810348, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69378831, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48023786, "free_cash_flow": 247538054, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "202321505", "ebitda": "319523605", "netIncome": "73288909", "grossProfit": "402036290", "depreciation": "None", "totalRevenue": "1330128543", "costOfRevenue": "928092253", "interestIncome": "None", "incomeBeforeTax": "81109066", "interestExpense": "52836190", "operatingIncome": "202321504", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6617056", "reportedCurrency": "CAD", "netInterestIncome": "-46500000", "nonInterestIncome": "None", "operatingExpenses": "199714785", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44414482", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "928092253", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117202100", "sellingGeneralAndAdministrative": "154900000", "netIncomeFromContinuingOperations": "74300000" }, "balance": { "goodwill": "2406001717", "inventory": "455975323", "commonStock": "2388356234", "currentDebt": "None", "investments": "None", "totalAssets": "11176608862", "longTermDebt": "2288200000", "shortTermDebt": "252651234", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1295739903", "reportedCurrency": "CAD", "retainedEarnings": "2485005357", "totalLiabilities": "5774584587", "otherCurrentAssets": "87124572", "totalCurrentAssets": "2271053875", "currentLongTermDebt": "183800000", "longTermInvestments": "572700000", "shortTermInvestments": "None", "currentNetReceivables": "1174126432", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8905554985", "currentAccountsPayable": "937516545", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3242558027", "totalShareholderEquity": "5318509005", "capitalLeaseObligations": "762200000", "otherCurrentLiabilities": "87525605", "totalCurrentLiabilities": "2367402223", "otherNonCurrentLiabilities": "80000000", "totalNonCurrentLiabilities": "3407182362", "cashAndShortTermInvestments": "553827547", "commonStockSharesOutstanding": "323200000", "intangibleAssetsExcludingGoodwill": "1295739903", "cashAndCashEquivalentsAtCarryingValue": "553827547", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73288909", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "51432572", "operatingCashflow": "204727706", "capitalExpenditures": "42810348", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48023786", "cashflowFromInvestment": "-69378831", "stockBasedCompensation": "5400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3108011", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117202100", "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": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "income_statement": { "revenue": 1252100000, "cost_of_revenue": 889900000, "gross_profit": 362200000, "ebit": 195800000, "ebitda": 311300000, "pretax_income": 141700000, "tax_provision": 29600000, "net_income": 108900000, "net_income_to_common": 108900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 463700000, "total_current_assets": 2161100000, "total_assets": 11025600000, "short_term_debt": 242900000, "long_term_debt": 3003100000, "total_debt": 3246000000, "total_liabilities": 5775600000, "total_equity": 5167700000, "shares_outstanding": 322700000, "goodwill_and_intangibles": 3704578550 }, "cash_flow": { "operating_cash_flow": 407600000, "capital_expenditure": 63400000, "free_cash_flow": 471000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232975, "ticker_id": 624, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "195800000", "ebitda": "311300000", "netIncome": "108900000", "grossProfit": "362200000", "depreciation": "None", "totalRevenue": "1252100000", "costOfRevenue": "889900000", "interestIncome": "43400000", "incomeBeforeTax": "141700000", "interestExpense": "54100000", "operatingIncome": "195800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "29600000", "reportedCurrency": "USD", "netInterestIncome": "-54100000", "nonInterestIncome": "None", "operatingExpenses": "166400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "889900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115500000", "sellingGeneralAndAdministrative": "161700000", "netIncomeFromContinuingOperations": "112100000" }, "balance": { "goodwill": "None", "inventory": "527900000", "commonStock": "2377500000", "currentDebt": "None", "investments": "None", "totalAssets": "11025600000", "longTermDebt": "3003100000", "shortTermDebt": "242900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3704578550", "reportedCurrency": "USD", "retainedEarnings": "2395400000", "totalLiabilities": "5775600000", "otherCurrentAssets": "106200000", "totalCurrentAssets": "2161100000", "currentLongTermDebt": "242900000", "longTermInvestments": "564800000", "shortTermInvestments": "None", "currentNetReceivables": "1063300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8864500000", "currentAccountsPayable": "1020600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3733200000", "shortLongTermDebtTotal": "3246000000", "totalShareholderEquity": "5167700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "37400000", "totalCurrentLiabilities": "2363300000", "otherNonCurrentLiabilities": "246500000", "totalNonCurrentLiabilities": "3412300000", "cashAndShortTermInvestments": "463700000", "commonStockSharesOutstanding": "322700000", "intangibleAssetsExcludingGoodwill": "3704578550", "cashAndCashEquivalentsAtCarryingValue": "463700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "407600000", "capitalExpenditures": "63400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76700000", "cashflowFromInvestment": "-43900000", "stockBasedCompensation": "5300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1252100000, "cost_of_revenue": 889900000, "gross_profit": 362200000, "research_and_development": 26000000, "selling_general_admin": 161700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 195800000, "depreciation_amortisation": 115500000, "ebitda": 311300000, "interest_expense": 54100000, "interest_income": null, "other_non_operating": null, "pretax_income": 141700000, "tax_provision": 29600000, "effective_tax_rate": null, "net_income": 108900000, "net_income_continuing_ops": 112100000, "net_income_to_common": 108900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 463700000, "short_term_investments": null, "net_receivables": 1063300000, "inventory": 527900000, "other_current_assets": null, "total_current_assets": 2161100000, "net_ppe": null, "goodwill": null, "intangible_assets": 3704578550, "goodwill_and_intangibles": 3704578550, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8864500000, "total_assets": 11025600000, "short_term_debt": 242900000, "accounts_payable": 1020600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2363300000, "long_term_debt": 3003100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3412300000, "total_liabilities": 5775600000, "total_debt": 3246000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2395400000, "total_equity": 5167700000, "shares_outstanding": 322700000, "operating_cash_flow": 407600000, "stock_based_compensation": 5300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76700000, "free_cash_flow": 471000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "195800000", "ebitda": "311300000", "netIncome": "108900000", "grossProfit": "362200000", "depreciation": "None", "totalRevenue": "1252100000", "costOfRevenue": "889900000", "interestIncome": "43400000", "incomeBeforeTax": "141700000", "interestExpense": "54100000", "operatingIncome": "195800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "29600000", "reportedCurrency": "USD", "netInterestIncome": "-54100000", "nonInterestIncome": "None", "operatingExpenses": "166400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "889900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115500000", "sellingGeneralAndAdministrative": "161700000", "netIncomeFromContinuingOperations": "112100000" }, "balance": { "goodwill": "None", "inventory": "527900000", "commonStock": "2377500000", "currentDebt": "None", "investments": "None", "totalAssets": "11025600000", "longTermDebt": "3003100000", "shortTermDebt": "242900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3704578550", "reportedCurrency": "USD", "retainedEarnings": "2395400000", "totalLiabilities": "5775600000", "otherCurrentAssets": "106200000", "totalCurrentAssets": "2161100000", "currentLongTermDebt": "242900000", "longTermInvestments": "564800000", "shortTermInvestments": "None", "currentNetReceivables": "1063300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8864500000", "currentAccountsPayable": "1020600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3733200000", "shortLongTermDebtTotal": "3246000000", "totalShareholderEquity": "5167700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "37400000", "totalCurrentLiabilities": "2363300000", "otherNonCurrentLiabilities": "246500000", "totalNonCurrentLiabilities": "3412300000", "cashAndShortTermInvestments": "463700000", "commonStockSharesOutstanding": "322700000", "intangibleAssetsExcludingGoodwill": "3704578550", "cashAndCashEquivalentsAtCarryingValue": "463700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "407600000", "capitalExpenditures": "63400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76700000", "cashflowFromInvestment": "-43900000", "stockBasedCompensation": "5300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115500000", "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": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "income_statement": { "revenue": 1236600000, "cost_of_revenue": 917300000, "gross_profit": 319300000, "ebit": 98400000, "ebitda": 212400000, "pretax_income": 98400000, "tax_provision": 22300000, "net_income": 73900000, "net_income_to_common": 73900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 178700000, "total_current_assets": 2040700000, "total_assets": 11088600000, "short_term_debt": 291400000, "long_term_debt": 3073800000, "total_debt": 3365200000, "total_liabilities": 5928600000, "total_equity": 5078700000, "shares_outstanding": 321304347, "goodwill_and_intangibles": 3771700000 }, "cash_flow": { "operating_cash_flow": 163632200, "capital_expenditure": 62896800, "free_cash_flow": 226529000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232976, "ticker_id": 624, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98400000", "ebitda": "212400000", "netIncome": "73900000", "grossProfit": "319300000", "depreciation": "None", "totalRevenue": "1236600000", "costOfRevenue": "917300000", "interestIncome": "45700000", "incomeBeforeTax": "98400000", "interestExpense": "56900000", "operatingIncome": "155300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "22300000", "reportedCurrency": "CAD", "netInterestIncome": "-56900000", "nonInterestIncome": "None", "operatingExpenses": "164000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "917300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114000000", "sellingGeneralAndAdministrative": "148300000", "netIncomeFromContinuingOperations": "76100000" }, "balance": { "goodwill": "None", "inventory": "586900000", "commonStock": "2347100000", "currentDebt": "None", "investments": "None", "totalAssets": "11088600000", "longTermDebt": "3073800000", "shortTermDebt": "291400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3771700000", "reportedCurrency": "CAD", "retainedEarnings": "2281800000", "totalLiabilities": "5928600000", "otherCurrentAssets": "167700000", "totalCurrentAssets": "2040700000", "currentLongTermDebt": "291400000", "longTermInvestments": "576200000", "shortTermInvestments": "None", "currentNetReceivables": "1107400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9047900000", "currentAccountsPayable": "1050000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3825800000", "shortLongTermDebtTotal": "3365200000", "totalShareholderEquity": "5078700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1103800000", "totalCurrentLiabilities": "2445200000", "otherNonCurrentLiabilities": "233800000", "totalNonCurrentLiabilities": "3483400000", "cashAndShortTermInvestments": "178700000", "commonStockSharesOutstanding": "321304347", "intangibleAssetsExcludingGoodwill": "3771700000", "cashAndCashEquivalentsAtCarryingValue": "178700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53060200", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "21970800", "operatingCashflow": "163632200", "capitalExpenditures": "62896800", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76467000", "cashflowFromInvestment": "-84795800", "stockBasedCompensation": "6500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1651400", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81852000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1236600000, "cost_of_revenue": 917300000, "gross_profit": 319300000, "research_and_development": 37000000, "selling_general_admin": 148300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98400000, "depreciation_amortisation": 114000000, "ebitda": 212400000, "interest_expense": 56900000, "interest_income": null, "other_non_operating": null, "pretax_income": 98400000, "tax_provision": 22300000, "effective_tax_rate": null, "net_income": 73900000, "net_income_continuing_ops": 76100000, "net_income_to_common": 73900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 178700000, "short_term_investments": null, "net_receivables": 1107400000, "inventory": 586900000, "other_current_assets": null, "total_current_assets": 2040700000, "net_ppe": null, "goodwill": null, "intangible_assets": 3771700000, "goodwill_and_intangibles": 3771700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9047900000, "total_assets": 11088600000, "short_term_debt": 291400000, "accounts_payable": 1050000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2445200000, "long_term_debt": 3073800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3483400000, "total_liabilities": 5928600000, "total_debt": 3365200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2281800000, "total_equity": 5078700000, "shares_outstanding": 321304347, "operating_cash_flow": 163632200, "stock_based_compensation": 6500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62896800, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84795800, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76467000, "free_cash_flow": 226529000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "98400000", "ebitda": "212400000", "netIncome": "73900000", "grossProfit": "319300000", "depreciation": "None", "totalRevenue": "1236600000", "costOfRevenue": "917300000", "interestIncome": "45700000", "incomeBeforeTax": "98400000", "interestExpense": "56900000", "operatingIncome": "155300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "22300000", "reportedCurrency": "CAD", "netInterestIncome": "-56900000", "nonInterestIncome": "None", "operatingExpenses": "164000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "917300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114000000", "sellingGeneralAndAdministrative": "148300000", "netIncomeFromContinuingOperations": "76100000" }, "balance": { "goodwill": "None", "inventory": "586900000", "commonStock": "2347100000", "currentDebt": "None", "investments": "None", "totalAssets": "11088600000", "longTermDebt": "3073800000", "shortTermDebt": "291400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3771700000", "reportedCurrency": "CAD", "retainedEarnings": "2281800000", "totalLiabilities": "5928600000", "otherCurrentAssets": "167700000", "totalCurrentAssets": "2040700000", "currentLongTermDebt": "291400000", "longTermInvestments": "576200000", "shortTermInvestments": "None", "currentNetReceivables": "1107400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9047900000", "currentAccountsPayable": "1050000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3825800000", "shortLongTermDebtTotal": "3365200000", "totalShareholderEquity": "5078700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1103800000", "totalCurrentLiabilities": "2445200000", "otherNonCurrentLiabilities": "233800000", "totalNonCurrentLiabilities": "3483400000", "cashAndShortTermInvestments": "178700000", "commonStockSharesOutstanding": "321304347", "intangibleAssetsExcludingGoodwill": "3771700000", "cashAndCashEquivalentsAtCarryingValue": "178700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53060200", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "21970800", "operatingCashflow": "163632200", "capitalExpenditures": "62896800", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76467000", "cashflowFromInvestment": "-84795800", "stockBasedCompensation": "6500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1651400", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81852000", "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": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "income_statement": { "revenue": 1098600000, "cost_of_revenue": 790300000, "gross_profit": 308300000, "ebit": 127500000, "ebitda": 241200000, "pretax_income": 79200000, "tax_provision": 19000000, "net_income": 57200000, "net_income_to_common": 57200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171200000, "total_current_assets": 1996400000, "total_assets": 10878700000, "short_term_debt": 250200000, "long_term_debt": 3157100000, "total_debt": 3407300000, "total_liabilities": 5887600000, "total_equity": 4907800000, "shares_outstanding": 321119216, "goodwill_and_intangibles": 3730000000 }, "cash_flow": { "operating_cash_flow": -15300000, "capital_expenditure": 129300000, "free_cash_flow": 114000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232977, "ticker_id": 624, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "127500000", "ebitda": "241200000", "netIncome": "57200000", "grossProfit": "308300000", "depreciation": "None", "totalRevenue": "1098600000", "costOfRevenue": "790300000", "interestIncome": "3300000", "incomeBeforeTax": "79200000", "interestExpense": "48300000", "operatingIncome": "133800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "19000000", "reportedCurrency": "CAD", "netInterestIncome": "-54600000", "nonInterestIncome": "None", "operatingExpenses": "174500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "790300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113700000", "sellingGeneralAndAdministrative": "159400000", "netIncomeFromContinuingOperations": "60200000" }, "balance": { "goodwill": "None", "inventory": "616400000", "commonStock": "2339300000", "currentDebt": "None", "investments": "None", "totalAssets": "10878700000", "longTermDebt": "3157100000", "shortTermDebt": "250200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3730000000", "reportedCurrency": "CAD", "retainedEarnings": "2189600000", "totalLiabilities": "5887600000", "otherCurrentAssets": "116800000", "totalCurrentAssets": "1996400000", "currentLongTermDebt": "250200000", "longTermInvestments": "564400000", "shortTermInvestments": "None", "currentNetReceivables": "1092000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8882300000", "currentAccountsPayable": "965900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3733900000", "shortLongTermDebtTotal": "3407300000", "totalShareholderEquity": "4907800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "49900000", "totalCurrentLiabilities": "2306500000", "otherNonCurrentLiabilities": "254200000", "totalNonCurrentLiabilities": "3581100000", "cashAndShortTermInvestments": "171200000", "commonStockSharesOutstanding": "321119216", "intangibleAssetsExcludingGoodwill": "3730000000", "cashAndCashEquivalentsAtCarryingValue": "171200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-15300000", "capitalExpenditures": "129300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18400000", "cashflowFromInvestment": "-120600000", "stockBasedCompensation": "19500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1098600000, "cost_of_revenue": 790300000, "gross_profit": 308300000, "research_and_development": 36700000, "selling_general_admin": 159400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127500000, "depreciation_amortisation": 113700000, "ebitda": 241200000, "interest_expense": 48300000, "interest_income": null, "other_non_operating": null, "pretax_income": 79200000, "tax_provision": 19000000, "effective_tax_rate": null, "net_income": 57200000, "net_income_continuing_ops": 60200000, "net_income_to_common": 57200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 171200000, "short_term_investments": null, "net_receivables": 1092000000, "inventory": 616400000, "other_current_assets": null, "total_current_assets": 1996400000, "net_ppe": null, "goodwill": null, "intangible_assets": 3730000000, "goodwill_and_intangibles": 3730000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8882300000, "total_assets": 10878700000, "short_term_debt": 250200000, "accounts_payable": 965900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2306500000, "long_term_debt": 3157100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3581100000, "total_liabilities": 5887600000, "total_debt": 3407300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2189600000, "total_equity": 4907800000, "shares_outstanding": 321119216, "operating_cash_flow": -15300000, "stock_based_compensation": 19500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 129300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -120600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18400000, "free_cash_flow": 114000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "127500000", "ebitda": "241200000", "netIncome": "57200000", "grossProfit": "308300000", "depreciation": "None", "totalRevenue": "1098600000", "costOfRevenue": "790300000", "interestIncome": "3300000", "incomeBeforeTax": "79200000", "interestExpense": "48300000", "operatingIncome": "133800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "19000000", "reportedCurrency": "CAD", "netInterestIncome": "-54600000", "nonInterestIncome": "None", "operatingExpenses": "174500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "790300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113700000", "sellingGeneralAndAdministrative": "159400000", "netIncomeFromContinuingOperations": "60200000" }, "balance": { "goodwill": "None", "inventory": "616400000", "commonStock": "2339300000", "currentDebt": "None", "investments": "None", "totalAssets": "10878700000", "longTermDebt": "3157100000", "shortTermDebt": "250200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3730000000", "reportedCurrency": "CAD", "retainedEarnings": "2189600000", "totalLiabilities": "5887600000", "otherCurrentAssets": "116800000", "totalCurrentAssets": "1996400000", "currentLongTermDebt": "250200000", "longTermInvestments": "564400000", "shortTermInvestments": "None", "currentNetReceivables": "1092000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8882300000", "currentAccountsPayable": "965900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3733900000", "shortLongTermDebtTotal": "3407300000", "totalShareholderEquity": "4907800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "49900000", "totalCurrentLiabilities": "2306500000", "otherNonCurrentLiabilities": "254200000", "totalNonCurrentLiabilities": "3581100000", "cashAndShortTermInvestments": "171200000", "commonStockSharesOutstanding": "321119216", "intangibleAssetsExcludingGoodwill": "3730000000", "cashAndCashEquivalentsAtCarryingValue": "171200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-15300000", "capitalExpenditures": "129300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18400000", "cashflowFromInvestment": "-120600000", "stockBasedCompensation": "19500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113700000", "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": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "income_statement": { "revenue": 1275400000, "cost_of_revenue": 884700000, "gross_profit": 390700000, "ebit": 235000000, "ebitda": 345500000, "pretax_income": 183400000, "tax_provision": 45200000, "net_income": 135900000, "net_income_to_common": 135900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293700000, "total_current_assets": 2143600000, "total_assets": 11213800000, "short_term_debt": 399000000, "long_term_debt": 2400400000, "total_debt": 2799400000, "total_liabilities": 6237800000, "total_equity": 4891500000, "shares_outstanding": 321100000, "goodwill_and_intangibles": 3871000000 }, "cash_flow": { "operating_cash_flow": 224224868, "capital_expenditure": 75737560, "free_cash_flow": 299962428, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232978, "ticker_id": 624, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "235000000", "ebitda": "345500000", "netIncome": "135900000", "grossProfit": "390700000", "depreciation": "None", "totalRevenue": "1275400000", "costOfRevenue": "884700000", "interestIncome": "3400000", "incomeBeforeTax": "183400000", "interestExpense": "51600000", "operatingIncome": "239900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "45200000", "reportedCurrency": "CAD", "netInterestIncome": "-56500000", "nonInterestIncome": "None", "operatingExpenses": "150800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "884700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110500000", "sellingGeneralAndAdministrative": "164100000", "netIncomeFromContinuingOperations": "138200000" }, "balance": { "goodwill": "2439700000", "inventory": "595000000", "commonStock": "2327100000", "currentDebt": "None", "investments": "None", "totalAssets": "11213800000", "longTermDebt": "2400400000", "shortTermDebt": "399000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1431300000", "reportedCurrency": "CAD", "retainedEarnings": "2112800000", "totalLiabilities": "6237800000", "otherCurrentAssets": "101700000", "totalCurrentAssets": "2143600000", "currentLongTermDebt": "277900000", "longTermInvestments": "559100000", "shortTermInvestments": "None", "currentNetReceivables": "1153200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9070200000", "currentAccountsPayable": "701000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3777500000", "shortLongTermDebtTotal": "3470400000", "totalShareholderEquity": "4891500000", "capitalLeaseObligations": "792100000", "otherCurrentLiabilities": "566500000", "totalCurrentLiabilities": "2686500000", "otherNonCurrentLiabilities": "101300000", "totalNonCurrentLiabilities": "3551300000", "cashAndShortTermInvestments": "293700000", "commonStockSharesOutstanding": "321100000", "intangibleAssetsExcludingGoodwill": "1431300000", "cashAndCashEquivalentsAtCarryingValue": "293700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94428756", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "-9449824", "operatingCashflow": "224224868", "capitalExpenditures": "75737560", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-145638464", "cashflowFromInvestment": "-89356424", "stockBasedCompensation": "1800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "45800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76779820", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1275400000, "cost_of_revenue": 884700000, "gross_profit": 390700000, "research_and_development": 21400000, "selling_general_admin": 164100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 235000000, "depreciation_amortisation": 110500000, "ebitda": 345500000, "interest_expense": 51600000, "interest_income": null, "other_non_operating": null, "pretax_income": 183400000, "tax_provision": 45200000, "effective_tax_rate": null, "net_income": 135900000, "net_income_continuing_ops": 138200000, "net_income_to_common": 135900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 293700000, "short_term_investments": null, "net_receivables": 1153200000, "inventory": 595000000, "other_current_assets": null, "total_current_assets": 2143600000, "net_ppe": null, "goodwill": 2439700000, "intangible_assets": 1431300000, "goodwill_and_intangibles": 3871000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9070200000, "total_assets": 11213800000, "short_term_debt": 399000000, "accounts_payable": 701000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2686500000, "long_term_debt": 2400400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3551300000, "total_liabilities": 6237800000, "total_debt": 2799400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2112800000, "total_equity": 4891500000, "shares_outstanding": 321100000, "operating_cash_flow": 224224868, "stock_based_compensation": 1800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75737560, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89356424, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -145638464, "free_cash_flow": 299962428, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "235000000", "ebitda": "345500000", "netIncome": "135900000", "grossProfit": "390700000", "depreciation": "None", "totalRevenue": "1275400000", "costOfRevenue": "884700000", "interestIncome": "3400000", "incomeBeforeTax": "183400000", "interestExpense": "51600000", "operatingIncome": "239900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "45200000", "reportedCurrency": "CAD", "netInterestIncome": "-56500000", "nonInterestIncome": "None", "operatingExpenses": "150800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "884700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110500000", "sellingGeneralAndAdministrative": "164100000", "netIncomeFromContinuingOperations": "138200000" }, "balance": { "goodwill": "2439700000", "inventory": "595000000", "commonStock": "2327100000", "currentDebt": "None", "investments": "None", "totalAssets": "11213800000", "longTermDebt": "2400400000", "shortTermDebt": "399000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1431300000", "reportedCurrency": "CAD", "retainedEarnings": "2112800000", "totalLiabilities": "6237800000", "otherCurrentAssets": "101700000", "totalCurrentAssets": "2143600000", "currentLongTermDebt": "277900000", "longTermInvestments": "559100000", "shortTermInvestments": "None", "currentNetReceivables": "1153200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9070200000", "currentAccountsPayable": "701000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3777500000", "shortLongTermDebtTotal": "3470400000", "totalShareholderEquity": "4891500000", "capitalLeaseObligations": "792100000", "otherCurrentLiabilities": "566500000", "totalCurrentLiabilities": "2686500000", "otherNonCurrentLiabilities": "101300000", "totalNonCurrentLiabilities": "3551300000", "cashAndShortTermInvestments": "293700000", "commonStockSharesOutstanding": "321100000", "intangibleAssetsExcludingGoodwill": "1431300000", "cashAndCashEquivalentsAtCarryingValue": "293700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94428756", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "-9449824", "operatingCashflow": "224224868", "capitalExpenditures": "75737560", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-145638464", "cashflowFromInvestment": "-89356424", "stockBasedCompensation": "1800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "45800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76779820", "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": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "income_statement": { "revenue": 1223400000, "cost_of_revenue": 883800000, "gross_profit": 339600000, "ebit": 256600000, "ebitda": 362900000, "pretax_income": 206000000, "tax_provision": 34800000, "net_income": 168600000, "net_income_to_common": 168600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 302500000, "total_current_assets": 2158100000, "total_assets": 11083400000, "short_term_debt": 340300000, "long_term_debt": 3315100000, "total_debt": 3655400000, "total_liabilities": 6324500000, "total_equity": 4673500000, "shares_outstanding": 319815460, "goodwill_and_intangibles": 3868100000 }, "cash_flow": { "operating_cash_flow": 424600000, "capital_expenditure": 114900000, "free_cash_flow": 539500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232980, "ticker_id": 624, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "256600000", "ebitda": "362900000", "netIncome": "168600000", "grossProfit": "339600000", "depreciation": "None", "totalRevenue": "1223400000", "costOfRevenue": "883800000", "interestIncome": "3500000", "incomeBeforeTax": "206000000", "interestExpense": "42805840", "operatingIncome": "262600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "34800000", "reportedCurrency": "CAD", "netInterestIncome": "-56600000", "nonInterestIncome": "None", "operatingExpenses": "77000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "883800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106300000", "sellingGeneralAndAdministrative": "140200000", "netIncomeFromContinuingOperations": "171200000" }, "balance": { "goodwill": "None", "inventory": "581800000", "commonStock": "2306800000", "currentDebt": "None", "investments": "None", "totalAssets": "11083400000", "longTermDebt": "3315100000", "shortTermDebt": "340300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3868100000", "reportedCurrency": "CAD", "retainedEarnings": "1972800000", "totalLiabilities": "6324500000", "otherCurrentAssets": "109300000", "totalCurrentAssets": "2158100000", "currentLongTermDebt": "340300000", "longTermInvestments": "524300000", "shortTermInvestments": "None", "currentNetReceivables": "1164500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8925300000", "currentAccountsPayable": "1071700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3674100000", "shortLongTermDebtTotal": "3655400000", "totalShareholderEquity": "4673500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "75400000", "totalCurrentLiabilities": "2522000000", "otherNonCurrentLiabilities": "280500000", "totalNonCurrentLiabilities": "3802500000", "cashAndShortTermInvestments": "302500000", "commonStockSharesOutstanding": "319815460", "intangibleAssetsExcludingGoodwill": "3868100000", "cashAndCashEquivalentsAtCarryingValue": "302500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "171200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "424600000", "capitalExpenditures": "114900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "114800000", "cashflowFromInvestment": "-419900000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "28900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1223400000, "cost_of_revenue": 883800000, "gross_profit": 339600000, "research_and_development": 28700000, "selling_general_admin": 140200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 256600000, "depreciation_amortisation": 106300000, "ebitda": 362900000, "interest_expense": 42805840, "interest_income": null, "other_non_operating": null, "pretax_income": 206000000, "tax_provision": 34800000, "effective_tax_rate": null, "net_income": 168600000, "net_income_continuing_ops": 171200000, "net_income_to_common": 168600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 302500000, "short_term_investments": null, "net_receivables": 1164500000, "inventory": 581800000, "other_current_assets": null, "total_current_assets": 2158100000, "net_ppe": null, "goodwill": null, "intangible_assets": 3868100000, "goodwill_and_intangibles": 3868100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8925300000, "total_assets": 11083400000, "short_term_debt": 340300000, "accounts_payable": 1071700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2522000000, "long_term_debt": 3315100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3802500000, "total_liabilities": 6324500000, "total_debt": 3655400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1972800000, "total_equity": 4673500000, "shares_outstanding": 319815460, "operating_cash_flow": 424600000, "stock_based_compensation": 2800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 114900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -419900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 114800000, "free_cash_flow": 539500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "256600000", "ebitda": "362900000", "netIncome": "168600000", "grossProfit": "339600000", "depreciation": "None", "totalRevenue": "1223400000", "costOfRevenue": "883800000", "interestIncome": "3500000", "incomeBeforeTax": "206000000", "interestExpense": "42805840", "operatingIncome": "262600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "34800000", "reportedCurrency": "CAD", "netInterestIncome": "-56600000", "nonInterestIncome": "None", "operatingExpenses": "77000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "883800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106300000", "sellingGeneralAndAdministrative": "140200000", "netIncomeFromContinuingOperations": "171200000" }, "balance": { "goodwill": "None", "inventory": "581800000", "commonStock": "2306800000", "currentDebt": "None", "investments": "None", "totalAssets": "11083400000", "longTermDebt": "3315100000", "shortTermDebt": "340300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3868100000", "reportedCurrency": "CAD", "retainedEarnings": "1972800000", "totalLiabilities": "6324500000", "otherCurrentAssets": "109300000", "totalCurrentAssets": "2158100000", "currentLongTermDebt": "340300000", "longTermInvestments": "524300000", "shortTermInvestments": "None", "currentNetReceivables": "1164500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8925300000", "currentAccountsPayable": "1071700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3674100000", "shortLongTermDebtTotal": "3655400000", "totalShareholderEquity": "4673500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "75400000", "totalCurrentLiabilities": "2522000000", "otherNonCurrentLiabilities": "280500000", "totalNonCurrentLiabilities": "3802500000", "cashAndShortTermInvestments": "302500000", "commonStockSharesOutstanding": "319815460", "intangibleAssetsExcludingGoodwill": "3868100000", "cashAndCashEquivalentsAtCarryingValue": "302500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "171200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "424600000", "capitalExpenditures": "114900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "114800000", "cashflowFromInvestment": "-419900000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "28900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106300000", "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": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "income_statement": { "revenue": 1136600000, "cost_of_revenue": 845500000, "gross_profit": 291100000, "ebit": 118100000, "ebitda": 218200000, "pretax_income": 65200000, "tax_provision": 10400000, "net_income": 52500000, "net_income_to_common": 52500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179700000, "total_current_assets": 2113600000, "total_assets": 10126800000, "short_term_debt": 487000000, "long_term_debt": 2757600000, "total_debt": 3244600000, "total_liabilities": 5662600000, "total_equity": 4382200000, "shares_outstanding": 319061322, "goodwill_and_intangibles": 3279000000 }, "cash_flow": { "operating_cash_flow": 162100000, "capital_expenditure": 81400000, "free_cash_flow": 243500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232981, "ticker_id": 624, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "118100000", "ebitda": "218200000", "netIncome": "52500000", "grossProfit": "291100000", "depreciation": "None", "totalRevenue": "1136600000", "costOfRevenue": "845500000", "interestIncome": "44100000", "incomeBeforeTax": "65200000", "interestExpense": "52900000", "operatingIncome": "118100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10400000", "reportedCurrency": "CAD", "netInterestIncome": "-52900000", "nonInterestIncome": "None", "operatingExpenses": "173000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "845500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100100000", "sellingGeneralAndAdministrative": "127600000", "netIncomeFromContinuingOperations": "54800000" }, "balance": { "goodwill": "None", "inventory": "633800000", "commonStock": "2275300000", "currentDebt": "None", "investments": "None", "totalAssets": "10126800000", "longTermDebt": "2757600000", "shortTermDebt": "487000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3279000000", "reportedCurrency": "CAD", "retainedEarnings": "1808400000", "totalLiabilities": "5662600000", "otherCurrentAssets": "95600000", "totalCurrentAssets": "2113600000", "currentLongTermDebt": "487000000", "longTermInvestments": "622200000", "shortTermInvestments": "None", "currentNetReceivables": "1204500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8013200000", "currentAccountsPayable": "955300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3252700000", "shortLongTermDebtTotal": "3244600000", "totalShareholderEquity": "4382200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "63200000", "totalCurrentLiabilities": "2513000000", "otherNonCurrentLiabilities": "222400000", "totalNonCurrentLiabilities": "3149600000", "cashAndShortTermInvestments": "179700000", "commonStockSharesOutstanding": "319061322", "intangibleAssetsExcludingGoodwill": "3279000000", "cashAndCashEquivalentsAtCarryingValue": "179700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "162100000", "capitalExpenditures": "81400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55700000", "cashflowFromInvestment": "-75200000", "stockBasedCompensation": "4300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1136600000, "cost_of_revenue": 845500000, "gross_profit": 291100000, "research_and_development": 37200000, "selling_general_admin": 127600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118100000, "depreciation_amortisation": 100100000, "ebitda": 218200000, "interest_expense": 52900000, "interest_income": null, "other_non_operating": null, "pretax_income": 65200000, "tax_provision": 10400000, "effective_tax_rate": null, "net_income": 52500000, "net_income_continuing_ops": 54800000, "net_income_to_common": 52500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 179700000, "short_term_investments": null, "net_receivables": 1204500000, "inventory": 633800000, "other_current_assets": null, "total_current_assets": 2113600000, "net_ppe": null, "goodwill": null, "intangible_assets": 3279000000, "goodwill_and_intangibles": 3279000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8013200000, "total_assets": 10126800000, "short_term_debt": 487000000, "accounts_payable": 955300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2513000000, "long_term_debt": 2757600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3149600000, "total_liabilities": 5662600000, "total_debt": 3244600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1808400000, "total_equity": 4382200000, "shares_outstanding": 319061322, "operating_cash_flow": 162100000, "stock_based_compensation": 4300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55700000, "free_cash_flow": 243500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "118100000", "ebitda": "218200000", "netIncome": "52500000", "grossProfit": "291100000", "depreciation": "None", "totalRevenue": "1136600000", "costOfRevenue": "845500000", "interestIncome": "44100000", "incomeBeforeTax": "65200000", "interestExpense": "52900000", "operatingIncome": "118100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10400000", "reportedCurrency": "CAD", "netInterestIncome": "-52900000", "nonInterestIncome": "None", "operatingExpenses": "173000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "845500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100100000", "sellingGeneralAndAdministrative": "127600000", "netIncomeFromContinuingOperations": "54800000" }, "balance": { "goodwill": "None", "inventory": "633800000", "commonStock": "2275300000", "currentDebt": "None", "investments": "None", "totalAssets": "10126800000", "longTermDebt": "2757600000", "shortTermDebt": "487000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3279000000", "reportedCurrency": "CAD", "retainedEarnings": "1808400000", "totalLiabilities": "5662600000", "otherCurrentAssets": "95600000", "totalCurrentAssets": "2113600000", "currentLongTermDebt": "487000000", "longTermInvestments": "622200000", "shortTermInvestments": "None", "currentNetReceivables": "1204500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8013200000", "currentAccountsPayable": "955300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3252700000", "shortLongTermDebtTotal": "3244600000", "totalShareholderEquity": "4382200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "63200000", "totalCurrentLiabilities": "2513000000", "otherNonCurrentLiabilities": "222400000", "totalNonCurrentLiabilities": "3149600000", "cashAndShortTermInvestments": "179700000", "commonStockSharesOutstanding": "319061322", "intangibleAssetsExcludingGoodwill": "3279000000", "cashAndCashEquivalentsAtCarryingValue": "179700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "162100000", "capitalExpenditures": "81400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55700000", "cashflowFromInvestment": "-75200000", "stockBasedCompensation": "4300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100100000", "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": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "income_statement": { "revenue": 1072500000, "cost_of_revenue": 793800000, "gross_profit": 278700000, "ebit": 103200000, "ebitda": 201000000, "pretax_income": 59100000, "tax_provision": 8300000, "net_income": 48300000, "net_income_to_common": 48300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143200000, "total_current_assets": 2054900000, "total_assets": 10056900000, "short_term_debt": 312100000, "long_term_debt": 2960800000, "total_debt": 3272900000, "total_liabilities": 5648200000, "total_equity": 4328000000, "shares_outstanding": 318800000, "goodwill_and_intangibles": 3294100000 }, "cash_flow": { "operating_cash_flow": -1753680, "capital_expenditure": 67662820, "free_cash_flow": 65909140, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232982, "ticker_id": 624, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "103200000", "ebitda": "201000000", "netIncome": "48300000", "grossProfit": "278700000", "depreciation": "None", "totalRevenue": "1072500000", "costOfRevenue": "793800000", "interestIncome": "3400000", "incomeBeforeTax": "59100000", "interestExpense": "44100000", "operatingIncome": "108600000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "8300000", "reportedCurrency": "CAD", "netInterestIncome": "-49500000", "nonInterestIncome": "None", "operatingExpenses": "170100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "793800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97800000", "sellingGeneralAndAdministrative": "133500000", "netIncomeFromContinuingOperations": "50800000" }, "balance": { "goodwill": "None", "inventory": "634800000", "commonStock": "2274800000", "currentDebt": "None", "investments": "None", "totalAssets": "10056900000", "longTermDebt": "2960800000", "shortTermDebt": "312100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3294100000", "reportedCurrency": "CAD", "retainedEarnings": "1804200000", "totalLiabilities": "5648200000", "otherCurrentAssets": "151200000", "totalCurrentAssets": "2054900000", "currentLongTermDebt": "312100000", "longTermInvestments": "606900000", "shortTermInvestments": "None", "currentNetReceivables": "1125700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8002000000", "currentAccountsPayable": "944600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3272900000", "totalShareholderEquity": "4328000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1054100000", "totalCurrentLiabilities": "2310800000", "otherNonCurrentLiabilities": "224300000", "totalNonCurrentLiabilities": "3337400000", "cashAndShortTermInvestments": "143200000", "commonStockSharesOutstanding": "318800000", "intangibleAssetsExcludingGoodwill": "3294100000", "cashAndCashEquivalentsAtCarryingValue": "143200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35292810", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "-48445410", "operatingCashflow": "-1753680", "capitalExpenditures": "67662820", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73581490", "cashflowFromInvestment": "-87026370", "stockBasedCompensation": "16300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8549190", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71462460", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1072500000, "cost_of_revenue": 793800000, "gross_profit": 278700000, "research_and_development": 35900000, "selling_general_admin": 133500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103200000, "depreciation_amortisation": 97800000, "ebitda": 201000000, "interest_expense": 44100000, "interest_income": null, "other_non_operating": null, "pretax_income": 59100000, "tax_provision": 8300000, "effective_tax_rate": null, "net_income": 48300000, "net_income_continuing_ops": 50800000, "net_income_to_common": 48300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 143200000, "short_term_investments": null, "net_receivables": 1125700000, "inventory": 634800000, "other_current_assets": null, "total_current_assets": 2054900000, "net_ppe": null, "goodwill": null, "intangible_assets": 3294100000, "goodwill_and_intangibles": 3294100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8002000000, "total_assets": 10056900000, "short_term_debt": 312100000, "accounts_payable": 944600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2310800000, "long_term_debt": 2960800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3337400000, "total_liabilities": 5648200000, "total_debt": 3272900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1804200000, "total_equity": 4328000000, "shares_outstanding": 318800000, "operating_cash_flow": -1753680, "stock_based_compensation": 16300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67662820, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87026370, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 73581490, "free_cash_flow": 65909140, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "103200000", "ebitda": "201000000", "netIncome": "48300000", "grossProfit": "278700000", "depreciation": "None", "totalRevenue": "1072500000", "costOfRevenue": "793800000", "interestIncome": "3400000", "incomeBeforeTax": "59100000", "interestExpense": "44100000", "operatingIncome": "108600000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "8300000", "reportedCurrency": "CAD", "netInterestIncome": "-49500000", "nonInterestIncome": "None", "operatingExpenses": "170100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "793800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97800000", "sellingGeneralAndAdministrative": "133500000", "netIncomeFromContinuingOperations": "50800000" }, "balance": { "goodwill": "None", "inventory": "634800000", "commonStock": "2274800000", "currentDebt": "None", "investments": "None", "totalAssets": "10056900000", "longTermDebt": "2960800000", "shortTermDebt": "312100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3294100000", "reportedCurrency": "CAD", "retainedEarnings": "1804200000", "totalLiabilities": "5648200000", "otherCurrentAssets": "151200000", "totalCurrentAssets": "2054900000", "currentLongTermDebt": "312100000", "longTermInvestments": "606900000", "shortTermInvestments": "None", "currentNetReceivables": "1125700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8002000000", "currentAccountsPayable": "944600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3272900000", "totalShareholderEquity": "4328000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1054100000", "totalCurrentLiabilities": "2310800000", "otherNonCurrentLiabilities": "224300000", "totalNonCurrentLiabilities": "3337400000", "cashAndShortTermInvestments": "143200000", "commonStockSharesOutstanding": "318800000", "intangibleAssetsExcludingGoodwill": "3294100000", "cashAndCashEquivalentsAtCarryingValue": "143200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35292810", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "-48445410", "operatingCashflow": "-1753680", "capitalExpenditures": "67662820", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73581490", "cashflowFromInvestment": "-87026370", "stockBasedCompensation": "16300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8549190", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71462460", "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": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "income_statement": { "revenue": 1126300000, "cost_of_revenue": 844800000, "gross_profit": 281500000, "ebit": 103300000, "ebitda": 140500000, "pretax_income": -585400000, "tax_provision": -80600000, "net_income": -484200000, "net_income_to_common": -484200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 160100000, "total_current_assets": 2006500000, "total_assets": 9834100000, "short_term_debt": 308900000, "long_term_debt": 2268700000, "total_debt": 2577600000, "total_liabilities": 5531500000, "total_equity": 4224900000, "shares_outstanding": 318300000, "goodwill_and_intangibles": 3271900000 }, "cash_flow": { "operating_cash_flow": 163880400, "capital_expenditure": 67692940, "free_cash_flow": 231573340, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232983, "ticker_id": 624, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "103300000", "ebitda": "140500000", "netIncome": "-484200000", "grossProfit": "281500000", "depreciation": "None", "totalRevenue": "1126300000", "costOfRevenue": "844800000", "interestIncome": "None", "incomeBeforeTax": "-585400000", "interestExpense": "41929760", "operatingIncome": "-533000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-80600000", "reportedCurrency": "CAD", "netInterestIncome": "-50600000", "nonInterestIncome": "None", "operatingExpenses": "814500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "85400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "844800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37200000", "sellingGeneralAndAdministrative": "139900000", "netIncomeFromContinuingOperations": "-504800000" }, "balance": { "goodwill": "1971300000", "inventory": "573600000", "commonStock": "2252900000", "currentDebt": "None", "investments": "None", "totalAssets": "9834100000", "longTermDebt": "2268700000", "shortTermDebt": "308900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1300600000", "reportedCurrency": "CAD", "retainedEarnings": "1762600000", "totalLiabilities": "5531500000", "otherCurrentAssets": "75200000", "totalCurrentAssets": "2006500000", "currentLongTermDebt": "253700000", "longTermInvestments": "588800000", "shortTermInvestments": "None", "currentNetReceivables": "1197600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7827600000", "currentAccountsPayable": "561700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3074300000", "totalShareholderEquity": "4224900000", "capitalLeaseObligations": "551900000", "otherCurrentLiabilities": "545000000", "totalCurrentLiabilities": "2358400000", "otherNonCurrentLiabilities": "100600000", "totalNonCurrentLiabilities": "3173100000", "cashAndShortTermInvestments": "160100000", "commonStockSharesOutstanding": "318300000", "intangibleAssetsExcludingGoodwill": "1300600000", "cashAndCashEquivalentsAtCarryingValue": "160100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-372569540", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "11958840", "operatingCashflow": "163880400", "capitalExpenditures": "67692940", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-238512420", "cashflowFromInvestment": "99952280", "stockBasedCompensation": "-3800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71014840", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1126300000, "cost_of_revenue": 844800000, "gross_profit": 281500000, "research_and_development": 85400000, "selling_general_admin": 139900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103300000, "depreciation_amortisation": 37200000, "ebitda": 140500000, "interest_expense": 41929760, "interest_income": null, "other_non_operating": null, "pretax_income": -585400000, "tax_provision": -80600000, "effective_tax_rate": null, "net_income": -484200000, "net_income_continuing_ops": -504800000, "net_income_to_common": -484200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 160100000, "short_term_investments": null, "net_receivables": 1197600000, "inventory": 573600000, "other_current_assets": null, "total_current_assets": 2006500000, "net_ppe": null, "goodwill": 1971300000, "intangible_assets": 1300600000, "goodwill_and_intangibles": 3271900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7827600000, "total_assets": 9834100000, "short_term_debt": 308900000, "accounts_payable": 561700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2358400000, "long_term_debt": 2268700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3173100000, "total_liabilities": 5531500000, "total_debt": 2577600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1762600000, "total_equity": 4224900000, "shares_outstanding": 318300000, "operating_cash_flow": 163880400, "stock_based_compensation": -3800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67692940, "acquisitions": null, "other_investing": null, "investing_cash_flow": 99952280, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -238512420, "free_cash_flow": 231573340, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "103300000", "ebitda": "140500000", "netIncome": "-484200000", "grossProfit": "281500000", "depreciation": "None", "totalRevenue": "1126300000", "costOfRevenue": "844800000", "interestIncome": "None", "incomeBeforeTax": "-585400000", "interestExpense": "41929760", "operatingIncome": "-533000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-80600000", "reportedCurrency": "CAD", "netInterestIncome": "-50600000", "nonInterestIncome": "None", "operatingExpenses": "814500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "85400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "844800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37200000", "sellingGeneralAndAdministrative": "139900000", "netIncomeFromContinuingOperations": "-504800000" }, "balance": { "goodwill": "1971300000", "inventory": "573600000", "commonStock": "2252900000", "currentDebt": "None", "investments": "None", "totalAssets": "9834100000", "longTermDebt": "2268700000", "shortTermDebt": "308900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1300600000", "reportedCurrency": "CAD", "retainedEarnings": "1762600000", "totalLiabilities": "5531500000", "otherCurrentAssets": "75200000", "totalCurrentAssets": "2006500000", "currentLongTermDebt": "253700000", "longTermInvestments": "588800000", "shortTermInvestments": "None", "currentNetReceivables": "1197600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7827600000", "currentAccountsPayable": "561700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3074300000", "totalShareholderEquity": "4224900000", "capitalLeaseObligations": "551900000", "otherCurrentLiabilities": "545000000", "totalCurrentLiabilities": "2358400000", "otherNonCurrentLiabilities": "100600000", "totalNonCurrentLiabilities": "3173100000", "cashAndShortTermInvestments": "160100000", "commonStockSharesOutstanding": "318300000", "intangibleAssetsExcludingGoodwill": "1300600000", "cashAndCashEquivalentsAtCarryingValue": "160100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-372569540", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "11958840", "operatingCashflow": "163880400", "capitalExpenditures": "67692940", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-238512420", "cashflowFromInvestment": "99952280", "stockBasedCompensation": "-3800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71014840", "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": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "income_statement": { "revenue": 1094500000, "cost_of_revenue": 791900000, "gross_profit": 302600000, "ebit": 123100000, "ebitda": 218300000, "pretax_income": 69200000, "tax_provision": 8199999, "net_income": 56500000, "net_income_to_common": 56500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124500000, "total_current_assets": 2410500000, "total_assets": 10471600000, "short_term_debt": 592800000, "long_term_debt": 2617100000, "total_debt": 3209900000, "total_liabilities": 5743300000, "total_equity": 4648800000, "shares_outstanding": 319083243, "goodwill_and_intangibles": 3830300000 }, "cash_flow": { "operating_cash_flow": 220800000, "capital_expenditure": 119100000, "free_cash_flow": 339900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232985, "ticker_id": 624, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "123100000", "ebitda": "218300000", "netIncome": "56500000", "grossProfit": "302600000", "depreciation": "None", "totalRevenue": "1094500000", "costOfRevenue": "791900000", "interestIncome": "None", "incomeBeforeTax": "69200000", "interestExpense": "52400000", "operatingIncome": "121600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8199999", "reportedCurrency": "CAD", "netInterestIncome": "-52400000", "nonInterestIncome": "None", "operatingExpenses": "181000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "791900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95200000", "sellingGeneralAndAdministrative": "140900000", "netIncomeFromContinuingOperations": "61000000" }, "balance": { "goodwill": "None", "inventory": "601000000", "commonStock": "2252600000", "currentDebt": "None", "investments": "None", "totalAssets": "10471600000", "longTermDebt": "2617100000", "shortTermDebt": "592800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3830300000", "reportedCurrency": "CAD", "retainedEarnings": "2218500000", "totalLiabilities": "5743300000", "otherCurrentAssets": "477400000", "totalCurrentAssets": "2410500000", "currentLongTermDebt": "592800000", "longTermInvestments": "556400000", "shortTermInvestments": "None", "currentNetReceivables": "1207600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8061100000", "currentAccountsPayable": "999500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3209900000", "totalShareholderEquity": "4648800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1077200000", "totalCurrentLiabilities": "2669500000", "otherNonCurrentLiabilities": "260700000", "totalNonCurrentLiabilities": "3073800000", "cashAndShortTermInvestments": "124500000", "commonStockSharesOutstanding": "319083243", "intangibleAssetsExcludingGoodwill": "3830300000", "cashAndCashEquivalentsAtCarryingValue": "124500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "-10300000", "operatingCashflow": "220800000", "capitalExpenditures": "119100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-138900000", "cashflowFromInvestment": "-126600000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1094500000, "cost_of_revenue": 791900000, "gross_profit": 302600000, "research_and_development": 38100000, "selling_general_admin": 140900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 123100000, "depreciation_amortisation": 95200000, "ebitda": 218300000, "interest_expense": 52400000, "interest_income": null, "other_non_operating": null, "pretax_income": 69200000, "tax_provision": 8199999, "effective_tax_rate": null, "net_income": 56500000, "net_income_continuing_ops": 61000000, "net_income_to_common": 56500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 124500000, "short_term_investments": null, "net_receivables": 1207600000, "inventory": 601000000, "other_current_assets": null, "total_current_assets": 2410500000, "net_ppe": null, "goodwill": null, "intangible_assets": 3830300000, "goodwill_and_intangibles": 3830300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8061100000, "total_assets": 10471600000, "short_term_debt": 592800000, "accounts_payable": 999500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2669500000, "long_term_debt": 2617100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3073800000, "total_liabilities": 5743300000, "total_debt": 3209900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2218500000, "total_equity": 4648800000, "shares_outstanding": 319083243, "operating_cash_flow": 220800000, "stock_based_compensation": 3500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -126600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -138900000, "free_cash_flow": 339900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "123100000", "ebitda": "218300000", "netIncome": "56500000", "grossProfit": "302600000", "depreciation": "None", "totalRevenue": "1094500000", "costOfRevenue": "791900000", "interestIncome": "None", "incomeBeforeTax": "69200000", "interestExpense": "52400000", "operatingIncome": "121600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8199999", "reportedCurrency": "CAD", "netInterestIncome": "-52400000", "nonInterestIncome": "None", "operatingExpenses": "181000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "791900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95200000", "sellingGeneralAndAdministrative": "140900000", "netIncomeFromContinuingOperations": "61000000" }, "balance": { "goodwill": "None", "inventory": "601000000", "commonStock": "2252600000", "currentDebt": "None", "investments": "None", "totalAssets": "10471600000", "longTermDebt": "2617100000", "shortTermDebt": "592800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3830300000", "reportedCurrency": "CAD", "retainedEarnings": "2218500000", "totalLiabilities": "5743300000", "otherCurrentAssets": "477400000", "totalCurrentAssets": "2410500000", "currentLongTermDebt": "592800000", "longTermInvestments": "556400000", "shortTermInvestments": "None", "currentNetReceivables": "1207600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8061100000", "currentAccountsPayable": "999500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3209900000", "totalShareholderEquity": "4648800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1077200000", "totalCurrentLiabilities": "2669500000", "otherNonCurrentLiabilities": "260700000", "totalNonCurrentLiabilities": "3073800000", "cashAndShortTermInvestments": "124500000", "commonStockSharesOutstanding": "319083243", "intangibleAssetsExcludingGoodwill": "3830300000", "cashAndCashEquivalentsAtCarryingValue": "124500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "-10300000", "operatingCashflow": "220800000", "capitalExpenditures": "119100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-138900000", "cashflowFromInvestment": "-126600000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95200000", "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": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "income_statement": { "revenue": 1050000000, "cost_of_revenue": 765300000, "gross_profit": 284700000, "ebit": 97700000, "ebitda": 188900000, "pretax_income": 50600000, "tax_provision": -8300000, "net_income": 58400000, "net_income_to_common": 58400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181500000, "total_current_assets": 2280900000, "total_assets": 10565300000, "short_term_debt": 424700000, "long_term_debt": 2941300000, "total_debt": 3366000000, "total_liabilities": 5849400000, "total_equity": 4632900000, "shares_outstanding": 319165594, "goodwill_and_intangibles": 4046700000 }, "cash_flow": { "operating_cash_flow": 180200000, "capital_expenditure": 94400000, "free_cash_flow": 274600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232986, "ticker_id": 624, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97700000", "ebitda": "188900000", "netIncome": "58400000", "grossProfit": "284700000", "depreciation": "None", "totalRevenue": "1050000000", "costOfRevenue": "765300000", "interestIncome": "None", "incomeBeforeTax": "50600000", "interestExpense": "47100000", "operatingIncome": "97700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-8300000", "reportedCurrency": "CAD", "netInterestIncome": "-48000000", "nonInterestIncome": "None", "operatingExpenses": "187000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "765300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91200000", "sellingGeneralAndAdministrative": "132300000", "netIncomeFromContinuingOperations": "61100000" }, "balance": { "goodwill": "None", "inventory": "655800000", "commonStock": "2251800000", "currentDebt": "None", "investments": "None", "totalAssets": "10565300000", "longTermDebt": "2941300000", "shortTermDebt": "424700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4046700000", "reportedCurrency": "CAD", "retainedEarnings": "2187300000", "totalLiabilities": "5849400000", "otherCurrentAssets": "136000000", "totalCurrentAssets": "2280900000", "currentLongTermDebt": "424700000", "longTermInvestments": "554700000", "shortTermInvestments": "None", "currentNetReceivables": "1307600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8284400000", "currentAccountsPayable": "997500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2888600000", "shortLongTermDebtTotal": "3366000000", "totalShareholderEquity": "4632900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1002100000", "totalCurrentLiabilities": "2424300000", "otherNonCurrentLiabilities": "287300000", "totalNonCurrentLiabilities": "3425100000", "cashAndShortTermInvestments": "181500000", "commonStockSharesOutstanding": "319165594", "intangibleAssetsExcludingGoodwill": "4046700000", "cashAndCashEquivalentsAtCarryingValue": "181500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "-17500000", "operatingCashflow": "180200000", "capitalExpenditures": "94400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54700000", "cashflowFromInvestment": "-97900000", "stockBasedCompensation": "14200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1050000000, "cost_of_revenue": 765300000, "gross_profit": 284700000, "research_and_development": 33300000, "selling_general_admin": 132300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97700000, "depreciation_amortisation": 91200000, "ebitda": 188900000, "interest_expense": 47100000, "interest_income": null, "other_non_operating": null, "pretax_income": 50600000, "tax_provision": -8300000, "effective_tax_rate": null, "net_income": 58400000, "net_income_continuing_ops": 61100000, "net_income_to_common": 58400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 181500000, "short_term_investments": null, "net_receivables": 1307600000, "inventory": 655800000, "other_current_assets": null, "total_current_assets": 2280900000, "net_ppe": null, "goodwill": null, "intangible_assets": 4046700000, "goodwill_and_intangibles": 4046700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8284400000, "total_assets": 10565300000, "short_term_debt": 424700000, "accounts_payable": 997500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2424300000, "long_term_debt": 2941300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3425100000, "total_liabilities": 5849400000, "total_debt": 3366000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2187300000, "total_equity": 4632900000, "shares_outstanding": 319165594, "operating_cash_flow": 180200000, "stock_based_compensation": 14200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54700000, "free_cash_flow": 274600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "97700000", "ebitda": "188900000", "netIncome": "58400000", "grossProfit": "284700000", "depreciation": "None", "totalRevenue": "1050000000", "costOfRevenue": "765300000", "interestIncome": "None", "incomeBeforeTax": "50600000", "interestExpense": "47100000", "operatingIncome": "97700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-8300000", "reportedCurrency": "CAD", "netInterestIncome": "-48000000", "nonInterestIncome": "None", "operatingExpenses": "187000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "765300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91200000", "sellingGeneralAndAdministrative": "132300000", "netIncomeFromContinuingOperations": "61100000" }, "balance": { "goodwill": "None", "inventory": "655800000", "commonStock": "2251800000", "currentDebt": "None", "investments": "None", "totalAssets": "10565300000", "longTermDebt": "2941300000", "shortTermDebt": "424700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4046700000", "reportedCurrency": "CAD", "retainedEarnings": "2187300000", "totalLiabilities": "5849400000", "otherCurrentAssets": "136000000", "totalCurrentAssets": "2280900000", "currentLongTermDebt": "424700000", "longTermInvestments": "554700000", "shortTermInvestments": "None", "currentNetReceivables": "1307600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8284400000", "currentAccountsPayable": "997500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2888600000", "shortLongTermDebtTotal": "3366000000", "totalShareholderEquity": "4632900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1002100000", "totalCurrentLiabilities": "2424300000", "otherNonCurrentLiabilities": "287300000", "totalNonCurrentLiabilities": "3425100000", "cashAndShortTermInvestments": "181500000", "commonStockSharesOutstanding": "319165594", "intangibleAssetsExcludingGoodwill": "4046700000", "cashAndCashEquivalentsAtCarryingValue": "181500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "-17500000", "operatingCashflow": "180200000", "capitalExpenditures": "94400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54700000", "cashflowFromInvestment": "-97900000", "stockBasedCompensation": "14200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91200000", "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": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "income_statement": { "revenue": 1012000000, "cost_of_revenue": 726300000, "gross_profit": 285700000, "ebit": 119100000, "ebitda": 211300000, "pretax_income": 75200000, "tax_provision": 7900000, "net_income": 65300000, "net_income_to_common": 65300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 206000000, "total_current_assets": 2169100000, "total_assets": 9756000000, "short_term_debt": 228800000, "long_term_debt": 3111200000, "total_debt": 3340000000, "total_liabilities": 5601900000, "total_equity": 4079400000, "shares_outstanding": 318809234, "goodwill_and_intangibles": 3872500000 }, "cash_flow": { "operating_cash_flow": -32212880, "capital_expenditure": 68348640, "free_cash_flow": 36135760, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232987, "ticker_id": 624, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:13.062487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119100000", "ebitda": "211300000", "netIncome": "65300000", "grossProfit": "285700000", "depreciation": "None", "totalRevenue": "1012000000", "costOfRevenue": "726300000", "interestIncome": "41300000", "incomeBeforeTax": "75200000", "interestExpense": "42849920", "operatingIncome": "128300000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "7900000", "reportedCurrency": "CAD", "netInterestIncome": "-54100000", "nonInterestIncome": "None", "operatingExpenses": "157400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "726300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92200000", "sellingGeneralAndAdministrative": "139700000", "netIncomeFromContinuingOperations": "67800000" }, "balance": { "goodwill": "-113700000", "inventory": "550400000", "commonStock": "2237900000", "currentDebt": "None", "investments": "None", "totalAssets": "9756000000", "longTermDebt": "3111200000", "shortTermDebt": "228800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3986200000", "reportedCurrency": "CAD", "retainedEarnings": "1824900000", "totalLiabilities": "5601900000", "otherCurrentAssets": "99800000", "totalCurrentAssets": "2169100000", "currentLongTermDebt": "208000000", "longTermInvestments": "535300000", "shortTermInvestments": "None", "currentNetReceivables": "1312900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7586900000", "currentAccountsPayable": "895000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2803800000", "shortLongTermDebtTotal": "3340000000", "totalShareholderEquity": "4079400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "93400000", "totalCurrentLiabilities": "2051000000", "otherNonCurrentLiabilities": "290900000", "totalNonCurrentLiabilities": "3550900000", "cashAndShortTermInvestments": "206000000", "commonStockSharesOutstanding": "318809234", "intangibleAssetsExcludingGoodwill": "3986200000", "cashAndCashEquivalentsAtCarryingValue": "206000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48885120", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "-48809680", "operatingCashflow": "-32212880", "capitalExpenditures": "68348640", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "91584160", "cashflowFromInvestment": "-105389680", "stockBasedCompensation": "900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69555680", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1012000000, "cost_of_revenue": 726300000, "gross_profit": 285700000, "research_and_development": 36700000, "selling_general_admin": 139700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119100000, "depreciation_amortisation": 92200000, "ebitda": 211300000, "interest_expense": 42849920, "interest_income": null, "other_non_operating": null, "pretax_income": 75200000, "tax_provision": 7900000, "effective_tax_rate": null, "net_income": 65300000, "net_income_continuing_ops": 67800000, "net_income_to_common": 65300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 206000000, "short_term_investments": null, "net_receivables": 1312900000, "inventory": 550400000, "other_current_assets": null, "total_current_assets": 2169100000, "net_ppe": null, "goodwill": -113700000, "intangible_assets": 3986200000, "goodwill_and_intangibles": 3872500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7586900000, "total_assets": 9756000000, "short_term_debt": 228800000, "accounts_payable": 895000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2051000000, "long_term_debt": 3111200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3550900000, "total_liabilities": 5601900000, "total_debt": 3340000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1824900000, "total_equity": 4079400000, "shares_outstanding": 318809234, "operating_cash_flow": -32212880, "stock_based_compensation": 900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68348640, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105389680, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 91584160, "free_cash_flow": 36135760, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "119100000", "ebitda": "211300000", "netIncome": "65300000", "grossProfit": "285700000", "depreciation": "None", "totalRevenue": "1012000000", "costOfRevenue": "726300000", "interestIncome": "41300000", "incomeBeforeTax": "75200000", "interestExpense": "42849920", "operatingIncome": "128300000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "7900000", "reportedCurrency": "CAD", "netInterestIncome": "-54100000", "nonInterestIncome": "None", "operatingExpenses": "157400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "726300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92200000", "sellingGeneralAndAdministrative": "139700000", "netIncomeFromContinuingOperations": "67800000" }, "balance": { "goodwill": "-113700000", "inventory": "550400000", "commonStock": "2237900000", "currentDebt": "None", "investments": "None", "totalAssets": "9756000000", "longTermDebt": "3111200000", "shortTermDebt": "228800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3986200000", "reportedCurrency": "CAD", "retainedEarnings": "1824900000", "totalLiabilities": "5601900000", "otherCurrentAssets": "99800000", "totalCurrentAssets": "2169100000", "currentLongTermDebt": "208000000", "longTermInvestments": "535300000", "shortTermInvestments": "None", "currentNetReceivables": "1312900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7586900000", "currentAccountsPayable": "895000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2803800000", "shortLongTermDebtTotal": "3340000000", "totalShareholderEquity": "4079400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "93400000", "totalCurrentLiabilities": "2051000000", "otherNonCurrentLiabilities": "290900000", "totalNonCurrentLiabilities": "3550900000", "cashAndShortTermInvestments": "206000000", "commonStockSharesOutstanding": "318809234", "intangibleAssetsExcludingGoodwill": "3986200000", "cashAndCashEquivalentsAtCarryingValue": "206000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48885120", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "-48809680", "operatingCashflow": "-32212880", "capitalExpenditures": "68348640", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "91584160", "cashflowFromInvestment": "-105389680", "stockBasedCompensation": "900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69555680", "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": "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": "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": "2026-03-31" }, "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" ] } } }