{ "ticker": { "uuid": "3f7ed221-d639-46ce-9339-605c342caff7", "symbol": "AMC", "name": "AMC Entertainment Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/3f7ed221-d639-46ce-9339-605c342caff7/", "api_url": "https://sharemaestro.com/factors/api/tickers/3f7ed221-d639-46ce-9339-605c342caff7/" }, "ticker_metadata": { "id": 180, "uuid": "3f7ed221-d639-46ce-9339-605c342caff7", "symbol": "AMC", "name": "AMC Entertainment Holdings Inc", "asset_type": "equity", "market_cap": 1191591000, "stock_exchange_id": 3, "industry": "Entertainment", "sector": "Communication Services", "description": "AMC Entertainment Holdings, Inc., involved in the theatrical business. The company is headquartered in Leawood, Kansas.", "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": "3f7ed221-d639-46ce-9339-605c342caff7", "symbol": "AMC", "name": "AMC Entertainment Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/3f7ed221-d639-46ce-9339-605c342caff7/", "api_url": "https://sharemaestro.com/factors/api/tickers/3f7ed221-d639-46ce-9339-605c342caff7/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.82, "value": 0.66, "quality": 0.65, "momentum": 0.66, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 1.79, "market_cap": 965998560, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0968, "shareholder_yield": 0, "roe": 0.2841, "piotroski_f_score": 3, "momentum_12_1": -0.5588, "volatility_252d": 0.7349 }, "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": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:47.353011+00:00", "batch_id": "" }, "size": { "price_close": 1.79, "market_cap": 965998560, "market_cap_usd": 965998560, "enterprise_value": 5115398560, "shares_outstanding": 539664000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.192, "pcf_ratio": 7.9375, "pfcf_ratio": 2.6321, "ev_ebitda": 10.3321, "ev_ebit": 27.6658, "ev_sales": 1.0166, "ev_fcf": 13.9384, "earnings_yield": null, "fcf_yield": 0.0717, "price_to_sales": 0.192, "price_to_book": null, "price_to_cashflow": 7.9375, "ebitda_to_ev": 0.0968, "sales_yield": 0.9837 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6508, "operating_margin": 0.0367, "net_margin": -0.1088, "ebitda_margin": 0.0984, "fcf_margin": 0.0729, "roe": 0.2841, "roa": -0.0712, "roic": 0.0624, "roc_greenblatt": null, "asset_turnover": 0.6548, "cash_conversion": -0.6704, "accruals_ratio": -0.0871, "sbc_to_revenue": 0.0037, "piotroski_f_score": 3, "altman_z_score": -1.0317, "earnings_stability_5y": 0.8493, "revenue_stability_5y": 0.3851, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4261, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -4.989, "net_debt_to_ebitda": 8.3809, "debt_to_assets": 0.5895, "interest_coverage": 0.2321, "current_ratio": 0.3499, "quick_ratio": 0.3243, "net_debt": 4149400000, "local_beta": 0.0042, "volatility_252d": 0.7349, "volatility_60d": 1.7867, "max_drawdown_12m": -0.7321, "risk_adjusted_momentum": -0.7604 }, "growth": { "revenue_growth_1y": 0.1063, "revenue_growth_3y_cagr": 0.0742, "revenue_growth_5y_cagr": 0.313, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 37.6316, "book_value_growth_1y": null, "revenue_growth": 0.1063, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1933, "price_return_3m": 0.5299, "price_return_6m": -0.2115, "price_return_9m": -0.3491, "price_return_12m": -0.4735, "price_return_12m_ex1m": -0.5588, "momentum_6m": -0.2115, "momentum_12m": -0.4735, "momentum_12_1": -0.5588, "distance_from_52w_high": -0.4944, "distance_from_52w_low": 0.8878, "relative_strength": -0.5735 }, "raw_ttm": { "revenue_ttm": 5031800000, "gross_profit_ttm": 3274500000, "ebit_ttm": 184900000, "ebitda_ttm": 495100000, "net_income_ttm": -547400000, "eps_diluted_ttm": -1.0143, "operating_cash_flow_ttm": 121700000, "capital_expenditure_ttm": 245300000, "fcf_ttm": 367000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 796800000, "cash_and_equivalents": 380900000, "total_current_assets": 582700000, "total_current_liabilities": 1665300000, "net_ppe": null, "total_assets": 7684800000, "total_debt": 4530300000, "total_equity": -1926500000, "net_working_capital": -877300000, "book_value_per_share": -3.5698, "retained_earnings": -9096300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4464800000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 34, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 34, "svqf_composite": 25, "vc1_composite": 34, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 18, "quality_value_composite": 0.655, "os_score": 0.82, "value_percentile": 0.66, "quality_percentile": 0.65, "momentum_percentile": 0.66, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 43, "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": 3408, "ticker_id": 180, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:47.353011+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.79, "market_cap": 965998560, "market_cap_usd": 965998560, "enterprise_value": 5115398560, "shares_outstanding": 539664000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.19197873, "pcf_ratio": 7.93753952, "pfcf_ratio": 2.63214866, "ev_ebitda": 10.33205122, "ev_ebit": 27.66575749, "ev_sales": 1.01661405, "ev_fcf": 13.93841569, "earnings_yield": null, "fcf_yield": 0.07174417, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.65076116, "operating_margin": 0.03674629, "net_margin": -0.10878811, "ebitda_margin": 0.09839421, "fcf_margin": 0.07293613, "roe": 0.28414223, "roa": -0.07123152, "roic": 0.06238472, "roc_greenblatt": null, "asset_turnover": 0.65477306, "cash_conversion": -0.67044209, "accruals_ratio": -0.08706798, "sbc_to_revenue": 0.00367662, "debt_to_equity": -4.98899559, "net_debt_to_ebitda": 8.38093314, "debt_to_assets": 0.58951437, "interest_coverage": 0.23205321, "current_ratio": 0.34990692, "quick_ratio": 0.32432595, "net_debt": 4149400000, "revenue_growth_1y": 0.10630345, "revenue_growth_3y_cagr": 0.0742458, "revenue_growth_5y_cagr": 0.31303516, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 37.63157895, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": -1.03171799, "earnings_stability_5y": 0.849304, "revenue_stability_5y": 0.385136, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.19333333, "price_return_3m": 0.52991453, "price_return_6m": -0.21145374, "price_return_9m": -0.34909091, "price_return_12m": -0.47352941, "price_return_12m_ex1m": -0.55882353, "distance_from_52w_high": -0.49435028, "distance_from_52w_low": 0.88778739, "relative_strength": -0.57349299, "local_beta": 0.0042, "volatility_252d": 0.734884, "volatility_60d": 1.786735, "max_drawdown_12m": -0.73214689, "revenue_ttm": 5031800000, "gross_profit_ttm": 3274500000, "ebit_ttm": 184900000, "ebitda_ttm": 495100000, "net_income_ttm": -547400000, "eps_diluted_ttm": -1.01433485, "operating_cash_flow_ttm": 121700000, "capital_expenditure_ttm": 245300000, "fcf_ttm": 367000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 796800000, "cash_and_equivalents": 380900000, "total_current_assets": 582700000, "total_current_liabilities": 1665300000, "net_ppe": null, "total_assets": 7684800000, "total_debt": 4530300000, "total_equity": -1926500000, "net_working_capital": -877300000, "book_value_per_share": -3.56981381, "retained_earnings": -9096300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4464800000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 34, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 34, "svqf_composite": 25, "vc1_composite": 34, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 18, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 43, "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": 1.79, "os": 0.82, "value": 0.66, "quality": 0.65, "momentum": 0.66, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.2841, "momentum_12_1": -0.5588, "complete_fields": { "id": 3408, "ticker_id": 180, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:47.353011+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.79, "market_cap": 965998560, "market_cap_usd": 965998560, "enterprise_value": 5115398560, "shares_outstanding": 539664000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.19197873, "pcf_ratio": 7.93753952, "pfcf_ratio": 2.63214866, "ev_ebitda": 10.33205122, "ev_ebit": 27.66575749, "ev_sales": 1.01661405, "ev_fcf": 13.93841569, "earnings_yield": null, "fcf_yield": 0.07174417, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.65076116, "operating_margin": 0.03674629, "net_margin": -0.10878811, "ebitda_margin": 0.09839421, "fcf_margin": 0.07293613, "roe": 0.28414223, "roa": -0.07123152, "roic": 0.06238472, "roc_greenblatt": null, "asset_turnover": 0.65477306, "cash_conversion": -0.67044209, "accruals_ratio": -0.08706798, "sbc_to_revenue": 0.00367662, "debt_to_equity": -4.98899559, "net_debt_to_ebitda": 8.38093314, "debt_to_assets": 0.58951437, "interest_coverage": 0.23205321, "current_ratio": 0.34990692, "quick_ratio": 0.32432595, "net_debt": 4149400000, "revenue_growth_1y": 0.10630345, "revenue_growth_3y_cagr": 0.0742458, "revenue_growth_5y_cagr": 0.31303516, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 37.63157895, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": -1.03171799, "earnings_stability_5y": 0.849304, "revenue_stability_5y": 0.385136, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.19333333, "price_return_3m": 0.52991453, "price_return_6m": -0.21145374, "price_return_9m": -0.34909091, "price_return_12m": -0.47352941, "price_return_12m_ex1m": -0.55882353, "distance_from_52w_high": -0.49435028, "distance_from_52w_low": 0.88778739, "relative_strength": -0.57349299, "local_beta": 0.0042, "volatility_252d": 0.734884, "volatility_60d": 1.786735, "max_drawdown_12m": -0.73214689, "revenue_ttm": 5031800000, "gross_profit_ttm": 3274500000, "ebit_ttm": 184900000, "ebitda_ttm": 495100000, "net_income_ttm": -547400000, "eps_diluted_ttm": -1.01433485, "operating_cash_flow_ttm": 121700000, "capital_expenditure_ttm": 245300000, "fcf_ttm": 367000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 796800000, "cash_and_equivalents": 380900000, "total_current_assets": 582700000, "total_current_liabilities": 1665300000, "net_ppe": null, "total_assets": 7684800000, "total_debt": 4530300000, "total_equity": -1926500000, "net_working_capital": -877300000, "book_value_per_share": -3.56981381, "retained_earnings": -9096300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4464800000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 34, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 34, "svqf_composite": 25, "vc1_composite": 34, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 18, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 43, "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": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "income_statement": { "revenue": 4848900000, "cost_of_revenue": 1214300000, "gross_profit": 3634600000, "ebit": -97700000, "ebitda": -96300000, "pretax_income": -627900000, "tax_provision": 4500000, "net_income": -632400000, "net_income_to_common": -632400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 428500000, "total_current_assets": 730500000, "total_assets": 8017800000, "short_term_debt": 585700000, "long_term_debt": 4018600000, "total_debt": 4604300000, "total_liabilities": 9912600000, "total_equity": -1894800000, "shares_outstanding": 513010000, "goodwill_and_intangibles": 2563500000 }, "cash_flow": { "operating_cash_flow": -119800000, "capital_expenditure": 246100000, "free_cash_flow": 126300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214219, "ticker_id": 180, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-97700000", "ebitda": "-96300000", "netIncome": "-632400000", "grossProfit": "3634600000", "depreciation": "None", "totalRevenue": "4848900000", "costOfRevenue": "1214300000", "interestIncome": "341800000", "incomeBeforeTax": "-627900000", "interestExpense": "530200000", "operatingIncome": "1848600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4500000", "reportedCurrency": "USD", "netInterestIncome": "-530200000", "nonInterestIncome": "None", "operatingExpenses": "1786000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1214300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1400000", "sellingGeneralAndAdministrative": "1117600000", "netIncomeFromContinuingOperations": "-632400000" }, "balance": { "goodwill": "2416100000", "inventory": "42600000", "commonStock": "5100000", "currentDebt": "None", "investments": "None", "totalAssets": "8017800000", "longTermDebt": "4018600000", "shortTermDebt": "585700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "147400000", "reportedCurrency": "USD", "retainedEarnings": "-8979200000", "totalLiabilities": "9912600000", "otherCurrentAssets": "144700000", "totalCurrentAssets": "730500000", "currentLongTermDebt": "19900000", "longTermInvestments": "65200000", "shortTermInvestments": "None", "currentNetReceivables": "157300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7287300000", "currentAccountsPayable": "382900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4518400000", "shortLongTermDebtTotal": "8136000000", "totalShareholderEquity": "-1894800000", "capitalLeaseObligations": "4097500000", "otherCurrentLiabilities": "338200000", "totalCurrentLiabilities": "1772300000", "otherNonCurrentLiabilities": "529600000", "totalNonCurrentLiabilities": "8140300000", "cashAndShortTermInvestments": "428500000", "commonStockSharesOutstanding": "513010000", "intangibleAssetsExcludingGoodwill": "147400000", "cashAndCashEquivalentsAtCarryingValue": "428500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-632400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-119800000", "capitalExpenditures": "246100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "125200000", "cashflowFromInvestment": "-221600000", "stockBasedCompensation": "16900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "169600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "313400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4848900000, "cost_of_revenue": 1214300000, "gross_profit": 3634600000, "research_and_development": null, "selling_general_admin": 1117600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -97700000, "depreciation_amortisation": 1400000, "ebitda": -96300000, "interest_expense": 530200000, "interest_income": null, "other_non_operating": null, "pretax_income": -627900000, "tax_provision": 4500000, "effective_tax_rate": null, "net_income": -632400000, "net_income_continuing_ops": -632400000, "net_income_to_common": -632400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 428500000, "short_term_investments": null, "net_receivables": 157300000, "inventory": 42600000, "other_current_assets": null, "total_current_assets": 730500000, "net_ppe": null, "goodwill": 2416100000, "intangible_assets": 147400000, "goodwill_and_intangibles": 2563500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7287300000, "total_assets": 8017800000, "short_term_debt": 585700000, "accounts_payable": 382900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1772300000, "long_term_debt": 4018600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8140300000, "total_liabilities": 9912600000, "total_debt": 4604300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8979200000, "total_equity": -1894800000, "shares_outstanding": 513010000, "operating_cash_flow": -119800000, "stock_based_compensation": 16900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 246100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -221600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 125200000, "free_cash_flow": 126300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-97700000", "ebitda": "-96300000", "netIncome": "-632400000", "grossProfit": "3634600000", "depreciation": "None", "totalRevenue": "4848900000", "costOfRevenue": "1214300000", "interestIncome": "341800000", "incomeBeforeTax": "-627900000", "interestExpense": "530200000", "operatingIncome": "1848600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4500000", "reportedCurrency": "USD", "netInterestIncome": "-530200000", "nonInterestIncome": "None", "operatingExpenses": "1786000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1214300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1400000", "sellingGeneralAndAdministrative": "1117600000", "netIncomeFromContinuingOperations": "-632400000" }, "balance": { "goodwill": "2416100000", "inventory": "42600000", "commonStock": "5100000", "currentDebt": "None", "investments": "None", "totalAssets": "8017800000", "longTermDebt": "4018600000", "shortTermDebt": "585700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "147400000", "reportedCurrency": "USD", "retainedEarnings": "-8979200000", "totalLiabilities": "9912600000", "otherCurrentAssets": "144700000", "totalCurrentAssets": "730500000", "currentLongTermDebt": "19900000", "longTermInvestments": "65200000", "shortTermInvestments": "None", "currentNetReceivables": "157300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7287300000", "currentAccountsPayable": "382900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4518400000", "shortLongTermDebtTotal": "8136000000", "totalShareholderEquity": "-1894800000", "capitalLeaseObligations": "4097500000", "otherCurrentLiabilities": "338200000", "totalCurrentLiabilities": "1772300000", "otherNonCurrentLiabilities": "529600000", "totalNonCurrentLiabilities": "8140300000", "cashAndShortTermInvestments": "428500000", "commonStockSharesOutstanding": "513010000", "intangibleAssetsExcludingGoodwill": "147400000", "cashAndCashEquivalentsAtCarryingValue": "428500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-632400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-119800000", "capitalExpenditures": "246100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "125200000", "cashflowFromInvestment": "-221600000", "stockBasedCompensation": "16900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "169600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "313400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "income_statement": { "revenue": 4637200000, "cost_of_revenue": 1544800000, "gross_profit": 3092400000, "ebit": 93200000, "ebitda": 412700000, "pretax_income": -350500000, "tax_provision": 2100000, "net_income": -352600000, "net_income_to_common": -352600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 632300000, "total_current_assets": 947200000, "total_assets": 8247500000, "short_term_debt": 593500000, "long_term_debt": 4010900000, "total_debt": 4604400000, "total_liabilities": 10008000000, "total_equity": -1760500000, "shares_outstanding": 332920000, "goodwill_and_intangibles": 2445400000 }, "cash_flow": { "operating_cash_flow": -50800000, "capital_expenditure": 245500000, "free_cash_flow": 194700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214224, "ticker_id": 180, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93200000", "ebitda": "412700000", "netIncome": "-352600000", "grossProfit": "3092400000", "depreciation": "None", "totalRevenue": "4637200000", "costOfRevenue": "1544800000", "interestIncome": "309700000", "incomeBeforeTax": "-350500000", "interestExpense": "443700000", "operatingIncome": "-79300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2100000", "reportedCurrency": "USD", "netInterestIncome": "-443700000", "nonInterestIncome": "None", "operatingExpenses": "3171700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1544800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319500000", "sellingGeneralAndAdministrative": "1100400000", "netIncomeFromContinuingOperations": "-352600000" }, "balance": { "goodwill": "2301100000", "inventory": "51200000", "commonStock": "4099999", "currentDebt": "None", "investments": "None", "totalAssets": "8247500000", "longTermDebt": "4010900000", "shortTermDebt": "593500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "144300000", "reportedCurrency": "USD", "retainedEarnings": "-8346799999", "totalLiabilities": "10008000000", "otherCurrentAssets": "94200000", "totalCurrentAssets": "947200000", "currentLongTermDebt": "64200000", "longTermInvestments": "69300000", "shortTermInvestments": "None", "currentNetReceivables": "169500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7300300000", "currentAccountsPayable": "378300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4665900000", "shortLongTermDebtTotal": "8276900000", "totalShareholderEquity": "-1760500000", "capitalLeaseObligations": "4201800000", "otherCurrentLiabilities": "259300000", "totalCurrentLiabilities": "1744800000", "otherNonCurrentLiabilities": "520500000", "totalNonCurrentLiabilities": "8263200000", "cashAndShortTermInvestments": "632300000", "commonStockSharesOutstanding": "332920000", "intangibleAssetsExcludingGoodwill": "144300000", "cashAndCashEquivalentsAtCarryingValue": "632300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-352600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-50800000", "capitalExpenditures": "245500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "68400000", "cashflowFromInvestment": "-242900000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "254900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "319500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4637200000, "cost_of_revenue": 1544800000, "gross_profit": 3092400000, "research_and_development": null, "selling_general_admin": 1100400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93200000, "depreciation_amortisation": 319500000, "ebitda": 412700000, "interest_expense": 443700000, "interest_income": null, "other_non_operating": null, "pretax_income": -350500000, "tax_provision": 2100000, "effective_tax_rate": null, "net_income": -352600000, "net_income_continuing_ops": -352600000, "net_income_to_common": -352600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 632300000, "short_term_investments": null, "net_receivables": 169500000, "inventory": 51200000, "other_current_assets": null, "total_current_assets": 947200000, "net_ppe": null, "goodwill": 2301100000, "intangible_assets": 144300000, "goodwill_and_intangibles": 2445400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7300300000, "total_assets": 8247500000, "short_term_debt": 593500000, "accounts_payable": 378300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1744800000, "long_term_debt": 4010900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8263200000, "total_liabilities": 10008000000, "total_debt": 4604400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8346799999, "total_equity": -1760500000, "shares_outstanding": 332920000, "operating_cash_flow": -50800000, "stock_based_compensation": 22000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 245500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -242900000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 68400000, "free_cash_flow": 194700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93200000", "ebitda": "412700000", "netIncome": "-352600000", "grossProfit": "3092400000", "depreciation": "None", "totalRevenue": "4637200000", "costOfRevenue": "1544800000", "interestIncome": "309700000", "incomeBeforeTax": "-350500000", "interestExpense": "443700000", "operatingIncome": "-79300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2100000", "reportedCurrency": "USD", "netInterestIncome": "-443700000", "nonInterestIncome": "None", "operatingExpenses": "3171700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1544800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319500000", "sellingGeneralAndAdministrative": "1100400000", "netIncomeFromContinuingOperations": "-352600000" }, "balance": { "goodwill": "2301100000", "inventory": "51200000", "commonStock": "4099999", "currentDebt": "None", "investments": "None", "totalAssets": "8247500000", "longTermDebt": "4010900000", "shortTermDebt": "593500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "144300000", "reportedCurrency": "USD", "retainedEarnings": "-8346799999", "totalLiabilities": "10008000000", "otherCurrentAssets": "94200000", "totalCurrentAssets": "947200000", "currentLongTermDebt": "64200000", "longTermInvestments": "69300000", "shortTermInvestments": "None", "currentNetReceivables": "169500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7300300000", "currentAccountsPayable": "378300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4665900000", "shortLongTermDebtTotal": "8276900000", "totalShareholderEquity": "-1760500000", "capitalLeaseObligations": "4201800000", "otherCurrentLiabilities": "259300000", "totalCurrentLiabilities": "1744800000", "otherNonCurrentLiabilities": "520500000", "totalNonCurrentLiabilities": "8263200000", "cashAndShortTermInvestments": "632300000", "commonStockSharesOutstanding": "332920000", "intangibleAssetsExcludingGoodwill": "144300000", "cashAndCashEquivalentsAtCarryingValue": "632300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-352600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-50800000", "capitalExpenditures": "245500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "68400000", "cashflowFromInvestment": "-242900000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "254900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "319500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "income_statement": { "revenue": 4812600000, "cost_of_revenue": 1606400000, "gross_profit": 3206200000, "ebit": 18000000, "ebitda": 383000000, "pretax_income": -393200000, "tax_provision": 3400000, "net_income": -396600000, "net_income_to_common": -396600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 884300000, "total_current_assets": 1203100000, "total_assets": 9009200000, "short_term_debt": 539300000, "long_term_debt": 4552300000, "total_debt": 5091600000, "total_liabilities": 10857100000, "total_equity": -1847900000, "shares_outstanding": 167644000, "goodwill_and_intangibles": 2505400000 }, "cash_flow": { "operating_cash_flow": -215200000, "capital_expenditure": 229600000, "free_cash_flow": 14400000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214229, "ticker_id": 180, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18000000", "ebitda": "383000000", "netIncome": "-396600000", "grossProfit": "3206200000", "depreciation": "None", "totalRevenue": "4812600000", "costOfRevenue": "1606400000", "interestIncome": "318300000", "incomeBeforeTax": "-393200000", "interestExpense": "411200000", "operatingIncome": "-74300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3400000", "reportedCurrency": "USD", "netInterestIncome": "-407700000", "nonInterestIncome": "None", "operatingExpenses": "3280500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1606400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "365000000", "sellingGeneralAndAdministrative": "1115400000", "netIncomeFromContinuingOperations": "-502300000" }, "balance": { "goodwill": "2358700000", "inventory": "39500000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "9009200000", "longTermDebt": "4552300000", "shortTermDebt": "539300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "146700000", "reportedCurrency": "USD", "retainedEarnings": "-7994200000", "totalLiabilities": "10857100000", "otherCurrentAssets": "74100000", "totalCurrentAssets": "1203100000", "currentLongTermDebt": "25100000", "longTermInvestments": "72600000", "shortTermInvestments": "None", "currentNetReceivables": "205200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7806100000", "currentAccountsPayable": "320500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5108500000", "shortLongTermDebtTotal": "9142300000", "totalShareholderEquity": "-1847900000", "capitalLeaseObligations": "4564900000", "otherCurrentLiabilities": "349100000", "totalCurrentLiabilities": "1632400000", "otherNonCurrentLiabilities": "556000000", "totalNonCurrentLiabilities": "9224700000", "cashAndShortTermInvestments": "884300000", "commonStockSharesOutstanding": "167644000", "intangibleAssetsExcludingGoodwill": "146700000", "cashAndCashEquivalentsAtCarryingValue": "884300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-396600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-215200000", "capitalExpenditures": "229600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "649300000", "cashflowFromInvestment": "-180100000", "stockBasedCompensation": "42500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "365000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4812600000, "cost_of_revenue": 1606400000, "gross_profit": 3206200000, "research_and_development": null, "selling_general_admin": 1115400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18000000, "depreciation_amortisation": 365000000, "ebitda": 383000000, "interest_expense": 411200000, "interest_income": null, "other_non_operating": null, "pretax_income": -393200000, "tax_provision": 3400000, "effective_tax_rate": null, "net_income": -396600000, "net_income_continuing_ops": -502300000, "net_income_to_common": -396600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 884300000, "short_term_investments": null, "net_receivables": 205200000, "inventory": 39500000, "other_current_assets": null, "total_current_assets": 1203100000, "net_ppe": null, "goodwill": 2358700000, "intangible_assets": 146700000, "goodwill_and_intangibles": 2505400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7806100000, "total_assets": 9009200000, "short_term_debt": 539300000, "accounts_payable": 320500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1632400000, "long_term_debt": 4552300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9224700000, "total_liabilities": 10857100000, "total_debt": 5091600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7994200000, "total_equity": -1847900000, "shares_outstanding": 167644000, "operating_cash_flow": -215200000, "stock_based_compensation": 42500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 229600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -180100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 649300000, "free_cash_flow": 14400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18000000", "ebitda": "383000000", "netIncome": "-396600000", "grossProfit": "3206200000", "depreciation": "None", "totalRevenue": "4812600000", "costOfRevenue": "1606400000", "interestIncome": "318300000", "incomeBeforeTax": "-393200000", "interestExpense": "411200000", "operatingIncome": "-74300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3400000", "reportedCurrency": "USD", "netInterestIncome": "-407700000", "nonInterestIncome": "None", "operatingExpenses": "3280500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1606400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "365000000", "sellingGeneralAndAdministrative": "1115400000", "netIncomeFromContinuingOperations": "-502300000" }, "balance": { "goodwill": "2358700000", "inventory": "39500000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "9009200000", "longTermDebt": "4552300000", "shortTermDebt": "539300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "146700000", "reportedCurrency": "USD", "retainedEarnings": "-7994200000", "totalLiabilities": "10857100000", "otherCurrentAssets": "74100000", "totalCurrentAssets": "1203100000", "currentLongTermDebt": "25100000", "longTermInvestments": "72600000", "shortTermInvestments": "None", "currentNetReceivables": "205200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7806100000", "currentAccountsPayable": "320500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5108500000", "shortLongTermDebtTotal": "9142300000", "totalShareholderEquity": "-1847900000", "capitalLeaseObligations": "4564900000", "otherCurrentLiabilities": "349100000", "totalCurrentLiabilities": "1632400000", "otherNonCurrentLiabilities": "556000000", "totalNonCurrentLiabilities": "9224700000", "cashAndShortTermInvestments": "884300000", "commonStockSharesOutstanding": "167644000", "intangibleAssetsExcludingGoodwill": "146700000", "cashAndCashEquivalentsAtCarryingValue": "884300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-396600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-215200000", "capitalExpenditures": "229600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "649300000", "cashflowFromInvestment": "-180100000", "stockBasedCompensation": "42500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "365000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "income_statement": { "revenue": 3911400000, "cost_of_revenue": 1280300000, "gross_profit": 2631100000, "ebit": -592400000, "ebitda": -196400000, "pretax_income": -971100000, "tax_provision": 2500000, "net_income": -973600000, "net_income_to_common": -973600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 631500000, "total_current_assets": 902100000, "total_assets": 9135600000, "short_term_debt": 592800000, "long_term_debt": 5120800000, "total_debt": 5713600000, "total_liabilities": 11760100000, "total_equity": -2624500000, "shares_outstanding": 131033764, "goodwill_and_intangibles": 2489300000 }, "cash_flow": { "operating_cash_flow": -628500000, "capital_expenditure": 219800000, "free_cash_flow": -408700000, "dividends_paid": 700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214234, "ticker_id": 180, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-592400000", "ebitda": "-196400000", "netIncome": "-973600000", "grossProfit": "2631100000", "depreciation": "None", "totalRevenue": "3911400000", "costOfRevenue": "1280300000", "interestIncome": "344700000", "incomeBeforeTax": "-971100000", "interestExpense": "378700000", "operatingIncome": "-522300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2500000", "reportedCurrency": "USD", "netInterestIncome": "-378700000", "nonInterestIncome": "None", "operatingExpenses": "3153400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1280300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "396000000", "sellingGeneralAndAdministrative": "1093800000", "netIncomeFromContinuingOperations": "-973600000" }, "balance": { "goodwill": "2342000000", "inventory": "36400000", "commonStock": "5200000", "currentDebt": "None", "investments": "None", "totalAssets": "9135600000", "longTermDebt": "5120800000", "shortTermDebt": "592800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "147300000", "reportedCurrency": "USD", "retainedEarnings": "-7597600000", "totalLiabilities": "11760100000", "otherCurrentAssets": "14900000", "totalCurrentAssets": "902100000", "currentLongTermDebt": "20000000", "longTermInvestments": "93400000", "shortTermInvestments": "None", "currentNetReceivables": "167600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8233500000", "currentAccountsPayable": "330500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5528600000", "shortLongTermDebtTotal": "5766900000", "totalShareholderEquity": "-2624500000", "capitalLeaseObligations": "58800000", "otherCurrentLiabilities": "364300000", "totalCurrentLiabilities": "1690300000", "otherNonCurrentLiabilities": "580800000", "totalNonCurrentLiabilities": "10069800000", "cashAndShortTermInvestments": "631500000", "commonStockSharesOutstanding": "131033764", "intangibleAssetsExcludingGoodwill": "147300000", "cashAndCashEquivalentsAtCarryingValue": "631500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-973600000", "profitLoss": "None", "dividendPayout": "700000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-628500000", "capitalExpenditures": "219800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91300000", "cashflowFromInvestment": "-224000000", "stockBasedCompensation": "22500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "396000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3911400000, "cost_of_revenue": 1280300000, "gross_profit": 2631100000, "research_and_development": null, "selling_general_admin": 1093800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -592400000, "depreciation_amortisation": 396000000, "ebitda": -196400000, "interest_expense": 378700000, "interest_income": null, "other_non_operating": null, "pretax_income": -971100000, "tax_provision": 2500000, "effective_tax_rate": null, "net_income": -973600000, "net_income_continuing_ops": -973600000, "net_income_to_common": -973600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 631500000, "short_term_investments": null, "net_receivables": 167600000, "inventory": 36400000, "other_current_assets": null, "total_current_assets": 902100000, "net_ppe": null, "goodwill": 2342000000, "intangible_assets": 147300000, "goodwill_and_intangibles": 2489300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8233500000, "total_assets": 9135600000, "short_term_debt": 592800000, "accounts_payable": 330500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1690300000, "long_term_debt": 5120800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10069800000, "total_liabilities": 11760100000, "total_debt": 5713600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7597600000, "total_equity": -2624500000, "shares_outstanding": 131033764, "operating_cash_flow": -628500000, "stock_based_compensation": 22500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 219800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -224000000, "dividends_paid": 700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91300000, "free_cash_flow": -408700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-592400000", "ebitda": "-196400000", "netIncome": "-973600000", "grossProfit": "2631100000", "depreciation": "None", "totalRevenue": "3911400000", "costOfRevenue": "1280300000", "interestIncome": "344700000", "incomeBeforeTax": "-971100000", "interestExpense": "378700000", "operatingIncome": "-522300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2500000", "reportedCurrency": "USD", "netInterestIncome": "-378700000", "nonInterestIncome": "None", "operatingExpenses": "3153400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1280300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "396000000", "sellingGeneralAndAdministrative": "1093800000", "netIncomeFromContinuingOperations": "-973600000" }, "balance": { "goodwill": "2342000000", "inventory": "36400000", "commonStock": "5200000", "currentDebt": "None", "investments": "None", "totalAssets": "9135600000", "longTermDebt": "5120800000", "shortTermDebt": "592800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "147300000", "reportedCurrency": "USD", "retainedEarnings": "-7597600000", "totalLiabilities": "11760100000", "otherCurrentAssets": "14900000", "totalCurrentAssets": "902100000", "currentLongTermDebt": "20000000", "longTermInvestments": "93400000", "shortTermInvestments": "None", "currentNetReceivables": "167600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8233500000", "currentAccountsPayable": "330500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5528600000", "shortLongTermDebtTotal": "5766900000", "totalShareholderEquity": "-2624500000", "capitalLeaseObligations": "58800000", "otherCurrentLiabilities": "364300000", "totalCurrentLiabilities": "1690300000", "otherNonCurrentLiabilities": "580800000", "totalNonCurrentLiabilities": "10069800000", "cashAndShortTermInvestments": "631500000", "commonStockSharesOutstanding": "131033764", "intangibleAssetsExcludingGoodwill": "147300000", "cashAndCashEquivalentsAtCarryingValue": "631500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-973600000", "profitLoss": "None", "dividendPayout": "700000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-628500000", "capitalExpenditures": "219800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91300000", "cashflowFromInvestment": "-224000000", "stockBasedCompensation": "22500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "396000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "income_statement": { "revenue": 2527900000, "cost_of_revenue": 745600000, "gross_profit": 1782300000, "ebit": -821900000, "ebitda": -396900000, "pretax_income": -1280000000, "tax_provision": -10200000, "net_income": -1269100000, "net_income_to_common": -1269100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1592500000, "total_current_assets": 1870300000, "total_assets": 10821500000, "short_term_debt": 634700000, "long_term_debt": 5408000000, "total_debt": 6042700000, "total_liabilities": 12611000000, "total_equity": -1789500000, "shares_outstanding": 113847138, "goodwill_and_intangibles": 2583200000 }, "cash_flow": { "operating_cash_flow": -614100000, "capital_expenditure": 100600000, "free_cash_flow": -513500000, "dividends_paid": 19100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214239, "ticker_id": 180, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-821900000", "ebitda": "-396900000", "netIncome": "-1269100000", "grossProfit": "1782300000", "depreciation": "None", "totalRevenue": "2527900000", "costOfRevenue": "745600000", "interestIncome": "399900000", "incomeBeforeTax": "-1280000000", "interestExpense": "458100000", "operatingIncome": "-930000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-10200000", "reportedCurrency": "USD", "netInterestIncome": "-458100000", "nonInterestIncome": "None", "operatingExpenses": "2712300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "108100000", "costofGoodsAndServicesSold": "745600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "425000000", "sellingGeneralAndAdministrative": "1054600000", "netIncomeFromContinuingOperations": "-1269800000" }, "balance": { "goodwill": "2429800000", "inventory": "31300000", "commonStock": "5100000", "currentDebt": "None", "investments": "None", "totalAssets": "10821500000", "longTermDebt": "5408000000", "shortTermDebt": "634700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "153400000", "reportedCurrency": "USD", "retainedEarnings": "-6624000000", "totalLiabilities": "12611000000", "otherCurrentAssets": "76100000", "totalCurrentAssets": "1870300000", "currentLongTermDebt": "20000000", "longTermInvestments": "97000000", "shortTermInvestments": "None", "currentNetReceivables": "170400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8951200000", "currentAccountsPayable": "377100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6118400000", "shortLongTermDebtTotal": "10751400000", "totalShareholderEquity": "-1789500000", "capitalLeaseObligations": "5323400000", "otherCurrentLiabilities": "257000000", "totalCurrentLiabilities": "1787900000", "otherNonCurrentLiabilities": "5383800000", "totalNonCurrentLiabilities": "10823100000", "cashAndShortTermInvestments": "1592500000", "commonStockSharesOutstanding": "113847138", "intangibleAssetsExcludingGoodwill": "153400000", "cashAndCashEquivalentsAtCarryingValue": "1592500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1269800000", "profitLoss": "None", "dividendPayout": "19100000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "82700000", "operatingCashflow": "-614100000", "capitalExpenditures": "100600000", "changeInReceivables": "-82700000", "changeInExchangeRate": "-9500000", "cashflowFromFinancing": "1990700000", "cashflowFromInvestment": "-68200000", "stockBasedCompensation": "43100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1298900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "425000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2527900000, "cost_of_revenue": 745600000, "gross_profit": 1782300000, "research_and_development": null, "selling_general_admin": 1054600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -821900000, "depreciation_amortisation": 425000000, "ebitda": -396900000, "interest_expense": 458100000, "interest_income": null, "other_non_operating": null, "pretax_income": -1280000000, "tax_provision": -10200000, "effective_tax_rate": null, "net_income": -1269100000, "net_income_continuing_ops": -1269800000, "net_income_to_common": -1269100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1592500000, "short_term_investments": null, "net_receivables": 170400000, "inventory": 31300000, "other_current_assets": null, "total_current_assets": 1870300000, "net_ppe": null, "goodwill": 2429800000, "intangible_assets": 153400000, "goodwill_and_intangibles": 2583200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8951200000, "total_assets": 10821500000, "short_term_debt": 634700000, "accounts_payable": 377100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1787900000, "long_term_debt": 5408000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10823100000, "total_liabilities": 12611000000, "total_debt": 6042700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6624000000, "total_equity": -1789500000, "shares_outstanding": 113847138, "operating_cash_flow": -614100000, "stock_based_compensation": 43100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68200000, "dividends_paid": 19100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1990700000, "free_cash_flow": -513500000, "net_change_in_cash": 1298900000 }, "raw_data": { "income": { "ebit": "-821900000", "ebitda": "-396900000", "netIncome": "-1269100000", "grossProfit": "1782300000", "depreciation": "None", "totalRevenue": "2527900000", "costOfRevenue": "745600000", "interestIncome": "399900000", "incomeBeforeTax": "-1280000000", "interestExpense": "458100000", "operatingIncome": "-930000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-10200000", "reportedCurrency": "USD", "netInterestIncome": "-458100000", "nonInterestIncome": "None", "operatingExpenses": "2712300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "108100000", "costofGoodsAndServicesSold": "745600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "425000000", "sellingGeneralAndAdministrative": "1054600000", "netIncomeFromContinuingOperations": "-1269800000" }, "balance": { "goodwill": "2429800000", "inventory": "31300000", "commonStock": "5100000", "currentDebt": "None", "investments": "None", "totalAssets": "10821500000", "longTermDebt": "5408000000", "shortTermDebt": "634700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "153400000", "reportedCurrency": "USD", "retainedEarnings": "-6624000000", "totalLiabilities": "12611000000", "otherCurrentAssets": "76100000", "totalCurrentAssets": "1870300000", "currentLongTermDebt": "20000000", "longTermInvestments": "97000000", "shortTermInvestments": "None", "currentNetReceivables": "170400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8951200000", "currentAccountsPayable": "377100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6118400000", "shortLongTermDebtTotal": "10751400000", "totalShareholderEquity": "-1789500000", "capitalLeaseObligations": "5323400000", "otherCurrentLiabilities": "257000000", "totalCurrentLiabilities": "1787900000", "otherNonCurrentLiabilities": "5383800000", "totalNonCurrentLiabilities": "10823100000", "cashAndShortTermInvestments": "1592500000", "commonStockSharesOutstanding": "113847138", "intangibleAssetsExcludingGoodwill": "153400000", "cashAndCashEquivalentsAtCarryingValue": "1592500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1269800000", "profitLoss": "None", "dividendPayout": "19100000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "82700000", "operatingCashflow": "-614100000", "capitalExpenditures": "100600000", "changeInReceivables": "-82700000", "changeInExchangeRate": "-9500000", "cashflowFromFinancing": "1990700000", "cashflowFromInvestment": "-68200000", "stockBasedCompensation": "43100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1298900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "425000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "income_statement": { "revenue": 1242400000, "cost_of_revenue": 411500000, "gross_profit": 830900000, "ebit": -4172600000, "ebitda": -3674300000, "pretax_income": -4529500000, "tax_provision": 59900000, "net_income": -4589100000, "net_income_to_common": -4589100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 308300000, "total_current_assets": 487000000, "total_assets": 10276400000, "short_term_debt": 616500000, "long_term_debt": 5695800000, "total_debt": 6312300000, "total_liabilities": 13161500000, "total_equity": -2885100000, "shares_outstanding": 26568046, "goodwill_and_intangibles": 2710500000 }, "cash_flow": { "operating_cash_flow": -1129500000, "capital_expenditure": 173800000, "free_cash_flow": -955700000, "dividends_paid": 6500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214244, "ticker_id": 180, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4172600000", "ebitda": "-3674300000", "netIncome": "-4589100000", "grossProfit": "830900000", "depreciation": "None", "totalRevenue": "1242400000", "costOfRevenue": "411500000", "interestIncome": "448200000", "incomeBeforeTax": "-4529500000", "interestExpense": "356900000", "operatingIncome": "-4102700000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "59900000", "reportedCurrency": "USD", "netInterestIncome": "-356900000", "nonInterestIncome": "None", "operatingExpenses": "4933600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-69900000", "costofGoodsAndServicesSold": "411500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "498300000", "sellingGeneralAndAdministrative": "1040800000", "netIncomeFromContinuingOperations": "-4589400000" }, "balance": { "goodwill": "2547300000", "inventory": "21300000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "10276400000", "longTermDebt": "5695800000", "shortTermDebt": "616500000", "treasuryStock": "-56400000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "163200000", "reportedCurrency": "USD", "retainedEarnings": "-5335300000", "totalLiabilities": "13161500000", "otherCurrentAssets": "11500000", "totalCurrentAssets": "487000000", "currentLongTermDebt": "20000000", "longTermInvestments": "97500000", "shortTermInvestments": "None", "currentNetReceivables": "99000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9789400000", "currentAccountsPayable": "298800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6774000000", "shortLongTermDebtTotal": "6312300000", "totalShareholderEquity": "-2885100000", "capitalLeaseObligations": "96000000", "otherCurrentLiabilities": "257800000", "totalCurrentLiabilities": "1578500000", "otherNonCurrentLiabilities": "5819800000", "totalNonCurrentLiabilities": "11556100000", "cashAndShortTermInvestments": "308300000", "commonStockSharesOutstanding": "26568046", "intangibleAssetsExcludingGoodwill": "163200000", "cashAndCashEquivalentsAtCarryingValue": "308300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4589400000", "profitLoss": "None", "dividendPayout": "6500000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-159300000", "operatingCashflow": "-1129500000", "capitalExpenditures": "173800000", "changeInReceivables": "159300000", "changeInExchangeRate": "-300000", "cashflowFromFinancing": "1330300000", "cashflowFromInvestment": "-154600000", "stockBasedCompensation": "25400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "45900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1081800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "498300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1242400000, "cost_of_revenue": 411500000, "gross_profit": 830900000, "research_and_development": null, "selling_general_admin": 1040800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4172600000, "depreciation_amortisation": 498300000, "ebitda": -3674300000, "interest_expense": 356900000, "interest_income": null, "other_non_operating": null, "pretax_income": -4529500000, "tax_provision": 59900000, "effective_tax_rate": null, "net_income": -4589100000, "net_income_continuing_ops": -4589400000, "net_income_to_common": -4589100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 308300000, "short_term_investments": null, "net_receivables": 99000000, "inventory": 21300000, "other_current_assets": null, "total_current_assets": 487000000, "net_ppe": null, "goodwill": 2547300000, "intangible_assets": 163200000, "goodwill_and_intangibles": 2710500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9789400000, "total_assets": 10276400000, "short_term_debt": 616500000, "accounts_payable": 298800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1578500000, "long_term_debt": 5695800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11556100000, "total_liabilities": 13161500000, "total_debt": 6312300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5335300000, "total_equity": -2885100000, "shares_outstanding": 26568046, "operating_cash_flow": -1129500000, "stock_based_compensation": 25400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 173800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -154600000, "dividends_paid": 6500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1330300000, "free_cash_flow": -955700000, "net_change_in_cash": 45900000 }, "raw_data": { "income": { "ebit": "-4172600000", "ebitda": "-3674300000", "netIncome": "-4589100000", "grossProfit": "830900000", "depreciation": "None", "totalRevenue": "1242400000", "costOfRevenue": "411500000", "interestIncome": "448200000", "incomeBeforeTax": "-4529500000", "interestExpense": "356900000", "operatingIncome": "-4102700000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "59900000", "reportedCurrency": "USD", "netInterestIncome": "-356900000", "nonInterestIncome": "None", "operatingExpenses": "4933600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-69900000", "costofGoodsAndServicesSold": "411500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "498300000", "sellingGeneralAndAdministrative": "1040800000", "netIncomeFromContinuingOperations": "-4589400000" }, "balance": { "goodwill": "2547300000", "inventory": "21300000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "10276400000", "longTermDebt": "5695800000", "shortTermDebt": "616500000", "treasuryStock": "-56400000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "163200000", "reportedCurrency": "USD", "retainedEarnings": "-5335300000", "totalLiabilities": "13161500000", "otherCurrentAssets": "11500000", "totalCurrentAssets": "487000000", "currentLongTermDebt": "20000000", "longTermInvestments": "97500000", "shortTermInvestments": "None", "currentNetReceivables": "99000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9789400000", "currentAccountsPayable": "298800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6774000000", "shortLongTermDebtTotal": "6312300000", "totalShareholderEquity": "-2885100000", "capitalLeaseObligations": "96000000", "otherCurrentLiabilities": "257800000", "totalCurrentLiabilities": "1578500000", "otherNonCurrentLiabilities": "5819800000", "totalNonCurrentLiabilities": "11556100000", "cashAndShortTermInvestments": "308300000", "commonStockSharesOutstanding": "26568046", "intangibleAssetsExcludingGoodwill": "163200000", "cashAndCashEquivalentsAtCarryingValue": "308300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4589400000", "profitLoss": "None", "dividendPayout": "6500000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-159300000", "operatingCashflow": "-1129500000", "capitalExpenditures": "173800000", "changeInReceivables": "159300000", "changeInExchangeRate": "-300000", "cashflowFromFinancing": "1330300000", "cashflowFromInvestment": "-154600000", "stockBasedCompensation": "25400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "45900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1081800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "498300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "income_statement": { "revenue": 5471000000, "cost_of_revenue": 1977800000, "gross_profit": 3493200000, "ebit": 169200000, "ebitda": 619200000, "pretax_income": -171600000, "tax_provision": -22500000, "net_income": -149100000, "net_income_to_common": -149100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265000000, "total_current_assets": 673100000, "total_assets": 13675800000, "short_term_debt": 616100000, "long_term_debt": 4733400000, "total_debt": 5349500000, "total_liabilities": 12461600000, "total_equity": 1214200000, "shares_outstanding": 11767623, "goodwill_and_intangibles": 4984400000 }, "cash_flow": { "operating_cash_flow": 579000000, "capital_expenditure": 518100000, "free_cash_flow": 1097100000, "dividends_paid": 84100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214249, "ticker_id": 180, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "169200000", "ebitda": "619200000", "netIncome": "-149100000", "grossProfit": "3493200000", "depreciation": "None", "totalRevenue": "5471000000", "costOfRevenue": "1977800000", "interestIncome": "250400000", "incomeBeforeTax": "-171600000", "interestExpense": "340800000", "operatingIncome": "136000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-22500000", "reportedCurrency": "USD", "netInterestIncome": "-340800000", "nonInterestIncome": "None", "operatingExpenses": "3357200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "33200000", "costofGoodsAndServicesSold": "1977800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "450000000", "sellingGeneralAndAdministrative": "1120800000", "netIncomeFromContinuingOperations": "-149100000" }, "balance": { "goodwill": "4789100000", "inventory": "37500000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13675800000", "longTermDebt": "4733400000", "shortTermDebt": "616100000", "treasuryStock": "-56400000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "195300000", "reportedCurrency": "USD", "retainedEarnings": "-706200000", "totalLiabilities": "12461600000", "otherCurrentAssets": "30800000", "totalCurrentAssets": "673100000", "currentLongTermDebt": "20000000", "longTermInvestments": "267100000", "shortTermInvestments": "None", "currentNetReceivables": "265900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13002700000", "currentAccountsPayable": "543300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2649200000", "shortLongTermDebtTotal": "5349500000", "totalShareholderEquity": "1214200000", "capitalLeaseObligations": "5599500000", "otherCurrentLiabilities": "324600000", "totalCurrentLiabilities": "1933200000", "otherNonCurrentLiabilities": "5749000000", "totalNonCurrentLiabilities": "10528400000", "cashAndShortTermInvestments": "265000000", "commonStockSharesOutstanding": "11767623", "intangibleAssetsExcludingGoodwill": "195300000", "cashAndCashEquivalentsAtCarryingValue": "265000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-149100000", "profitLoss": "None", "dividendPayout": "84100000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-700000", "operatingCashflow": "579000000", "capitalExpenditures": "518100000", "changeInReceivables": "700000", "changeInExchangeRate": "1500000", "cashflowFromFinancing": "-112900000", "cashflowFromInvestment": "-516100000", "stockBasedCompensation": "4400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-48500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "450000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5471000000, "cost_of_revenue": 1977800000, "gross_profit": 3493200000, "research_and_development": null, "selling_general_admin": 1120800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 169200000, "depreciation_amortisation": 450000000, "ebitda": 619200000, "interest_expense": 340800000, "interest_income": null, "other_non_operating": null, "pretax_income": -171600000, "tax_provision": -22500000, "effective_tax_rate": null, "net_income": -149100000, "net_income_continuing_ops": -149100000, "net_income_to_common": -149100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 265000000, "short_term_investments": null, "net_receivables": 265900000, "inventory": 37500000, "other_current_assets": null, "total_current_assets": 673100000, "net_ppe": null, "goodwill": 4789100000, "intangible_assets": 195300000, "goodwill_and_intangibles": 4984400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13002700000, "total_assets": 13675800000, "short_term_debt": 616100000, "accounts_payable": 543300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1933200000, "long_term_debt": 4733400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10528400000, "total_liabilities": 12461600000, "total_debt": 5349500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -706200000, "total_equity": 1214200000, "shares_outstanding": 11767623, "operating_cash_flow": 579000000, "stock_based_compensation": 4400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 518100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -516100000, "dividends_paid": 84100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -112900000, "free_cash_flow": 1097100000, "net_change_in_cash": -48500000 }, "raw_data": { "income": { "ebit": "169200000", "ebitda": "619200000", "netIncome": "-149100000", "grossProfit": "3493200000", "depreciation": "None", "totalRevenue": "5471000000", "costOfRevenue": "1977800000", "interestIncome": "250400000", "incomeBeforeTax": "-171600000", "interestExpense": "340800000", "operatingIncome": "136000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-22500000", "reportedCurrency": "USD", "netInterestIncome": "-340800000", "nonInterestIncome": "None", "operatingExpenses": "3357200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "33200000", "costofGoodsAndServicesSold": "1977800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "450000000", "sellingGeneralAndAdministrative": "1120800000", "netIncomeFromContinuingOperations": "-149100000" }, "balance": { "goodwill": "4789100000", "inventory": "37500000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13675800000", "longTermDebt": "4733400000", "shortTermDebt": "616100000", "treasuryStock": "-56400000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "195300000", "reportedCurrency": "USD", "retainedEarnings": "-706200000", "totalLiabilities": "12461600000", "otherCurrentAssets": "30800000", "totalCurrentAssets": "673100000", "currentLongTermDebt": "20000000", "longTermInvestments": "267100000", "shortTermInvestments": "None", "currentNetReceivables": "265900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13002700000", "currentAccountsPayable": "543300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2649200000", "shortLongTermDebtTotal": "5349500000", "totalShareholderEquity": "1214200000", "capitalLeaseObligations": "5599500000", "otherCurrentLiabilities": "324600000", "totalCurrentLiabilities": "1933200000", "otherNonCurrentLiabilities": "5749000000", "totalNonCurrentLiabilities": "10528400000", "cashAndShortTermInvestments": "265000000", "commonStockSharesOutstanding": "11767623", "intangibleAssetsExcludingGoodwill": "195300000", "cashAndCashEquivalentsAtCarryingValue": "265000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-149100000", "profitLoss": "None", "dividendPayout": "84100000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-700000", "operatingCashflow": "579000000", "capitalExpenditures": "518100000", "changeInReceivables": "700000", "changeInExchangeRate": "1500000", "cashflowFromFinancing": "-112900000", "cashflowFromInvestment": "-516100000", "stockBasedCompensation": "4400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-48500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "450000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "income_statement": { "revenue": 5460800000, "cost_of_revenue": 1981100000, "gross_profit": 3479700000, "ebit": 466000000, "ebitda": 1003800000, "pretax_income": 123700000, "tax_provision": 13600000, "net_income": 110100000, "net_income_to_common": 110100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 313300000, "total_current_assets": 781300000, "total_assets": 9495800000, "short_term_debt": 82200000, "long_term_debt": 5201000000, "total_debt": 5283200000, "total_liabilities": 8097800000, "total_equity": 1398000000, "shares_outstanding": 14745229, "goodwill_and_intangibles": 5140800000 }, "cash_flow": { "operating_cash_flow": 523200000, "capital_expenditure": 576300000, "free_cash_flow": 1099500000, "dividends_paid": 258100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214254, "ticker_id": 180, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "466000000", "ebitda": "1003800000", "netIncome": "110100000", "grossProfit": "3479700000", "depreciation": "None", "totalRevenue": "5460800000", "costOfRevenue": "1981100000", "interestIncome": "97500000", "incomeBeforeTax": "123700000", "interestExpense": "342300000", "operatingIncome": "265000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "13600000", "reportedCurrency": "USD", "netInterestIncome": "-342300000", "nonInterestIncome": "None", "operatingExpenses": "3169600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "201000000", "costofGoodsAndServicesSold": "1981100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "537800000", "sellingGeneralAndAdministrative": "977100000", "netIncomeFromContinuingOperations": "110100000" }, "balance": { "goodwill": "4788700000", "inventory": "35200000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "9495800000", "longTermDebt": "5201000000", "shortTermDebt": "82200000", "treasuryStock": "-56400000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "352100000", "reportedCurrency": "USD", "retainedEarnings": "-550900000", "totalLiabilities": "8097800000", "otherCurrentAssets": "148600000", "totalCurrentAssets": "781300000", "currentLongTermDebt": "82200000", "longTermInvestments": "319000000", "shortTermInvestments": "None", "currentNetReceivables": "284200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8714500000", "currentAccountsPayable": "452600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3039600000", "shortLongTermDebtTotal": "5459800000", "totalShareholderEquity": "1398000000", "capitalLeaseObligations": "669800000", "otherCurrentLiabilities": "305100000", "totalCurrentLiabilities": "1328100000", "otherNonCurrentLiabilities": "1527100000", "totalNonCurrentLiabilities": "6769700000", "cashAndShortTermInvestments": "313300000", "commonStockSharesOutstanding": "14745229", "intangibleAssetsExcludingGoodwill": "352100000", "cashAndCashEquivalentsAtCarryingValue": "313300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110100000", "profitLoss": "None", "dividendPayout": "258100000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "200000", "operatingCashflow": "523200000", "capitalExpenditures": "576300000", "changeInReceivables": "-200000", "changeInExchangeRate": "-5500000", "cashflowFromFinancing": "-194800000", "cashflowFromInvestment": "-317200000", "stockBasedCompensation": "14900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "258100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-445400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "537800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5460800000, "cost_of_revenue": 1981100000, "gross_profit": 3479700000, "research_and_development": 0, "selling_general_admin": 977100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 466000000, "depreciation_amortisation": 537800000, "ebitda": 1003800000, "interest_expense": 342300000, "interest_income": null, "other_non_operating": null, "pretax_income": 123700000, "tax_provision": 13600000, "effective_tax_rate": null, "net_income": 110100000, "net_income_continuing_ops": 110100000, "net_income_to_common": 110100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 313300000, "short_term_investments": null, "net_receivables": 284200000, "inventory": 35200000, "other_current_assets": null, "total_current_assets": 781300000, "net_ppe": null, "goodwill": 4788700000, "intangible_assets": 352100000, "goodwill_and_intangibles": 5140800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8714500000, "total_assets": 9495800000, "short_term_debt": 82200000, "accounts_payable": 452600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1328100000, "long_term_debt": 5201000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6769700000, "total_liabilities": 8097800000, "total_debt": 5283200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -550900000, "total_equity": 1398000000, "shares_outstanding": 14745229, "operating_cash_flow": 523200000, "stock_based_compensation": 14900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 576300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -317200000, "dividends_paid": 258100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -194800000, "free_cash_flow": 1099500000, "net_change_in_cash": 5700000 }, "raw_data": { "income": { "ebit": "466000000", "ebitda": "1003800000", "netIncome": "110100000", "grossProfit": "3479700000", "depreciation": "None", "totalRevenue": "5460800000", "costOfRevenue": "1981100000", "interestIncome": "97500000", "incomeBeforeTax": "123700000", "interestExpense": "342300000", "operatingIncome": "265000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "13600000", "reportedCurrency": "USD", "netInterestIncome": "-342300000", "nonInterestIncome": "None", "operatingExpenses": "3169600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "201000000", "costofGoodsAndServicesSold": "1981100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "537800000", "sellingGeneralAndAdministrative": "977100000", "netIncomeFromContinuingOperations": "110100000" }, "balance": { "goodwill": "4788700000", "inventory": "35200000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "9495800000", "longTermDebt": "5201000000", "shortTermDebt": "82200000", "treasuryStock": "-56400000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "352100000", "reportedCurrency": "USD", "retainedEarnings": "-550900000", "totalLiabilities": "8097800000", "otherCurrentAssets": "148600000", "totalCurrentAssets": "781300000", "currentLongTermDebt": "82200000", "longTermInvestments": "319000000", "shortTermInvestments": "None", "currentNetReceivables": "284200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8714500000", "currentAccountsPayable": "452600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3039600000", "shortLongTermDebtTotal": "5459800000", "totalShareholderEquity": "1398000000", "capitalLeaseObligations": "669800000", "otherCurrentLiabilities": "305100000", "totalCurrentLiabilities": "1328100000", "otherNonCurrentLiabilities": "1527100000", "totalNonCurrentLiabilities": "6769700000", "cashAndShortTermInvestments": "313300000", "commonStockSharesOutstanding": "14745229", "intangibleAssetsExcludingGoodwill": "352100000", "cashAndCashEquivalentsAtCarryingValue": "313300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110100000", "profitLoss": "None", "dividendPayout": "258100000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "200000", "operatingCashflow": "523200000", "capitalExpenditures": "576300000", "changeInReceivables": "-200000", "changeInExchangeRate": "-5500000", "cashflowFromFinancing": "-194800000", "cashflowFromInvestment": "-317200000", "stockBasedCompensation": "14900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "258100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-445400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "537800000", "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": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "income_statement": { "revenue": 1045400000, "cost_of_revenue": 805000000, "gross_profit": 240400000, "ebit": -44600000, "ebitda": 31100000, "pretax_income": -114900000, "tax_provision": 2200000, "net_income": -117100000, "net_income_to_common": -117100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 380900000, "total_current_assets": 582700000, "total_assets": 7684800000, "short_term_debt": 586200000, "long_term_debt": 3944100000, "total_debt": 4530300000, "total_liabilities": 9611300000, "total_equity": -1926500000, "shares_outstanding": 539664000, "goodwill_and_intangibles": 2538300000 }, "cash_flow": { "operating_cash_flow": -128500000, "capital_expenditure": 46200000, "free_cash_flow": -82300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214217, "ticker_id": 180, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-44600000", "ebitda": "31100000", "netIncome": "-117100000", "grossProfit": "240400000", "depreciation": "None", "totalRevenue": "1045400000", "costOfRevenue": "805000000", "interestIncome": "None", "incomeBeforeTax": "-114900000", "interestExpense": "139900000", "operatingIncome": "-44600000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2200000", "reportedCurrency": "USD", "netInterestIncome": "-139900000", "nonInterestIncome": "None", "operatingExpenses": "285000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "805000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75700000", "sellingGeneralAndAdministrative": "285000000", "netIncomeFromContinuingOperations": "-117100000" }, "balance": { "goodwill": "2391900000", "inventory": "None", "commonStock": "6100000", "currentDebt": "None", "investments": "None", "totalAssets": "7684800000", "longTermDebt": "3944100000", "shortTermDebt": "586200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "146400000", "reportedCurrency": "USD", "retainedEarnings": "-9096300000", "totalLiabilities": "9611300000", "otherCurrentAssets": "98500000", "totalCurrentAssets": "582700000", "currentLongTermDebt": "19800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7102100000", "currentAccountsPayable": "273500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7929300000", "totalShareholderEquity": "-1926500000", "capitalLeaseObligations": "3965400000", "otherCurrentLiabilities": "358700000", "totalCurrentLiabilities": "1665300000", "otherNonCurrentLiabilities": "566800000", "totalNonCurrentLiabilities": "7945999999", "cashAndShortTermInvestments": "380900000", "commonStockSharesOutstanding": "539664000", "intangibleAssetsExcludingGoodwill": "146400000", "cashAndCashEquivalentsAtCarryingValue": "380900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-117100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-128500000", "capitalExpenditures": "46200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49300000", "cashflowFromInvestment": "-15500000", "stockBasedCompensation": "7300000", "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": "75700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1045400000, "cost_of_revenue": 805000000, "gross_profit": 240400000, "research_and_development": null, "selling_general_admin": 285000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -44600000, "depreciation_amortisation": 75700000, "ebitda": 31100000, "interest_expense": 139900000, "interest_income": null, "other_non_operating": null, "pretax_income": -114900000, "tax_provision": 2200000, "effective_tax_rate": null, "net_income": -117100000, "net_income_continuing_ops": -117100000, "net_income_to_common": -117100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 380900000, "short_term_investments": null, "net_receivables": 103300000, "inventory": null, "other_current_assets": null, "total_current_assets": 582700000, "net_ppe": null, "goodwill": 2391900000, "intangible_assets": 146400000, "goodwill_and_intangibles": 2538300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7102100000, "total_assets": 7684800000, "short_term_debt": 586200000, "accounts_payable": 273500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1665300000, "long_term_debt": 3944100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7945999999, "total_liabilities": 9611300000, "total_debt": 4530300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9096300000, "total_equity": -1926500000, "shares_outstanding": 539664000, "operating_cash_flow": -128500000, "stock_based_compensation": 7300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 49300000, "free_cash_flow": -82300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-44600000", "ebitda": "31100000", "netIncome": "-117100000", "grossProfit": "240400000", "depreciation": "None", "totalRevenue": "1045400000", "costOfRevenue": "805000000", "interestIncome": "None", "incomeBeforeTax": "-114900000", "interestExpense": "139900000", "operatingIncome": "-44600000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2200000", "reportedCurrency": "USD", "netInterestIncome": "-139900000", "nonInterestIncome": "None", "operatingExpenses": "285000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "805000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75700000", "sellingGeneralAndAdministrative": "285000000", "netIncomeFromContinuingOperations": "-117100000" }, "balance": { "goodwill": "2391900000", "inventory": "None", "commonStock": "6100000", "currentDebt": "None", "investments": "None", "totalAssets": "7684800000", "longTermDebt": "3944100000", "shortTermDebt": "586200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "146400000", "reportedCurrency": "USD", "retainedEarnings": "-9096300000", "totalLiabilities": "9611300000", "otherCurrentAssets": "98500000", "totalCurrentAssets": "582700000", "currentLongTermDebt": "19800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7102100000", "currentAccountsPayable": "273500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7929300000", "totalShareholderEquity": "-1926500000", "capitalLeaseObligations": "3965400000", "otherCurrentLiabilities": "358700000", "totalCurrentLiabilities": "1665300000", "otherNonCurrentLiabilities": "566800000", "totalNonCurrentLiabilities": "7945999999", "cashAndShortTermInvestments": "380900000", "commonStockSharesOutstanding": "539664000", "intangibleAssetsExcludingGoodwill": "146400000", "cashAndCashEquivalentsAtCarryingValue": "380900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-117100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-128500000", "capitalExpenditures": "46200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49300000", "cashflowFromInvestment": "-15500000", "stockBasedCompensation": "7300000", "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": "75700000", "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": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "income_statement": { "revenue": 1288300000, "cost_of_revenue": -521000000, "gross_profit": 1809300000, "ebit": 261100000, "ebitda": 338400000, "pretax_income": -126900000, "tax_provision": 500000, "net_income": -127400000, "net_income_to_common": -127400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 428500000, "total_current_assets": 730500000, "total_assets": 8017800000, "short_term_debt": 585700000, "long_term_debt": 4018600000, "total_debt": 4604300000, "total_liabilities": 9912600000, "total_equity": -1894800000, "shares_outstanding": 513010000, "goodwill_and_intangibles": 2563500000 }, "cash_flow": { "operating_cash_flow": 126700000, "capital_expenditure": 83400000, "free_cash_flow": 210100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214218, "ticker_id": 180, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "261100000", "ebitda": "338400000", "netIncome": "-127400000", "grossProfit": "1809300000", "depreciation": "None", "totalRevenue": "1288300000", "costOfRevenue": "-521000000", "interestIncome": "92800000", "incomeBeforeTax": "-126900000", "interestExpense": "388000000", "operatingIncome": "1866000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "500000", "reportedCurrency": "USD", "netInterestIncome": "-142200000", "nonInterestIncome": "None", "operatingExpenses": "-56700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-521000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77300000", "sellingGeneralAndAdministrative": "834100000", "netIncomeFromContinuingOperations": "-127400000" }, "balance": { "goodwill": "2416100000", "inventory": "42600000", "commonStock": "5100000", "currentDebt": "None", "investments": "None", "totalAssets": "8017800000", "longTermDebt": "4018600000", "shortTermDebt": "585700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "147400000", "reportedCurrency": "USD", "retainedEarnings": "-8979200000", "totalLiabilities": "9912600000", "otherCurrentAssets": "144700000", "totalCurrentAssets": "730500000", "currentLongTermDebt": "19900000", "longTermInvestments": "65200000", "shortTermInvestments": "None", "currentNetReceivables": "157300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7287300000", "currentAccountsPayable": "382900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4518400000", "shortLongTermDebtTotal": "8136000000", "totalShareholderEquity": "-1894800000", "capitalLeaseObligations": "4097500000", "otherCurrentLiabilities": "338200000", "totalCurrentLiabilities": "1772300000", "otherNonCurrentLiabilities": "529600000", "totalNonCurrentLiabilities": "8140300000", "cashAndShortTermInvestments": "428500000", "commonStockSharesOutstanding": "513010000", "intangibleAssetsExcludingGoodwill": "147400000", "cashAndCashEquivalentsAtCarryingValue": "428500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-127400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "126700000", "capitalExpenditures": "83400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9100000", "cashflowFromInvestment": "-57700000", "stockBasedCompensation": "-800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "169600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1288300000, "cost_of_revenue": -521000000, "gross_profit": 1809300000, "research_and_development": null, "selling_general_admin": 834100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 261100000, "depreciation_amortisation": 77300000, "ebitda": 338400000, "interest_expense": 388000000, "interest_income": null, "other_non_operating": null, "pretax_income": -126900000, "tax_provision": 500000, "effective_tax_rate": null, "net_income": -127400000, "net_income_continuing_ops": -127400000, "net_income_to_common": -127400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 428500000, "short_term_investments": null, "net_receivables": 157300000, "inventory": 42600000, "other_current_assets": null, "total_current_assets": 730500000, "net_ppe": null, "goodwill": 2416100000, "intangible_assets": 147400000, "goodwill_and_intangibles": 2563500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7287300000, "total_assets": 8017800000, "short_term_debt": 585700000, "accounts_payable": 382900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1772300000, "long_term_debt": 4018600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8140300000, "total_liabilities": 9912600000, "total_debt": 4604300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8979200000, "total_equity": -1894800000, "shares_outstanding": 513010000, "operating_cash_flow": 126700000, "stock_based_compensation": -800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9100000, "free_cash_flow": 210100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "261100000", "ebitda": "338400000", "netIncome": "-127400000", "grossProfit": "1809300000", "depreciation": "None", "totalRevenue": "1288300000", "costOfRevenue": "-521000000", "interestIncome": "92800000", "incomeBeforeTax": "-126900000", "interestExpense": "388000000", "operatingIncome": "1866000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "500000", "reportedCurrency": "USD", "netInterestIncome": "-142200000", "nonInterestIncome": "None", "operatingExpenses": "-56700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-521000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77300000", "sellingGeneralAndAdministrative": "834100000", "netIncomeFromContinuingOperations": "-127400000" }, "balance": { "goodwill": "2416100000", "inventory": "42600000", "commonStock": "5100000", "currentDebt": "None", "investments": "None", "totalAssets": "8017800000", "longTermDebt": "4018600000", "shortTermDebt": "585700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "147400000", "reportedCurrency": "USD", "retainedEarnings": "-8979200000", "totalLiabilities": "9912600000", "otherCurrentAssets": "144700000", "totalCurrentAssets": "730500000", "currentLongTermDebt": "19900000", "longTermInvestments": "65200000", "shortTermInvestments": "None", "currentNetReceivables": "157300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7287300000", "currentAccountsPayable": "382900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4518400000", "shortLongTermDebtTotal": "8136000000", "totalShareholderEquity": "-1894800000", "capitalLeaseObligations": "4097500000", "otherCurrentLiabilities": "338200000", "totalCurrentLiabilities": "1772300000", "otherNonCurrentLiabilities": "529600000", "totalNonCurrentLiabilities": "8140300000", "cashAndShortTermInvestments": "428500000", "commonStockSharesOutstanding": "513010000", "intangibleAssetsExcludingGoodwill": "147400000", "cashAndCashEquivalentsAtCarryingValue": "428500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-127400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "126700000", "capitalExpenditures": "83400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9100000", "cashflowFromInvestment": "-57700000", "stockBasedCompensation": "-800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "169600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77300000", "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": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "income_statement": { "revenue": 1300200000, "cost_of_revenue": 985100000, "gross_profit": 315100000, "ebit": -157700000, "ebitda": -78300000, "pretax_income": -297000000, "tax_provision": 1200000, "net_income": -298200000, "net_income_to_common": -298200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 416900000, "total_current_assets": 619000000, "total_assets": 8020700000, "short_term_debt": 577900000, "long_term_debt": 3990100000, "total_debt": 4568000000, "total_liabilities": 9798200000, "total_equity": -1777500000, "shares_outstanding": 513010000, "goodwill_and_intangibles": 2547600000 }, "cash_flow": { "operating_cash_flow": -14900000, "capital_expenditure": 66200000, "free_cash_flow": 51300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214220, "ticker_id": 180, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-157700000", "ebitda": "-78300000", "netIncome": "-298200000", "grossProfit": "315100000", "depreciation": "None", "totalRevenue": "1300200000", "costOfRevenue": "985100000", "interestIncome": "115900000", "incomeBeforeTax": "-297000000", "interestExpense": "139300000", "operatingIncome": "35900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1200000", "reportedCurrency": "USD", "netInterestIncome": "-139300000", "nonInterestIncome": "None", "operatingExpenses": "279200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "985100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79400000", "sellingGeneralAndAdministrative": "279200000", "netIncomeFromContinuingOperations": "-298200000" }, "balance": { "goodwill": "2400000000", "inventory": "None", "commonStock": "5100000", "currentDebt": "None", "investments": "None", "totalAssets": "8020700000", "longTermDebt": "3990100000", "shortTermDebt": "577900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "147600000", "reportedCurrency": "USD", "retainedEarnings": "-8851800000", "totalLiabilities": "9798200000", "otherCurrentAssets": "99800000", "totalCurrentAssets": "619000000", "currentLongTermDebt": "19900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7401700000", "currentAccountsPayable": "279100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4641700000", "shortLongTermDebtTotal": "11778400000", "totalShareholderEquity": "-1777500000", "capitalLeaseObligations": "4186900000", "otherCurrentLiabilities": "334900000", "totalCurrentLiabilities": "1603400000", "otherNonCurrentLiabilities": "540300000", "totalNonCurrentLiabilities": "8194800000", "cashAndShortTermInvestments": "416900000", "commonStockSharesOutstanding": "513010000", "intangibleAssetsExcludingGoodwill": "147600000", "cashAndCashEquivalentsAtCarryingValue": "416900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-298200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14900000", "capitalExpenditures": "66200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25200000", "cashflowFromInvestment": "-68300000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "169600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1300200000, "cost_of_revenue": 985100000, "gross_profit": 315100000, "research_and_development": null, "selling_general_admin": 279200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -157700000, "depreciation_amortisation": 79400000, "ebitda": -78300000, "interest_expense": 139300000, "interest_income": null, "other_non_operating": null, "pretax_income": -297000000, "tax_provision": 1200000, "effective_tax_rate": null, "net_income": -298200000, "net_income_continuing_ops": -298200000, "net_income_to_common": -298200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 416900000, "short_term_investments": null, "net_receivables": 102300000, "inventory": null, "other_current_assets": null, "total_current_assets": 619000000, "net_ppe": null, "goodwill": 2400000000, "intangible_assets": 147600000, "goodwill_and_intangibles": 2547600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7401700000, "total_assets": 8020700000, "short_term_debt": 577900000, "accounts_payable": 279100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1603400000, "long_term_debt": 3990100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8194800000, "total_liabilities": 9798200000, "total_debt": 4568000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8851800000, "total_equity": -1777500000, "shares_outstanding": 513010000, "operating_cash_flow": -14900000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25200000, "free_cash_flow": 51300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-157700000", "ebitda": "-78300000", "netIncome": "-298200000", "grossProfit": "315100000", "depreciation": "None", "totalRevenue": "1300200000", "costOfRevenue": "985100000", "interestIncome": "115900000", "incomeBeforeTax": "-297000000", "interestExpense": "139300000", "operatingIncome": "35900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1200000", "reportedCurrency": "USD", "netInterestIncome": "-139300000", "nonInterestIncome": "None", "operatingExpenses": "279200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "985100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79400000", "sellingGeneralAndAdministrative": "279200000", "netIncomeFromContinuingOperations": "-298200000" }, "balance": { "goodwill": "2400000000", "inventory": "None", "commonStock": "5100000", "currentDebt": "None", "investments": "None", "totalAssets": "8020700000", "longTermDebt": "3990100000", "shortTermDebt": "577900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "147600000", "reportedCurrency": "USD", "retainedEarnings": "-8851800000", "totalLiabilities": "9798200000", "otherCurrentAssets": "99800000", "totalCurrentAssets": "619000000", "currentLongTermDebt": "19900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7401700000", "currentAccountsPayable": "279100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4641700000", "shortLongTermDebtTotal": "11778400000", "totalShareholderEquity": "-1777500000", "capitalLeaseObligations": "4186900000", "otherCurrentLiabilities": "334900000", "totalCurrentLiabilities": "1603400000", "otherNonCurrentLiabilities": "540300000", "totalNonCurrentLiabilities": "8194800000", "cashAndShortTermInvestments": "416900000", "commonStockSharesOutstanding": "513010000", "intangibleAssetsExcludingGoodwill": "147600000", "cashAndCashEquivalentsAtCarryingValue": "416900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-298200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14900000", "capitalExpenditures": "66200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25200000", "cashflowFromInvestment": "-68300000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "169600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82200000", "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": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "income_statement": { "revenue": 1397900000, "cost_of_revenue": 488200000, "gross_profit": 909700000, "ebit": 126100000, "ebitda": 203900000, "pretax_income": -3500000, "tax_provision": 1200000, "net_income": -4700000, "net_income_to_common": -4700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 423700000, "total_current_assets": 708800000, "total_assets": 8173900000, "short_term_debt": 573800000, "long_term_debt": 3989200000, "total_debt": 4563000000, "total_liabilities": 9899300000, "total_equity": -1725400000, "shares_outstanding": 433144000, "goodwill_and_intangibles": 2541600000 }, "cash_flow": { "operating_cash_flow": 138400000, "capital_expenditure": 49500000, "free_cash_flow": 187900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214221, "ticker_id": 180, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "126100000", "ebitda": "203900000", "netIncome": "-4700000", "grossProfit": "909700000", "depreciation": "None", "totalRevenue": "1397900000", "costOfRevenue": "488200000", "interestIncome": "87500000", "incomeBeforeTax": "-3500000", "interestExpense": "129600000", "operatingIncome": "92600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1200000", "reportedCurrency": "USD", "netInterestIncome": "-129600000", "nonInterestIncome": "None", "operatingExpenses": "817100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "488200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77800000", "sellingGeneralAndAdministrative": "280800000", "netIncomeFromContinuingOperations": "-4700000" }, "balance": { "goodwill": "2393400000", "inventory": "None", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "8173900000", "longTermDebt": "3989200000", "shortTermDebt": "573800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "148200000", "reportedCurrency": "USD", "retainedEarnings": "-8553600000", "totalLiabilities": "9899300000", "otherCurrentAssets": "161500000", "totalCurrentAssets": "708800000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "123600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7465100000", "currentAccountsPayable": "305100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4710700000", "shortLongTermDebtTotal": "8274200000", "totalShareholderEquity": "-1725400000", "capitalLeaseObligations": "4265000000", "otherCurrentLiabilities": "318900000", "totalCurrentLiabilities": "1620900000", "otherNonCurrentLiabilities": "542900000", "totalNonCurrentLiabilities": "8278400000", "cashAndShortTermInvestments": "423700000", "commonStockSharesOutstanding": "433144000", "intangibleAssetsExcludingGoodwill": "148200000", "cashAndCashEquivalentsAtCarryingValue": "423700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "138400000", "capitalExpenditures": "49500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48900000", "cashflowFromInvestment": "-48700000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "169600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1397900000, "cost_of_revenue": 488200000, "gross_profit": 909700000, "research_and_development": null, "selling_general_admin": 280800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 126100000, "depreciation_amortisation": 77800000, "ebitda": 203900000, "interest_expense": 129600000, "interest_income": null, "other_non_operating": null, "pretax_income": -3500000, "tax_provision": 1200000, "effective_tax_rate": null, "net_income": -4700000, "net_income_continuing_ops": -4700000, "net_income_to_common": -4700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 423700000, "short_term_investments": null, "net_receivables": 123600000, "inventory": null, "other_current_assets": null, "total_current_assets": 708800000, "net_ppe": null, "goodwill": 2393400000, "intangible_assets": 148200000, "goodwill_and_intangibles": 2541600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7465100000, "total_assets": 8173900000, "short_term_debt": 573800000, "accounts_payable": 305100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1620900000, "long_term_debt": 3989200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8278400000, "total_liabilities": 9899300000, "total_debt": 4563000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8553600000, "total_equity": -1725400000, "shares_outstanding": 433144000, "operating_cash_flow": 138400000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48900000, "free_cash_flow": 187900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "126100000", "ebitda": "203900000", "netIncome": "-4700000", "grossProfit": "909700000", "depreciation": "None", "totalRevenue": "1397900000", "costOfRevenue": "488200000", "interestIncome": "87500000", "incomeBeforeTax": "-3500000", "interestExpense": "129600000", "operatingIncome": "92600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1200000", "reportedCurrency": "USD", "netInterestIncome": "-129600000", "nonInterestIncome": "None", "operatingExpenses": "817100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "488200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77800000", "sellingGeneralAndAdministrative": "280800000", "netIncomeFromContinuingOperations": "-4700000" }, "balance": { "goodwill": "2393400000", "inventory": "None", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "8173900000", "longTermDebt": "3989200000", "shortTermDebt": "573800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "148200000", "reportedCurrency": "USD", "retainedEarnings": "-8553600000", "totalLiabilities": "9899300000", "otherCurrentAssets": "161500000", "totalCurrentAssets": "708800000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "123600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7465100000", "currentAccountsPayable": "305100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4710700000", "shortLongTermDebtTotal": "8274200000", "totalShareholderEquity": "-1725400000", "capitalLeaseObligations": "4265000000", "otherCurrentLiabilities": "318900000", "totalCurrentLiabilities": "1620900000", "otherNonCurrentLiabilities": "542900000", "totalNonCurrentLiabilities": "8278400000", "cashAndShortTermInvestments": "423700000", "commonStockSharesOutstanding": "433144000", "intangibleAssetsExcludingGoodwill": "148200000", "cashAndCashEquivalentsAtCarryingValue": "423700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "138400000", "capitalExpenditures": "49500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48900000", "cashflowFromInvestment": "-48700000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "169600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77800000", "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": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "income_statement": { "revenue": 862500000, "cost_of_revenue": 262000000, "gross_profit": 600500000, "ebit": -81400000, "ebitda": -5300000, "pretax_income": -200500000, "tax_provision": 1600000, "net_income": -202100000, "net_income_to_common": -202100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 378700000, "total_current_assets": 634600000, "total_assets": 8053000000, "short_term_debt": 599800000, "long_term_debt": 3975400000, "total_debt": 4575200000, "total_liabilities": 9790800000, "total_equity": -1737800000, "shares_outstanding": 430973000, "goodwill_and_intangibles": 2507800000 }, "cash_flow": { "operating_cash_flow": -370000000, "capital_expenditure": 47000000, "free_cash_flow": -323000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214222, "ticker_id": 180, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-81400000", "ebitda": "-5300000", "netIncome": "-202100000", "grossProfit": "600500000", "depreciation": "None", "totalRevenue": "862500000", "costOfRevenue": "262000000", "interestIncome": "45600000", "incomeBeforeTax": "-200500000", "interestExpense": "119100000", "operatingIncome": "-145900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1600000", "reportedCurrency": "USD", "netInterestIncome": "-119100000", "nonInterestIncome": "None", "operatingExpenses": "746400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "262000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76100000", "sellingGeneralAndAdministrative": "274100000", "netIncomeFromContinuingOperations": "-202100000" }, "balance": { "goodwill": "2362200000", "inventory": "51200000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "8053000000", "longTermDebt": "3975400000", "shortTermDebt": "599800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "145600000", "reportedCurrency": "USD", "retainedEarnings": "-8548900000", "totalLiabilities": "9790800000", "otherCurrentAssets": "163300000", "totalCurrentAssets": "634600000", "currentLongTermDebt": "62800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7418400000", "currentAccountsPayable": "232900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4710700000", "shortLongTermDebtTotal": "8302800000", "totalShareholderEquity": "-1737800000", "capitalLeaseObligations": "4264600000", "otherCurrentLiabilities": "266400000", "totalCurrentLiabilities": "1511100000", "otherNonCurrentLiabilities": "541700000", "totalNonCurrentLiabilities": "8279700000", "cashAndShortTermInvestments": "378700000", "commonStockSharesOutstanding": "430973000", "intangibleAssetsExcludingGoodwill": "145600000", "cashAndCashEquivalentsAtCarryingValue": "378700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-202100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-370000000", "capitalExpenditures": "47000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "158000000", "cashflowFromInvestment": "-46900000", "stockBasedCompensation": "5700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "169600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 862500000, "cost_of_revenue": 262000000, "gross_profit": 600500000, "research_and_development": null, "selling_general_admin": 274100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -81400000, "depreciation_amortisation": 76100000, "ebitda": -5300000, "interest_expense": 119100000, "interest_income": null, "other_non_operating": null, "pretax_income": -200500000, "tax_provision": 1600000, "effective_tax_rate": null, "net_income": -202100000, "net_income_continuing_ops": -202100000, "net_income_to_common": -202100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 378700000, "short_term_investments": null, "net_receivables": 92600000, "inventory": 51200000, "other_current_assets": null, "total_current_assets": 634600000, "net_ppe": null, "goodwill": 2362200000, "intangible_assets": 145600000, "goodwill_and_intangibles": 2507800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7418400000, "total_assets": 8053000000, "short_term_debt": 599800000, "accounts_payable": 232900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1511100000, "long_term_debt": 3975400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8279700000, "total_liabilities": 9790800000, "total_debt": 4575200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8548900000, "total_equity": -1737800000, "shares_outstanding": 430973000, "operating_cash_flow": -370000000, "stock_based_compensation": 5700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 158000000, "free_cash_flow": -323000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-81400000", "ebitda": "-5300000", "netIncome": "-202100000", "grossProfit": "600500000", "depreciation": "None", "totalRevenue": "862500000", "costOfRevenue": "262000000", "interestIncome": "45600000", "incomeBeforeTax": "-200500000", "interestExpense": "119100000", "operatingIncome": "-145900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1600000", "reportedCurrency": "USD", "netInterestIncome": "-119100000", "nonInterestIncome": "None", "operatingExpenses": "746400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "262000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76100000", "sellingGeneralAndAdministrative": "274100000", "netIncomeFromContinuingOperations": "-202100000" }, "balance": { "goodwill": "2362200000", "inventory": "51200000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "8053000000", "longTermDebt": "3975400000", "shortTermDebt": "599800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "145600000", "reportedCurrency": "USD", "retainedEarnings": "-8548900000", "totalLiabilities": "9790800000", "otherCurrentAssets": "163300000", "totalCurrentAssets": "634600000", "currentLongTermDebt": "62800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7418400000", "currentAccountsPayable": "232900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4710700000", "shortLongTermDebtTotal": "8302800000", "totalShareholderEquity": "-1737800000", "capitalLeaseObligations": "4264600000", "otherCurrentLiabilities": "266400000", "totalCurrentLiabilities": "1511100000", "otherNonCurrentLiabilities": "541700000", "totalNonCurrentLiabilities": "8279700000", "cashAndShortTermInvestments": "378700000", "commonStockSharesOutstanding": "430973000", "intangibleAssetsExcludingGoodwill": "145600000", "cashAndCashEquivalentsAtCarryingValue": "378700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-202100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-370000000", "capitalExpenditures": "47000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "158000000", "cashflowFromInvestment": "-46900000", "stockBasedCompensation": "5700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "169600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76100000", "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": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "income_statement": { "revenue": 1306400000, "cost_of_revenue": 429200000, "gross_profit": 877200000, "ebit": -11000000, "ebitda": 67300000, "pretax_income": -134900000, "tax_provision": 700000, "net_income": -135600000, "net_income_to_common": -135600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 632300000, "total_current_assets": 947200000, "total_assets": 8247500000, "short_term_debt": 593500000, "long_term_debt": 4010900000, "total_debt": 4604400000, "total_liabilities": 10008000000, "total_equity": -1760500000, "shares_outstanding": 383958000, "goodwill_and_intangibles": 2445400000 }, "cash_flow": { "operating_cash_flow": 203600000, "capital_expenditure": 89700000, "free_cash_flow": 293300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214223, "ticker_id": 180, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11000000", "ebitda": "67300000", "netIncome": "-135600000", "grossProfit": "877200000", "depreciation": "None", "totalRevenue": "1306400000", "costOfRevenue": "429200000", "interestIncome": "134100000", "incomeBeforeTax": "-134900000", "interestExpense": "123900000", "operatingIncome": "4700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "700000", "reportedCurrency": "USD", "netInterestIncome": "-123900000", "nonInterestIncome": "None", "operatingExpenses": "872500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "429200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78300000", "sellingGeneralAndAdministrative": "280400000", "netIncomeFromContinuingOperations": "-135600000" }, "balance": { "goodwill": "2301100000", "inventory": "51200000", "commonStock": "4100000", "currentDebt": "None", "investments": "None", "totalAssets": "8247500000", "longTermDebt": "4010900000", "shortTermDebt": "593500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "144300000", "reportedCurrency": "USD", "retainedEarnings": "-8346800000", "totalLiabilities": "10008000000", "otherCurrentAssets": "94200000", "totalCurrentAssets": "947200000", "currentLongTermDebt": "64200000", "longTermInvestments": "69300000", "shortTermInvestments": "None", "currentNetReceivables": "169500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7300300000", "currentAccountsPayable": "378300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4665900000", "shortLongTermDebtTotal": "8276900000", "totalShareholderEquity": "-1760500000", "capitalLeaseObligations": "4201800000", "otherCurrentLiabilities": "259300000", "totalCurrentLiabilities": "1744800000", "otherNonCurrentLiabilities": "520500000", "totalNonCurrentLiabilities": "8263200000", "cashAndShortTermInvestments": "632300000", "commonStockSharesOutstanding": "383958000", "intangibleAssetsExcludingGoodwill": "144300000", "cashAndCashEquivalentsAtCarryingValue": "632300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-135600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "203600000", "capitalExpenditures": "89700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3700000", "cashflowFromInvestment": "-88900000", "stockBasedCompensation": "6900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "254900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1306400000, "cost_of_revenue": 429200000, "gross_profit": 877200000, "research_and_development": null, "selling_general_admin": 280400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11000000, "depreciation_amortisation": 78300000, "ebitda": 67300000, "interest_expense": 123900000, "interest_income": null, "other_non_operating": null, "pretax_income": -134900000, "tax_provision": 700000, "effective_tax_rate": null, "net_income": -135600000, "net_income_continuing_ops": -135600000, "net_income_to_common": -135600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 632300000, "short_term_investments": null, "net_receivables": 169500000, "inventory": 51200000, "other_current_assets": null, "total_current_assets": 947200000, "net_ppe": null, "goodwill": 2301100000, "intangible_assets": 144300000, "goodwill_and_intangibles": 2445400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7300300000, "total_assets": 8247500000, "short_term_debt": 593500000, "accounts_payable": 378300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1744800000, "long_term_debt": 4010900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8263200000, "total_liabilities": 10008000000, "total_debt": 4604400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8346800000, "total_equity": -1760500000, "shares_outstanding": 383958000, "operating_cash_flow": 203600000, "stock_based_compensation": 6900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 89700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -88900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3700000, "free_cash_flow": 293300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11000000", "ebitda": "67300000", "netIncome": "-135600000", "grossProfit": "877200000", "depreciation": "None", "totalRevenue": "1306400000", "costOfRevenue": "429200000", "interestIncome": "134100000", "incomeBeforeTax": "-134900000", "interestExpense": "123900000", "operatingIncome": "4700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "700000", "reportedCurrency": "USD", "netInterestIncome": "-123900000", "nonInterestIncome": "None", "operatingExpenses": "872500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "429200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78300000", "sellingGeneralAndAdministrative": "280400000", "netIncomeFromContinuingOperations": "-135600000" }, "balance": { "goodwill": "2301100000", "inventory": "51200000", "commonStock": "4100000", "currentDebt": "None", "investments": "None", "totalAssets": "8247500000", "longTermDebt": "4010900000", "shortTermDebt": "593500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "144300000", "reportedCurrency": "USD", "retainedEarnings": "-8346800000", "totalLiabilities": "10008000000", "otherCurrentAssets": "94200000", "totalCurrentAssets": "947200000", "currentLongTermDebt": "64200000", "longTermInvestments": "69300000", "shortTermInvestments": "None", "currentNetReceivables": "169500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7300300000", "currentAccountsPayable": "378300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4665900000", "shortLongTermDebtTotal": "8276900000", "totalShareholderEquity": "-1760500000", "capitalLeaseObligations": "4201800000", "otherCurrentLiabilities": "259300000", "totalCurrentLiabilities": "1744800000", "otherNonCurrentLiabilities": "520500000", "totalNonCurrentLiabilities": "8263200000", "cashAndShortTermInvestments": "632300000", "commonStockSharesOutstanding": "383958000", "intangibleAssetsExcludingGoodwill": "144300000", "cashAndCashEquivalentsAtCarryingValue": "632300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-135600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "203600000", "capitalExpenditures": "89700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3700000", "cashflowFromInvestment": "-88900000", "stockBasedCompensation": "6900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "254900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78300000", "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": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "income_statement": { "revenue": 1348800000, "cost_of_revenue": 471100000, "gross_profit": 877700000, "ebit": 97800000, "ebitda": 178600000, "pretax_income": -21800000, "tax_provision": -1100000, "net_income": -20700000, "net_income_to_common": -20700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 527400000, "total_current_assets": 789100000, "total_assets": 8324100000, "short_term_debt": 627800000, "long_term_debt": 4048400000, "total_debt": 4676200000, "total_liabilities": 10009400000, "total_equity": -1685300000, "shares_outstanding": 361853000, "goodwill_and_intangibles": 2498800000 }, "cash_flow": { "operating_cash_flow": -31500000, "capital_expenditure": 60700000, "free_cash_flow": 29200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214225, "ticker_id": 180, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97800000", "ebitda": "178600000", "netIncome": "-20700000", "grossProfit": "877700000", "depreciation": "None", "totalRevenue": "1348800000", "costOfRevenue": "471100000", "interestIncome": "7200000", "incomeBeforeTax": "-21800000", "interestExpense": "119600000", "operatingIncome": "71800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1100000", "reportedCurrency": "USD", "netInterestIncome": "-119600000", "nonInterestIncome": "None", "operatingExpenses": "805900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "471100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80800000", "sellingGeneralAndAdministrative": "270400000", "netIncomeFromContinuingOperations": "-20700000" }, "balance": { "goodwill": "2351600000", "inventory": "None", "commonStock": "3600000", "currentDebt": "None", "investments": "None", "totalAssets": "8324100000", "longTermDebt": "4048400000", "shortTermDebt": "627800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "147200000", "reportedCurrency": "USD", "retainedEarnings": "-8211200000", "totalLiabilities": "10009400000", "otherCurrentAssets": "153600000", "totalCurrentAssets": "789100000", "currentLongTermDebt": "95600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7535000000", "currentAccountsPayable": "247700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4836300000", "shortLongTermDebtTotal": "8463100000", "totalShareholderEquity": "-1685300000", "capitalLeaseObligations": "4319100000", "otherCurrentLiabilities": "318300000", "totalCurrentLiabilities": "1578900000", "otherNonCurrentLiabilities": "561200000", "totalNonCurrentLiabilities": "8430500000", "cashAndShortTermInvestments": "527400000", "commonStockSharesOutstanding": "361853000", "intangibleAssetsExcludingGoodwill": "147200000", "cashAndCashEquivalentsAtCarryingValue": "527400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-31500000", "capitalExpenditures": "60700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155200000", "cashflowFromInvestment": "-60500000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "243000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1348800000, "cost_of_revenue": 471100000, "gross_profit": 877700000, "research_and_development": null, "selling_general_admin": 270400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97800000, "depreciation_amortisation": 80800000, "ebitda": 178600000, "interest_expense": 119600000, "interest_income": null, "other_non_operating": null, "pretax_income": -21800000, "tax_provision": -1100000, "effective_tax_rate": null, "net_income": -20700000, "net_income_continuing_ops": -20700000, "net_income_to_common": -20700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 527400000, "short_term_investments": null, "net_receivables": 108100000, "inventory": null, "other_current_assets": null, "total_current_assets": 789100000, "net_ppe": null, "goodwill": 2351600000, "intangible_assets": 147200000, "goodwill_and_intangibles": 2498800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7535000000, "total_assets": 8324100000, "short_term_debt": 627800000, "accounts_payable": 247700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1578900000, "long_term_debt": 4048400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8430500000, "total_liabilities": 10009400000, "total_debt": 4676200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8211200000, "total_equity": -1685300000, "shares_outstanding": 361853000, "operating_cash_flow": -31500000, "stock_based_compensation": 6300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -155200000, "free_cash_flow": 29200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "97800000", "ebitda": "178600000", "netIncome": "-20700000", "grossProfit": "877700000", "depreciation": "None", "totalRevenue": "1348800000", "costOfRevenue": "471100000", "interestIncome": "7200000", "incomeBeforeTax": "-21800000", "interestExpense": "119600000", "operatingIncome": "71800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1100000", "reportedCurrency": "USD", "netInterestIncome": "-119600000", "nonInterestIncome": "None", "operatingExpenses": "805900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "471100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80800000", "sellingGeneralAndAdministrative": "270400000", "netIncomeFromContinuingOperations": "-20700000" }, "balance": { "goodwill": "2351600000", "inventory": "None", "commonStock": "3600000", "currentDebt": "None", "investments": "None", "totalAssets": "8324100000", "longTermDebt": "4048400000", "shortTermDebt": "627800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "147200000", "reportedCurrency": "USD", "retainedEarnings": "-8211200000", "totalLiabilities": "10009400000", "otherCurrentAssets": "153600000", "totalCurrentAssets": "789100000", "currentLongTermDebt": "95600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7535000000", "currentAccountsPayable": "247700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4836300000", "shortLongTermDebtTotal": "8463100000", "totalShareholderEquity": "-1685300000", "capitalLeaseObligations": "4319100000", "otherCurrentLiabilities": "318300000", "totalCurrentLiabilities": "1578900000", "otherNonCurrentLiabilities": "561200000", "totalNonCurrentLiabilities": "8430500000", "cashAndShortTermInvestments": "527400000", "commonStockSharesOutstanding": "361853000", "intangibleAssetsExcludingGoodwill": "147200000", "cashAndCashEquivalentsAtCarryingValue": "527400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-31500000", "capitalExpenditures": "60700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155200000", "cashflowFromInvestment": "-60500000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "243000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80800000", "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": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "income_statement": { "revenue": 1030600000, "cost_of_revenue": 342200000, "gross_profit": 688400000, "ebit": 66900000, "ebitda": 145700000, "pretax_income": -32100000, "tax_provision": 700000, "net_income": -32800000, "net_income_to_common": -32800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 770300000, "total_current_assets": 1075500000, "total_assets": 8594700000, "short_term_debt": 639600000, "long_term_debt": 4212400000, "total_debt": 4852000000, "total_liabilities": 10291300000, "total_equity": -1696600000, "shares_outstanding": 321581000, "goodwill_and_intangibles": 2471000000 }, "cash_flow": { "operating_cash_flow": -34600000, "capital_expenditure": 44600000, "free_cash_flow": 10000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214226, "ticker_id": 180, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66900000", "ebitda": "145700000", "netIncome": "-32800000", "grossProfit": "688400000", "depreciation": "None", "totalRevenue": "1030600000", "costOfRevenue": "342200000", "interestIncome": "None", "incomeBeforeTax": "-32100000", "interestExpense": "99000000", "operatingIncome": "-47400000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "700000", "reportedCurrency": "USD", "netInterestIncome": "-99000000", "nonInterestIncome": "None", "operatingExpenses": "735800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "342200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78800000", "sellingGeneralAndAdministrative": "267400000", "netIncomeFromContinuingOperations": "-32800000" }, "balance": { "goodwill": "2325500000", "inventory": "None", "commonStock": "3600000", "currentDebt": "None", "investments": "None", "totalAssets": "8594700000", "longTermDebt": "4212400000", "shortTermDebt": "639600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "145500000", "reportedCurrency": "USD", "retainedEarnings": "-8190500000", "totalLiabilities": "10291300000", "otherCurrentAssets": "149200000", "totalCurrentAssets": "1075500000", "currentLongTermDebt": "123100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "156000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7519200000", "currentAccountsPayable": "301100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8672000000", "totalShareholderEquity": "-1696600000", "capitalLeaseObligations": "4336500000", "otherCurrentLiabilities": "311400000", "totalCurrentLiabilities": "1651200000", "otherNonCurrentLiabilities": "574700000", "totalNonCurrentLiabilities": "8640100000", "cashAndShortTermInvestments": "770300000", "commonStockSharesOutstanding": "321581000", "intangibleAssetsExcludingGoodwill": "145500000", "cashAndCashEquivalentsAtCarryingValue": "770300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-34600000", "capitalExpenditures": "44600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "236300000", "cashflowFromInvestment": "-43500000", "stockBasedCompensation": "4500000", "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": "78800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1030600000, "cost_of_revenue": 342200000, "gross_profit": 688400000, "research_and_development": null, "selling_general_admin": 267400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66900000, "depreciation_amortisation": 78800000, "ebitda": 145700000, "interest_expense": 99000000, "interest_income": null, "other_non_operating": null, "pretax_income": -32100000, "tax_provision": 700000, "effective_tax_rate": null, "net_income": -32800000, "net_income_continuing_ops": -32800000, "net_income_to_common": -32800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 770300000, "short_term_investments": null, "net_receivables": 156000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1075500000, "net_ppe": null, "goodwill": 2325500000, "intangible_assets": 145500000, "goodwill_and_intangibles": 2471000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7519200000, "total_assets": 8594700000, "short_term_debt": 639600000, "accounts_payable": 301100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1651200000, "long_term_debt": 4212400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8640100000, "total_liabilities": 10291300000, "total_debt": 4852000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8190500000, "total_equity": -1696600000, "shares_outstanding": 321581000, "operating_cash_flow": -34600000, "stock_based_compensation": 4500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 236300000, "free_cash_flow": 10000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "66900000", "ebitda": "145700000", "netIncome": "-32800000", "grossProfit": "688400000", "depreciation": "None", "totalRevenue": "1030600000", "costOfRevenue": "342200000", "interestIncome": "None", "incomeBeforeTax": "-32100000", "interestExpense": "99000000", "operatingIncome": "-47400000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "700000", "reportedCurrency": "USD", "netInterestIncome": "-99000000", "nonInterestIncome": "None", "operatingExpenses": "735800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "342200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78800000", "sellingGeneralAndAdministrative": "267400000", "netIncomeFromContinuingOperations": "-32800000" }, "balance": { "goodwill": "2325500000", "inventory": "None", "commonStock": "3600000", "currentDebt": "None", "investments": "None", "totalAssets": "8594700000", "longTermDebt": "4212400000", "shortTermDebt": "639600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "145500000", "reportedCurrency": "USD", "retainedEarnings": "-8190500000", "totalLiabilities": "10291300000", "otherCurrentAssets": "149200000", "totalCurrentAssets": "1075500000", "currentLongTermDebt": "123100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "156000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7519200000", "currentAccountsPayable": "301100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8672000000", "totalShareholderEquity": "-1696600000", "capitalLeaseObligations": "4336500000", "otherCurrentLiabilities": "311400000", "totalCurrentLiabilities": "1651200000", "otherNonCurrentLiabilities": "574700000", "totalNonCurrentLiabilities": "8640100000", "cashAndShortTermInvestments": "770300000", "commonStockSharesOutstanding": "321581000", "intangibleAssetsExcludingGoodwill": "145500000", "cashAndCashEquivalentsAtCarryingValue": "770300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-34600000", "capitalExpenditures": "44600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "236300000", "cashflowFromInvestment": "-43500000", "stockBasedCompensation": "4500000", "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": "78800000", "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": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "income_statement": { "revenue": 951400000, "cost_of_revenue": 302300000, "gross_profit": 649100000, "ebit": -60500000, "ebitda": 21100000, "pretax_income": -161700000, "tax_provision": 1800000, "net_income": -163500000, "net_income_to_common": -163500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 660700000, "total_current_assets": 913000000, "total_assets": 8538700000, "short_term_debt": 539100000, "long_term_debt": 4518000000, "total_debt": 5057100000, "total_liabilities": 10569700000, "total_equity": -2031000000, "shares_outstanding": 263411000, "goodwill_and_intangibles": 2467900000 }, "cash_flow": { "operating_cash_flow": -188300000, "capital_expenditure": 50500000, "free_cash_flow": -137800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214227, "ticker_id": 180, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-60500000", "ebitda": "21100000", "netIncome": "-163500000", "grossProfit": "649100000", "depreciation": "None", "totalRevenue": "951400000", "costOfRevenue": "302300000", "interestIncome": "None", "incomeBeforeTax": "-161700000", "interestExpense": "101200000", "operatingIncome": "-108400000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1800000", "reportedCurrency": "USD", "netInterestIncome": "-101200000", "nonInterestIncome": "None", "operatingExpenses": "757500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "302300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81600000", "sellingGeneralAndAdministrative": "282200000", "netIncomeFromContinuingOperations": "-163500000" }, "balance": { "goodwill": "2322100000", "inventory": "1", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "8538700000", "longTermDebt": "4518000000", "shortTermDebt": "539100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "145800000", "reportedCurrency": "USD", "retainedEarnings": "-8157700000", "totalLiabilities": "10569700000", "otherCurrentAssets": "111900000", "totalCurrentAssets": "913000000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "140400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7625700000", "currentAccountsPayable": "250200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8990100000", "totalShareholderEquity": "-2031000000", "capitalLeaseObligations": "4447100000", "otherCurrentLiabilities": "319500000", "totalCurrentLiabilities": "1503000000", "otherNonCurrentLiabilities": "582900000", "totalNonCurrentLiabilities": "9066700000", "cashAndShortTermInvestments": "660700000", "commonStockSharesOutstanding": "263411000", "intangibleAssetsExcludingGoodwill": "145800000", "cashAndCashEquivalentsAtCarryingValue": "660700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-163500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-188300000", "capitalExpenditures": "50500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9000000", "cashflowFromInvestment": "-50000000", "stockBasedCompensation": "4300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 951400000, "cost_of_revenue": 302300000, "gross_profit": 649100000, "research_and_development": null, "selling_general_admin": 282200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -60500000, "depreciation_amortisation": 81600000, "ebitda": 21100000, "interest_expense": 101200000, "interest_income": null, "other_non_operating": null, "pretax_income": -161700000, "tax_provision": 1800000, "effective_tax_rate": null, "net_income": -163500000, "net_income_continuing_ops": -163500000, "net_income_to_common": -163500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 660700000, "short_term_investments": null, "net_receivables": 140400000, "inventory": 1, "other_current_assets": null, "total_current_assets": 913000000, "net_ppe": null, "goodwill": 2322100000, "intangible_assets": 145800000, "goodwill_and_intangibles": 2467900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7625700000, "total_assets": 8538700000, "short_term_debt": 539100000, "accounts_payable": 250200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1503000000, "long_term_debt": 4518000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9066700000, "total_liabilities": 10569700000, "total_debt": 5057100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8157700000, "total_equity": -2031000000, "shares_outstanding": 263411000, "operating_cash_flow": -188300000, "stock_based_compensation": 4300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9000000, "free_cash_flow": -137800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-60500000", "ebitda": "21100000", "netIncome": "-163500000", "grossProfit": "649100000", "depreciation": "None", "totalRevenue": "951400000", "costOfRevenue": "302300000", "interestIncome": "None", "incomeBeforeTax": "-161700000", "interestExpense": "101200000", "operatingIncome": "-108400000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1800000", "reportedCurrency": "USD", "netInterestIncome": "-101200000", "nonInterestIncome": "None", "operatingExpenses": "757500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "302300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81600000", "sellingGeneralAndAdministrative": "282200000", "netIncomeFromContinuingOperations": "-163500000" }, "balance": { "goodwill": "2322100000", "inventory": "1", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "8538700000", "longTermDebt": "4518000000", "shortTermDebt": "539100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "145800000", "reportedCurrency": "USD", "retainedEarnings": "-8157700000", "totalLiabilities": "10569700000", "otherCurrentAssets": "111900000", "totalCurrentAssets": "913000000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "140400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7625700000", "currentAccountsPayable": "250200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8990100000", "totalShareholderEquity": "-2031000000", "capitalLeaseObligations": "4447100000", "otherCurrentLiabilities": "319500000", "totalCurrentLiabilities": "1503000000", "otherNonCurrentLiabilities": "582900000", "totalNonCurrentLiabilities": "9066700000", "cashAndShortTermInvestments": "660700000", "commonStockSharesOutstanding": "263411000", "intangibleAssetsExcludingGoodwill": "145800000", "cashAndCashEquivalentsAtCarryingValue": "660700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-163500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-188300000", "capitalExpenditures": "50500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9000000", "cashflowFromInvestment": "-50000000", "stockBasedCompensation": "4300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81600000", "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": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "income_statement": { "revenue": 1104400000, "cost_of_revenue": 335400000, "gross_profit": 769000000, "ebit": -79400000, "ebitda": 6500000, "pretax_income": -183200000, "tax_provision": -1200000, "net_income": -182000000, "net_income_to_common": -182000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 884300000, "total_current_assets": 1203100000, "total_assets": 9009200000, "short_term_debt": 539300000, "long_term_debt": 4552300000, "total_debt": 5091600000, "total_liabilities": 10857100000, "total_equity": -1847900000, "shares_outstanding": 218620000, "goodwill_and_intangibles": 2505400000 }, "cash_flow": { "operating_cash_flow": -77800000, "capital_expenditure": 72100000, "free_cash_flow": -5700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214228, "ticker_id": 180, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-79400000", "ebitda": "6500000", "netIncome": "-182000000", "grossProfit": "769000000", "depreciation": "None", "totalRevenue": "1104400000", "costOfRevenue": "335400000", "interestIncome": "None", "incomeBeforeTax": "-183200000", "interestExpense": "103800000", "operatingIncome": "-150300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1200000", "reportedCurrency": "USD", "netInterestIncome": "-103800000", "nonInterestIncome": "None", "operatingExpenses": "919300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "335400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85900000", "sellingGeneralAndAdministrative": "279800000", "netIncomeFromContinuingOperations": "-182000000" }, "balance": { "goodwill": "2358700000", "inventory": "39500000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "9009200000", "longTermDebt": "4552300000", "shortTermDebt": "539300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "146700000", "reportedCurrency": "USD", "retainedEarnings": "-7994200000", "totalLiabilities": "10857100000", "otherCurrentAssets": "74100000", "totalCurrentAssets": "1203100000", "currentLongTermDebt": "25100000", "longTermInvestments": "72600000", "shortTermInvestments": "6900000", "currentNetReceivables": "205200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7806100000", "currentAccountsPayable": "320500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9142300000", "totalShareholderEquity": "-1847900000", "capitalLeaseObligations": "4564900000", "otherCurrentLiabilities": "349100000", "totalCurrentLiabilities": "1632400000", "otherNonCurrentLiabilities": "556000000", "totalNonCurrentLiabilities": "9224700000", "cashAndShortTermInvestments": "884300000", "commonStockSharesOutstanding": "218620000", "intangibleAssetsExcludingGoodwill": "146700000", "cashAndCashEquivalentsAtCarryingValue": "884300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-182000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-44700000", "operatingCashflow": "-77800000", "capitalExpenditures": "72100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "294000000", "cashflowFromInvestment": "-63700000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "14200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1104400000, "cost_of_revenue": 335400000, "gross_profit": 769000000, "research_and_development": null, "selling_general_admin": 279800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -79400000, "depreciation_amortisation": 85900000, "ebitda": 6500000, "interest_expense": 103800000, "interest_income": null, "other_non_operating": null, "pretax_income": -183200000, "tax_provision": -1200000, "effective_tax_rate": null, "net_income": -182000000, "net_income_continuing_ops": -182000000, "net_income_to_common": -182000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 884300000, "short_term_investments": 6900000, "net_receivables": 205200000, "inventory": 39500000, "other_current_assets": null, "total_current_assets": 1203100000, "net_ppe": null, "goodwill": 2358700000, "intangible_assets": 146700000, "goodwill_and_intangibles": 2505400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7806100000, "total_assets": 9009200000, "short_term_debt": 539300000, "accounts_payable": 320500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1632400000, "long_term_debt": 4552300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9224700000, "total_liabilities": 10857100000, "total_debt": 5091600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7994200000, "total_equity": -1847900000, "shares_outstanding": 218620000, "operating_cash_flow": -77800000, "stock_based_compensation": 1600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 294000000, "free_cash_flow": -5700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-79400000", "ebitda": "6500000", "netIncome": "-182000000", "grossProfit": "769000000", "depreciation": "None", "totalRevenue": "1104400000", "costOfRevenue": "335400000", "interestIncome": "None", "incomeBeforeTax": "-183200000", "interestExpense": "103800000", "operatingIncome": "-150300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1200000", "reportedCurrency": "USD", "netInterestIncome": "-103800000", "nonInterestIncome": "None", "operatingExpenses": "919300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "335400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85900000", "sellingGeneralAndAdministrative": "279800000", "netIncomeFromContinuingOperations": "-182000000" }, "balance": { "goodwill": "2358700000", "inventory": "39500000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "9009200000", "longTermDebt": "4552300000", "shortTermDebt": "539300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "146700000", "reportedCurrency": "USD", "retainedEarnings": "-7994200000", "totalLiabilities": "10857100000", "otherCurrentAssets": "74100000", "totalCurrentAssets": "1203100000", "currentLongTermDebt": "25100000", "longTermInvestments": "72600000", "shortTermInvestments": "6900000", "currentNetReceivables": "205200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7806100000", "currentAccountsPayable": "320500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9142300000", "totalShareholderEquity": "-1847900000", "capitalLeaseObligations": "4564900000", "otherCurrentLiabilities": "349100000", "totalCurrentLiabilities": "1632400000", "otherNonCurrentLiabilities": "556000000", "totalNonCurrentLiabilities": "9224700000", "cashAndShortTermInvestments": "884300000", "commonStockSharesOutstanding": "218620000", "intangibleAssetsExcludingGoodwill": "146700000", "cashAndCashEquivalentsAtCarryingValue": "884300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-182000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-44700000", "operatingCashflow": "-77800000", "capitalExpenditures": "72100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "294000000", "cashflowFromInvestment": "-63700000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "14200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85900000", "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": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "income_statement": { "revenue": 1405900000, "cost_of_revenue": 488600000, "gross_profit": 917300000, "ebit": 118300000, "ebitda": 207000000, "pretax_income": 14600000, "tax_provision": 2300000, "net_income": 12300000, "net_income_to_common": 12300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 729700000, "total_current_assets": 980100000, "total_assets": 8793100000, "short_term_debt": 538500000, "long_term_debt": 4750400000, "total_debt": 5288900000, "total_liabilities": 10931100000, "total_equity": -2138000000, "shares_outstanding": 162607000, "goodwill_and_intangibles": 2456300000 }, "cash_flow": { "operating_cash_flow": 65900000, "capital_expenditure": 61500000, "free_cash_flow": 127400000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214230, "ticker_id": 180, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "118300000", "ebitda": "207000000", "netIncome": "12300000", "grossProfit": "917300000", "depreciation": "None", "totalRevenue": "1405900000", "costOfRevenue": "488600000", "interestIncome": "None", "incomeBeforeTax": "14600000", "interestExpense": "103700000", "operatingIncome": "99400000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2300000", "reportedCurrency": "USD", "netInterestIncome": "-103700000", "nonInterestIncome": "None", "operatingExpenses": "817900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "488600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88700000", "sellingGeneralAndAdministrative": "278700000", "netIncomeFromContinuingOperations": "12300000" }, "balance": { "goodwill": "2310800000", "inventory": "22400000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "8793100000", "longTermDebt": "4750400000", "shortTermDebt": "538500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "145500000", "reportedCurrency": "USD", "retainedEarnings": "-7812200000", "totalLiabilities": "10931100000", "otherCurrentAssets": "116200000", "totalCurrentAssets": "980100000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "134200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7813000000", "currentAccountsPayable": "236500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5161400000", "shortLongTermDebtTotal": "9316900000", "totalShareholderEquity": "-2138000000", "capitalLeaseObligations": "4546500000", "otherCurrentLiabilities": "342800000", "totalCurrentLiabilities": "1528800000", "otherNonCurrentLiabilities": "591100000", "totalNonCurrentLiabilities": "9402300000", "cashAndShortTermInvestments": "729700000", "commonStockSharesOutstanding": "162607000", "intangibleAssetsExcludingGoodwill": "145500000", "cashAndCashEquivalentsAtCarryingValue": "729700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12300000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "11100000", "operatingCashflow": "65900000", "capitalExpenditures": "61500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "292900000", "cashflowFromInvestment": "-59000000", "stockBasedCompensation": "7200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1405900000, "cost_of_revenue": 488600000, "gross_profit": 917300000, "research_and_development": null, "selling_general_admin": 278700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118300000, "depreciation_amortisation": 88700000, "ebitda": 207000000, "interest_expense": 103700000, "interest_income": null, "other_non_operating": null, "pretax_income": 14600000, "tax_provision": 2300000, "effective_tax_rate": null, "net_income": 12300000, "net_income_continuing_ops": 12300000, "net_income_to_common": 12300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 729700000, "short_term_investments": null, "net_receivables": 134200000, "inventory": 22400000, "other_current_assets": null, "total_current_assets": 980100000, "net_ppe": null, "goodwill": 2310800000, "intangible_assets": 145500000, "goodwill_and_intangibles": 2456300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7813000000, "total_assets": 8793100000, "short_term_debt": 538500000, "accounts_payable": 236500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1528800000, "long_term_debt": 4750400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9402300000, "total_liabilities": 10931100000, "total_debt": 5288900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7812200000, "total_equity": -2138000000, "shares_outstanding": 162607000, "operating_cash_flow": 65900000, "stock_based_compensation": 7200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 292900000, "free_cash_flow": 127400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "118300000", "ebitda": "207000000", "netIncome": "12300000", "grossProfit": "917300000", "depreciation": "None", "totalRevenue": "1405900000", "costOfRevenue": "488600000", "interestIncome": "None", "incomeBeforeTax": "14600000", "interestExpense": "103700000", "operatingIncome": "99400000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2300000", "reportedCurrency": "USD", "netInterestIncome": "-103700000", "nonInterestIncome": "None", "operatingExpenses": "817900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "488600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88700000", "sellingGeneralAndAdministrative": "278700000", "netIncomeFromContinuingOperations": "12300000" }, "balance": { "goodwill": "2310800000", "inventory": "22400000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "8793100000", "longTermDebt": "4750400000", "shortTermDebt": "538500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "145500000", "reportedCurrency": "USD", "retainedEarnings": "-7812200000", "totalLiabilities": "10931100000", "otherCurrentAssets": "116200000", "totalCurrentAssets": "980100000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "134200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7813000000", "currentAccountsPayable": "236500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5161400000", "shortLongTermDebtTotal": "9316900000", "totalShareholderEquity": "-2138000000", "capitalLeaseObligations": "4546500000", "otherCurrentLiabilities": "342800000", "totalCurrentLiabilities": "1528800000", "otherNonCurrentLiabilities": "591100000", "totalNonCurrentLiabilities": "9402300000", "cashAndShortTermInvestments": "729700000", "commonStockSharesOutstanding": "162607000", "intangibleAssetsExcludingGoodwill": "145500000", "cashAndCashEquivalentsAtCarryingValue": "729700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12300000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "11100000", "operatingCashflow": "65900000", "capitalExpenditures": "61500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "292900000", "cashflowFromInvestment": "-59000000", "stockBasedCompensation": "7200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88700000", "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": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "income_statement": { "revenue": 1347900000, "cost_of_revenue": 474800000, "gross_profit": 873100000, "ebit": 111600000, "ebitda": 208400000, "pretax_income": 9000000, "tax_provision": 400000, "net_income": 8600000, "net_income_to_common": 8600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 435300000, "total_current_assets": 707700000, "total_assets": 8669700000, "short_term_debt": 554900000, "long_term_debt": 4795600000, "total_debt": 5350500000, "total_liabilities": 11252300000, "total_equity": -2582600000, "shares_outstanding": 151347000, "goodwill_and_intangibles": 2457300000 }, "cash_flow": { "operating_cash_flow": -13400000, "capital_expenditure": 48600000, "free_cash_flow": 35200000, "dividends_paid": 28000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214231, "ticker_id": 180, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:27.543796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "111600000", "ebitda": "208400000", "netIncome": "8600000", "grossProfit": "873100000", "depreciation": "None", "totalRevenue": "1347900000", "costOfRevenue": "474800000", "interestIncome": "89800000", "incomeBeforeTax": "9000000", "interestExpense": "102600000", "operatingIncome": "84800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "400000", "reportedCurrency": "USD", "netInterestIncome": "-102600000", "nonInterestIncome": "None", "operatingExpenses": "788300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "26800000", "costofGoodsAndServicesSold": "474800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96800000", "sellingGeneralAndAdministrative": "278900000", "netIncomeFromContinuingOperations": "8600000" }, "balance": { "goodwill": "2310200000", "inventory": "22900000", "commonStock": "5200000", "currentDebt": "None", "investments": "None", "totalAssets": "8669700000", "longTermDebt": "4795600000", "shortTermDebt": "554900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "147100000", "reportedCurrency": "USD", "retainedEarnings": "-7824500000", "totalLiabilities": "11252300000", "otherCurrentAssets": "134600000", "totalCurrentAssets": "707700000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "137800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7962000000", "currentAccountsPayable": "285500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5306500000", "shortLongTermDebtTotal": "9505800000", "totalShareholderEquity": "-2582600000", "capitalLeaseObligations": "4690200000", "otherCurrentLiabilities": "328600000", "totalCurrentLiabilities": "1554300000", "otherNonCurrentLiabilities": "4869900000", "totalNonCurrentLiabilities": "9698000000", "cashAndShortTermInvestments": "435300000", "commonStockSharesOutstanding": "151347000", "intangibleAssetsExcludingGoodwill": "147100000", "cashAndCashEquivalentsAtCarryingValue": "435300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8600000", "profitLoss": "None", "dividendPayout": "28000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "33600000", "operatingCashflow": "-13400000", "capitalExpenditures": "48600000", "changeInReceivables": "-33600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6500000", "cashflowFromInvestment": "-40800000", "stockBasedCompensation": "7800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-60700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1347900000, "cost_of_revenue": 474800000, "gross_profit": 873100000, "research_and_development": null, "selling_general_admin": 278900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111600000, "depreciation_amortisation": 96800000, "ebitda": 208400000, "interest_expense": 102600000, "interest_income": null, "other_non_operating": null, "pretax_income": 9000000, "tax_provision": 400000, "effective_tax_rate": null, "net_income": 8600000, "net_income_continuing_ops": 8600000, "net_income_to_common": 8600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 435300000, "short_term_investments": null, "net_receivables": 137800000, "inventory": 22900000, "other_current_assets": null, "total_current_assets": 707700000, "net_ppe": null, "goodwill": 2310200000, "intangible_assets": 147100000, "goodwill_and_intangibles": 2457300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7962000000, "total_assets": 8669700000, "short_term_debt": 554900000, "accounts_payable": 285500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1554300000, "long_term_debt": 4795600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9698000000, "total_liabilities": 11252300000, "total_debt": 5350500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7824500000, "total_equity": -2582600000, "shares_outstanding": 151347000, "operating_cash_flow": -13400000, "stock_based_compensation": 7800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40800000, "dividends_paid": 28000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6500000, "free_cash_flow": 35200000, "net_change_in_cash": -60700000 }, "raw_data": { "income": { "ebit": "111600000", "ebitda": "208400000", "netIncome": "8600000", "grossProfit": "873100000", "depreciation": "None", "totalRevenue": "1347900000", "costOfRevenue": "474800000", "interestIncome": "89800000", "incomeBeforeTax": "9000000", "interestExpense": "102600000", "operatingIncome": "84800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "400000", "reportedCurrency": "USD", "netInterestIncome": "-102600000", "nonInterestIncome": "None", "operatingExpenses": "788300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "26800000", "costofGoodsAndServicesSold": "474800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96800000", "sellingGeneralAndAdministrative": "278900000", "netIncomeFromContinuingOperations": "8600000" }, "balance": { "goodwill": "2310200000", "inventory": "22900000", "commonStock": "5200000", "currentDebt": "None", "investments": "None", "totalAssets": "8669700000", "longTermDebt": "4795600000", "shortTermDebt": "554900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "147100000", "reportedCurrency": "USD", "retainedEarnings": "-7824500000", "totalLiabilities": "11252300000", "otherCurrentAssets": "134600000", "totalCurrentAssets": "707700000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "137800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7962000000", "currentAccountsPayable": "285500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5306500000", "shortLongTermDebtTotal": "9505800000", "totalShareholderEquity": "-2582600000", "capitalLeaseObligations": "4690200000", "otherCurrentLiabilities": "328600000", "totalCurrentLiabilities": "1554300000", "otherNonCurrentLiabilities": "4869900000", "totalNonCurrentLiabilities": "9698000000", "cashAndShortTermInvestments": "435300000", "commonStockSharesOutstanding": "151347000", "intangibleAssetsExcludingGoodwill": "147100000", "cashAndCashEquivalentsAtCarryingValue": "435300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8600000", "profitLoss": "None", "dividendPayout": "28000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "33600000", "operatingCashflow": "-13400000", "capitalExpenditures": "48600000", "changeInReceivables": "-33600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6500000", "cashflowFromInvestment": "-40800000", "stockBasedCompensation": "7800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-60700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96800000", "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": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }