{ "ticker": { "uuid": "47c7048d-5b59-4945-844f-8d91a046fbb8", "symbol": "TAC", "name": "TransAlta Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Independent Power Producers", "page_url": "https://sharemaestro.com/factors/ticker/47c7048d-5b59-4945-844f-8d91a046fbb8/", "api_url": "https://sharemaestro.com/factors/api/tickers/47c7048d-5b59-4945-844f-8d91a046fbb8/" }, "ticker_metadata": { "id": 3855, "uuid": "47c7048d-5b59-4945-844f-8d91a046fbb8", "symbol": "TAC", "name": "TransAlta Corp", "asset_type": "equity", "market_cap": 4115596000, "stock_exchange_id": 3, "industry": "Utilities - Independent Power Producers", "sector": "Utilities", "description": "TransAlta Corporation owns, operates and develops a diverse fleet of electric power generation assets in Canada, the United States and Australia. The company is headquartered in Calgary, Canada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "47c7048d-5b59-4945-844f-8d91a046fbb8", "symbol": "TAC", "name": "TransAlta Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Independent Power Producers", "page_url": "https://sharemaestro.com/factors/ticker/47c7048d-5b59-4945-844f-8d91a046fbb8/", "api_url": "https://sharemaestro.com/factors/api/tickers/47c7048d-5b59-4945-844f-8d91a046fbb8/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.74, "value": 0.75, "quality": 0.22, "momentum": 0.73, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 12.68, "market_cap": 3765960000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0648, "shareholder_yield": 0.0337, "roe": -0.1212, "piotroski_f_score": 3, "momentum_12_1": 0.2403, "volatility_252d": 0.3603 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:54.834112+00:00", "batch_id": "" }, "size": { "price_close": 12.68, "market_cap": 3765960000, "market_cap_usd": 3765960000, "enterprise_value": 7896513143, "shares_outstanding": 297000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.6697, "ptbv_ratio": 5.8146, "ps_ratio": 1.7018, "pcf_ratio": 4.9157, "pfcf_ratio": 3.7099, "ev_ebitda": 15.4438, "ev_ebit": -116.3568, "ev_sales": 3.5683, "ev_fcf": 7.779, "earnings_yield": null, "fcf_yield": 0.1286, "price_to_sales": 1.7018, "price_to_book": 2.6697, "price_to_cashflow": 4.9157, "ebitda_to_ev": 0.0648, "sales_yield": 0.2802 }, "yield": { "dividend_yield": 0.0337, "buyback_yield": 0, "shareholder_yield": 0.0337, "debt_paydown_yield": null, "total_yield": 0.0337 }, "quality": { "gross_margin": 0.402, "operating_margin": -0.0307, "net_margin": -0.0772, "ebitda_margin": 0.2311, "fcf_margin": 0.4587, "roe": -0.1212, "roa": -0.0194, "roic": -0.0092, "roc_greenblatt": null, "asset_turnover": 0.2512, "cash_conversion": -5.9385, "accruals_ratio": -0.1064, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": 0.0388, "earnings_stability_5y": 3.7024, "revenue_stability_5y": 0.1595, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.101, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 5.1962, "net_debt_to_ebitda": 8.0784, "debt_to_assets": 0.5069, "interest_coverage": -0.2512, "current_ratio": 0.7622, "quick_ratio": 0.6973, "net_debt": 4130553143, "local_beta": -0.0007, "volatility_252d": 0.3603, "volatility_60d": 0.8771, "max_drawdown_12m": -0.3288, "risk_adjusted_momentum": 0.667 }, "growth": { "revenue_growth_1y": -0.1668, "revenue_growth_3y_cagr": -0.0687, "revenue_growth_5y_cagr": 0.0273, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2013, "book_value_growth_1y": -0.2021, "revenue_growth": -0.1668, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0027, "price_return_3m": -0.0031, "price_return_6m": -0.095, "price_return_9m": 0.0396, "price_return_12m": 0.2369, "price_return_12m_ex1m": 0.2403, "momentum_6m": -0.095, "momentum_12m": 0.2369, "momentum_12_1": 0.2403, "distance_from_52w_high": -0.2775, "distance_from_52w_low": 0.1987, "relative_strength": 0.137 }, "raw_ttm": { "revenue_ttm": 2212971963, "gross_profit_ttm": 889515515, "ebit_ttm": -67864632, "ebitda_ttm": 511307476, "net_income_ttm": -170937067, "eps_diluted_ttm": -0.5755, "operating_cash_flow_ttm": 766116156, "capital_expenditure_ttm": 248995616, "fcf_ttm": 1015111772, "dividends_paid_ttm": 127057433, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 270124528, "cash_and_equivalents": 334863144, "total_current_assets": 1388579206, "total_current_liabilities": 1821695608, "net_ppe": null, "total_assets": 8809707931, "total_debt": 4465416287, "total_equity": 1410636060, "net_working_capital": 169436741, "book_value_per_share": 4.7496, "retained_earnings": -2745075715, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 647669436, "tangible_book_per_share": 2.1807 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 60, "rank_ptbv": 72, "rank_ps": 42, "rank_pcf": 17, "rank_ev_ebitda": 65, "rank_ev_ebit": 3, "rank_earnings_yield": 50, "rank_fcf_yield": 30, "rank_dividend_yield": 22, "rank_shareholder_yield": 23, "rank_total_yield": 23, "rank_roe": 81, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 56, "rank_fcf_margin": 17, "rank_piotroski": 92, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 42, "rank_relative_strength": 39 }, "composites": { "value_composite": 25, "quality_composite": 78, "momentum_composite": 27, "growth_composite": 86, "yield_composite": 15, "svqf_composite": 33, "vc1_composite": 31, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 26, "quality_value_composite": 0.4062, "os_score": 0.74, "value_percentile": 0.75, "quality_percentile": 0.22, "momentum_percentile": 0.73, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 32, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5115, "ticker_id": 3855, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:54.834112+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.68, "market_cap": 3765960000, "market_cap_usd": 3765960000, "enterprise_value": 7896513143, "shares_outstanding": 297000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.6696893, "ptbv_ratio": 5.81463288, "ps_ratio": 1.7017658, "pcf_ratio": 4.91565146, "pfcf_ratio": 3.70989688, "ev_ebitda": 15.44376625, "ev_ebit": -116.3568255, "ev_sales": 3.56828431, "ev_fcf": 7.77895928, "earnings_yield": null, "fcf_yield": 0.1285519, "dividend_yield": 0.03373839, "buyback_yield": 0, "shareholder_yield": 0.03373839, "debt_paydown_yield": null, "total_yield": 0.03373839, "gross_margin": 0.40195517, "operating_margin": -0.03066674, "net_margin": -0.07724321, "ebitda_margin": 0.23105014, "fcf_margin": 0.45870973, "roe": -0.1211773, "roa": -0.01940326, "roic": -0.00918548, "roc_greenblatt": null, "asset_turnover": 0.25119697, "cash_conversion": -5.9385117, "accruals_ratio": -0.10636598, "sbc_to_revenue": null, "debt_to_equity": 5.19616205, "net_debt_to_ebitda": 8.07841336, "debt_to_assets": 0.5068745, "interest_coverage": -0.25123462, "current_ratio": 0.76224546, "quick_ratio": 0.69730325, "net_debt": 4130553143, "revenue_growth_1y": -0.16680272, "revenue_growth_3y_cagr": -0.06867154, "revenue_growth_5y_cagr": 0.02731375, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.20131571, "book_value_growth_1y": -0.2020886, "piotroski_f_score": 3, "altman_z_score": 0.03881278, "earnings_stability_5y": 3.702428, "revenue_stability_5y": 0.159454, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00271344, "price_return_3m": -0.00314465, "price_return_6m": -0.09500325, "price_return_9m": 0.03956581, "price_return_12m": 0.23692836, "price_return_12m_ex1m": 0.24029382, "distance_from_52w_high": -0.27754228, "distance_from_52w_low": 0.19874831, "relative_strength": 0.13696478, "local_beta": -0.0007, "volatility_252d": 0.360283, "volatility_60d": 0.877125, "max_drawdown_12m": -0.32882082, "revenue_ttm": 2212971963, "gross_profit_ttm": 889515515, "ebit_ttm": -67864632, "ebitda_ttm": 511307476, "net_income_ttm": -170937067, "eps_diluted_ttm": -0.57554568, "operating_cash_flow_ttm": 766116156, "capital_expenditure_ttm": 248995616, "fcf_ttm": 1015111772, "dividends_paid_ttm": 127057433, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 270124528, "cash_and_equivalents": 334863144, "total_current_assets": 1388579206, "total_current_liabilities": 1821695608, "net_ppe": null, "total_assets": 8809707931, "total_debt": 4465416287, "total_equity": 1410636060, "net_working_capital": 169436741, "book_value_per_share": 4.74961636, "retained_earnings": -2745075715, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 647669436, "tangible_book_per_share": 2.18070517, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 50, "rank_pb": 60, "rank_ptbv": 72, "rank_ps": 42, "rank_pcf": 17, "rank_ev_ebitda": 65, "rank_ev_ebit": 3, "rank_earnings_yield": 50, "rank_fcf_yield": 30, "rank_dividend_yield": 22, "rank_shareholder_yield": 23, "rank_total_yield": 23, "rank_roe": 81, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 56, "rank_fcf_margin": 17, "rank_piotroski": 92, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 42, "rank_relative_strength": 39, "value_composite": 25, "quality_composite": 78, "momentum_composite": 27, "growth_composite": 86, "yield_composite": 15, "svqf_composite": 33, "vc1_composite": 31, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 26, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 32, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 12.68, "os": 0.74, "value": 0.75, "quality": 0.22, "momentum": 0.73, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0337, "roe": -0.1212, "momentum_12_1": 0.2403, "complete_fields": { "id": 5115, "ticker_id": 3855, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:54.834112+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.68, "market_cap": 3765960000, "market_cap_usd": 3765960000, "enterprise_value": 7896513143, "shares_outstanding": 297000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.6696893, "ptbv_ratio": 5.81463288, "ps_ratio": 1.7017658, "pcf_ratio": 4.91565146, "pfcf_ratio": 3.70989688, "ev_ebitda": 15.44376625, "ev_ebit": -116.3568255, "ev_sales": 3.56828431, "ev_fcf": 7.77895928, "earnings_yield": null, "fcf_yield": 0.1285519, "dividend_yield": 0.03373839, "buyback_yield": 0, "shareholder_yield": 0.03373839, "debt_paydown_yield": null, "total_yield": 0.03373839, "gross_margin": 0.40195517, "operating_margin": -0.03066674, "net_margin": -0.07724321, "ebitda_margin": 0.23105014, "fcf_margin": 0.45870973, "roe": -0.1211773, "roa": -0.01940326, "roic": -0.00918548, "roc_greenblatt": null, "asset_turnover": 0.25119697, "cash_conversion": -5.9385117, "accruals_ratio": -0.10636598, "sbc_to_revenue": null, "debt_to_equity": 5.19616205, "net_debt_to_ebitda": 8.07841336, "debt_to_assets": 0.5068745, "interest_coverage": -0.25123462, "current_ratio": 0.76224546, "quick_ratio": 0.69730325, "net_debt": 4130553143, "revenue_growth_1y": -0.16680272, "revenue_growth_3y_cagr": -0.06867154, "revenue_growth_5y_cagr": 0.02731375, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.20131571, "book_value_growth_1y": -0.2020886, "piotroski_f_score": 3, "altman_z_score": 0.03881278, "earnings_stability_5y": 3.702428, "revenue_stability_5y": 0.159454, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00271344, "price_return_3m": -0.00314465, "price_return_6m": -0.09500325, "price_return_9m": 0.03956581, "price_return_12m": 0.23692836, "price_return_12m_ex1m": 0.24029382, "distance_from_52w_high": -0.27754228, "distance_from_52w_low": 0.19874831, "relative_strength": 0.13696478, "local_beta": -0.0007, "volatility_252d": 0.360283, "volatility_60d": 0.877125, "max_drawdown_12m": -0.32882082, "revenue_ttm": 2212971963, "gross_profit_ttm": 889515515, "ebit_ttm": -67864632, "ebitda_ttm": 511307476, "net_income_ttm": -170937067, "eps_diluted_ttm": -0.57554568, "operating_cash_flow_ttm": 766116156, "capital_expenditure_ttm": 248995616, "fcf_ttm": 1015111772, "dividends_paid_ttm": 127057433, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 270124528, "cash_and_equivalents": 334863144, "total_current_assets": 1388579206, "total_current_liabilities": 1821695608, "net_ppe": null, "total_assets": 8809707931, "total_debt": 4465416287, "total_equity": 1410636060, "net_working_capital": 169436741, "book_value_per_share": 4.74961636, "retained_earnings": -2745075715, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 647669436, "tangible_book_per_share": 2.18070517, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 50, "rank_pb": 60, "rank_ptbv": 72, "rank_ps": 42, "rank_pcf": 17, "rank_ev_ebitda": 65, "rank_ev_ebit": 3, "rank_earnings_yield": 50, "rank_fcf_yield": 30, "rank_dividend_yield": 22, "rank_shareholder_yield": 23, "rank_total_yield": 23, "rank_roe": 81, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 56, "rank_fcf_margin": 17, "rank_piotroski": 92, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 42, "rank_relative_strength": 39, "value_composite": 25, "quality_composite": 78, "momentum_composite": 27, "growth_composite": 86, "yield_composite": 15, "svqf_composite": 33, "vc1_composite": 31, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 26, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 32, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "income_statement": { "revenue": 2404039268, "cost_of_revenue": 1619678991, "gross_profit": 784360276, "ebit": -221819084, "ebitda": 413662617, "pretax_income": -140885094, "tax_provision": 16986146, "net_income": -137887539, "net_income_to_common": -137887539, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 282769373, "total_current_assets": 1334911248, "total_assets": 8653941856, "short_term_debt": 924246186, "long_term_debt": 3277000000, "total_debt": 4201246186, "total_liabilities": 7190135734, "total_equity": 1397859907, "shares_outstanding": 297000000, "goodwill_and_intangibles": 758381465 }, "cash_flow": { "operating_cash_flow": 645473552, "capital_expenditure": 248797081, "free_cash_flow": 894270633, "dividends_paid": 125897318, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336888, "ticker_id": 3855, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-221819084", "ebitda": "413662617", "netIncome": "-137887539", "grossProfit": "784360276", "depreciation": "None", "totalRevenue": "2404039268", "costOfRevenue": "1619678991", "interestIncome": "51000000", "incomeBeforeTax": "-140885094", "interestExpense": "289763669", "operatingIncome": "-221819084", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16986146", "reportedCurrency": "CAD", "netInterestIncome": "-244000000", "nonInterestIncome": "None", "operatingExpenses": "1006179361", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1619678991", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "635481701", "sellingGeneralAndAdministrative": "317000000", "netIncomeFromContinuingOperations": "-158000000" }, "balance": { "goodwill": "515579494", "inventory": "110909542", "commonStock": "3166417474", "currentDebt": "None", "investments": "None", "totalAssets": "8653941856", "longTermDebt": "3277000000", "shortTermDebt": "924246186", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "242801971", "reportedCurrency": "CAD", "retainedEarnings": "-2727775230", "totalLiabilities": "7190135734", "otherCurrentAssets": "242801972", "totalCurrentAssets": "1334911248", "currentLongTermDebt": "920000000", "longTermInvestments": "284000000", "shortTermInvestments": "162000000", "currentNetReceivables": "698430361", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7319030608", "currentAccountsPayable": "547553416", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "640000000", "shortLongTermDebtTotal": "4480345835", "totalShareholderEquity": "1397859907", "capitalLeaseObligations": "146000000", "otherCurrentLiabilities": "356709068", "totalCurrentLiabilities": "1828508670", "otherNonCurrentLiabilities": "13000000", "totalNonCurrentLiabilities": "5361627064", "cashAndShortTermInvestments": "282769373", "commonStockSharesOutstanding": "297000000", "intangibleAssetsExcludingGoodwill": "242801971", "cashAndCashEquivalentsAtCarryingValue": "282769373", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-137887539", "profitLoss": "None", "dividendPayout": "125897318", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "21982071", "operatingCashflow": "645473552", "capitalExpenditures": "248797081", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-361704992", "cashflowFromInvestment": "-410665062", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125897318", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23980441", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "579000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2404039268, "cost_of_revenue": 1619678991, "gross_profit": 784360276, "research_and_development": null, "selling_general_admin": 317000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -221819084, "depreciation_amortisation": 635481701, "ebitda": 413662617, "interest_expense": 289763669, "interest_income": null, "other_non_operating": null, "pretax_income": -140885094, "tax_provision": 16986146, "effective_tax_rate": null, "net_income": -137887539, "net_income_continuing_ops": -158000000, "net_income_to_common": -137887539, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 282769373, "short_term_investments": 162000000, "net_receivables": 698430361, "inventory": 110909542, "other_current_assets": null, "total_current_assets": 1334911248, "net_ppe": null, "goodwill": 515579494, "intangible_assets": 242801971, "goodwill_and_intangibles": 758381465, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7319030608, "total_assets": 8653941856, "short_term_debt": 924246186, "accounts_payable": 547553416, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1828508670, "long_term_debt": 3277000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5361627064, "total_liabilities": 7190135734, "total_debt": 4201246186, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2727775230, "total_equity": 1397859907, "shares_outstanding": 297000000, "operating_cash_flow": 645473552, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 248797081, "acquisitions": null, "other_investing": null, "investing_cash_flow": -410665062, "dividends_paid": 125897318, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -361704992, "free_cash_flow": 894270633, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-221819084", "ebitda": "413662617", "netIncome": "-137887539", "grossProfit": "784360276", "depreciation": "None", "totalRevenue": "2404039268", "costOfRevenue": "1619678991", "interestIncome": "51000000", "incomeBeforeTax": "-140885094", "interestExpense": "289763669", "operatingIncome": "-221819084", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16986146", "reportedCurrency": "CAD", "netInterestIncome": "-244000000", "nonInterestIncome": "None", "operatingExpenses": "1006179361", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1619678991", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "635481701", "sellingGeneralAndAdministrative": "317000000", "netIncomeFromContinuingOperations": "-158000000" }, "balance": { "goodwill": "515579494", "inventory": "110909542", "commonStock": "3166417474", "currentDebt": "None", "investments": "None", "totalAssets": "8653941856", "longTermDebt": "3277000000", "shortTermDebt": "924246186", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "242801971", "reportedCurrency": "CAD", "retainedEarnings": "-2727775230", "totalLiabilities": "7190135734", "otherCurrentAssets": "242801972", "totalCurrentAssets": "1334911248", "currentLongTermDebt": "920000000", "longTermInvestments": "284000000", "shortTermInvestments": "162000000", "currentNetReceivables": "698430361", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7319030608", "currentAccountsPayable": "547553416", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "640000000", "shortLongTermDebtTotal": "4480345835", "totalShareholderEquity": "1397859907", "capitalLeaseObligations": "146000000", "otherCurrentLiabilities": "356709068", "totalCurrentLiabilities": "1828508670", "otherNonCurrentLiabilities": "13000000", "totalNonCurrentLiabilities": "5361627064", "cashAndShortTermInvestments": "282769373", "commonStockSharesOutstanding": "297000000", "intangibleAssetsExcludingGoodwill": "242801971", "cashAndCashEquivalentsAtCarryingValue": "282769373", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-137887539", "profitLoss": "None", "dividendPayout": "125897318", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "21982071", "operatingCashflow": "645473552", "capitalExpenditures": "248797081", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-361704992", "cashflowFromInvestment": "-410665062", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125897318", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23980441", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "579000000", "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": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "income_statement": { "revenue": 2845000000, "cost_of_revenue": 1051000000, "gross_profit": 1794000000, "ebit": 569000000, "ebitda": 1100000000, "pretax_income": 319000000, "tax_provision": 80000000, "net_income": 229000000, "net_income_to_common": 229000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 337000000, "total_current_assets": 1773000000, "total_assets": 9499000000, "short_term_debt": 1323000000, "long_term_debt": 3090000000, "total_debt": 4413000000, "total_liabilities": 7656000000, "total_equity": 1746000000, "shares_outstanding": 296000000, "goodwill_and_intangibles": 798000000 }, "cash_flow": { "operating_cash_flow": 796000000, "capital_expenditure": 321000000, "free_cash_flow": 1117000000, "dividends_paid": 123000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336893, "ticker_id": 3855, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "569000000", "ebitda": "1100000000", "netIncome": "229000000", "grossProfit": "1794000000", "depreciation": "None", "totalRevenue": "2845000000", "costOfRevenue": "1051000000", "interestIncome": "44000000", "incomeBeforeTax": "319000000", "interestExpense": "250000000", "operatingIncome": "585000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "80000000", "reportedCurrency": "CAD", "netInterestIncome": "-230000000", "nonInterestIncome": "None", "operatingExpenses": "1209000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1051000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "531000000", "sellingGeneralAndAdministrative": "296000000", "netIncomeFromContinuingOperations": "239000000" }, "balance": { "goodwill": "517000000", "inventory": "134000000", "commonStock": "3179000000", "currentDebt": "None", "investments": "None", "totalAssets": "9499000000", "longTermDebt": "3090000000", "shortTermDebt": "1323000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "281000000", "reportedCurrency": "CAD", "retainedEarnings": "-2458000000", "totalLiabilities": "7656000000", "otherCurrentAssets": "659000000", "totalCurrentAssets": "1773000000", "currentLongTermDebt": "1318000000", "longTermInvestments": "159000000", "shortTermInvestments": "273000000", "currentNetReceivables": "643000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7726000000", "currentAccountsPayable": "694000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "667000000", "shortLongTermDebtTotal": "4559000000", "totalShareholderEquity": "1746000000", "capitalLeaseObligations": "151000000", "otherCurrentLiabilities": "517000000", "totalCurrentLiabilities": "2569000000", "otherNonCurrentLiabilities": "11000000", "totalNonCurrentLiabilities": "5087000000", "cashAndShortTermInvestments": "337000000", "commonStockSharesOutstanding": "296000000", "intangibleAssetsExcludingGoodwill": "281000000", "cashAndCashEquivalentsAtCarryingValue": "337000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "239000000", "profitLoss": "None", "dividendPayout": "123000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "34000000", "operatingCashflow": "796000000", "capitalExpenditures": "321000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-291000000", "cashflowFromInvestment": "-520000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-143000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "531000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2845000000, "cost_of_revenue": 1051000000, "gross_profit": 1794000000, "research_and_development": null, "selling_general_admin": 296000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 569000000, "depreciation_amortisation": 531000000, "ebitda": 1100000000, "interest_expense": 250000000, "interest_income": null, "other_non_operating": null, "pretax_income": 319000000, "tax_provision": 80000000, "effective_tax_rate": null, "net_income": 229000000, "net_income_continuing_ops": 239000000, "net_income_to_common": 229000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 337000000, "short_term_investments": 273000000, "net_receivables": 643000000, "inventory": 134000000, "other_current_assets": null, "total_current_assets": 1773000000, "net_ppe": null, "goodwill": 517000000, "intangible_assets": 281000000, "goodwill_and_intangibles": 798000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7726000000, "total_assets": 9499000000, "short_term_debt": 1323000000, "accounts_payable": 694000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2569000000, "long_term_debt": 3090000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5087000000, "total_liabilities": 7656000000, "total_debt": 4413000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2458000000, "total_equity": 1746000000, "shares_outstanding": 296000000, "operating_cash_flow": 796000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 321000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -520000000, "dividends_paid": 123000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -291000000, "free_cash_flow": 1117000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "569000000", "ebitda": "1100000000", "netIncome": "229000000", "grossProfit": "1794000000", "depreciation": "None", "totalRevenue": "2845000000", "costOfRevenue": "1051000000", "interestIncome": "44000000", "incomeBeforeTax": "319000000", "interestExpense": "250000000", "operatingIncome": "585000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "80000000", "reportedCurrency": "CAD", "netInterestIncome": "-230000000", "nonInterestIncome": "None", "operatingExpenses": "1209000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1051000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "531000000", "sellingGeneralAndAdministrative": "296000000", "netIncomeFromContinuingOperations": "239000000" }, "balance": { "goodwill": "517000000", "inventory": "134000000", "commonStock": "3179000000", "currentDebt": "None", "investments": "None", "totalAssets": "9499000000", "longTermDebt": "3090000000", "shortTermDebt": "1323000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "281000000", "reportedCurrency": "CAD", "retainedEarnings": "-2458000000", "totalLiabilities": "7656000000", "otherCurrentAssets": "659000000", "totalCurrentAssets": "1773000000", "currentLongTermDebt": "1318000000", "longTermInvestments": "159000000", "shortTermInvestments": "273000000", "currentNetReceivables": "643000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7726000000", "currentAccountsPayable": "694000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "667000000", "shortLongTermDebtTotal": "4559000000", "totalShareholderEquity": "1746000000", "capitalLeaseObligations": "151000000", "otherCurrentLiabilities": "517000000", "totalCurrentLiabilities": "2569000000", "otherNonCurrentLiabilities": "11000000", "totalNonCurrentLiabilities": "5087000000", "cashAndShortTermInvestments": "337000000", "commonStockSharesOutstanding": "296000000", "intangibleAssetsExcludingGoodwill": "281000000", "cashAndCashEquivalentsAtCarryingValue": "337000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "239000000", "profitLoss": "None", "dividendPayout": "123000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "34000000", "operatingCashflow": "796000000", "capitalExpenditures": "321000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-291000000", "cashflowFromInvestment": "-520000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-143000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "531000000", "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": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "income_statement": { "revenue": 3355000000, "cost_of_revenue": 1172000000, "gross_profit": 2183000000, "ebit": 1092000000, "ebitda": 1713000000, "pretax_income": 880000000, "tax_provision": 84000000, "net_income": 695000000, "net_income_to_common": 695000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 348000000, "total_current_assets": 1580000000, "total_assets": 8659000000, "short_term_debt": 535000000, "long_term_debt": 3541000000, "total_debt": 4076000000, "total_liabilities": 6995000000, "total_equity": 1537000000, "shares_outstanding": 276000000, "goodwill_and_intangibles": 687000000 }, "cash_flow": { "operating_cash_flow": 1464000000, "capital_expenditure": 888000000, "free_cash_flow": 2352000000, "dividends_paid": 109000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336898, "ticker_id": 3855, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1092000000", "ebitda": "1713000000", "netIncome": "695000000", "grossProfit": "2183000000", "depreciation": "None", "totalRevenue": "3355000000", "costOfRevenue": "1172000000", "interestIncome": "71000000", "incomeBeforeTax": "880000000", "interestExpense": "212000000", "operatingIncome": "1089000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "84000000", "reportedCurrency": "CAD", "netInterestIncome": "-210000000", "nonInterestIncome": "None", "operatingExpenses": "1094000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1172000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "621000000", "sellingGeneralAndAdministrative": "254000000", "netIncomeFromContinuingOperations": "796000000" }, "balance": { "goodwill": "464000000", "inventory": "157000000", "commonStock": "3285000000", "currentDebt": "None", "investments": "None", "totalAssets": "8659000000", "longTermDebt": "3541000000", "shortTermDebt": "535000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "223000000", "reportedCurrency": "CAD", "retainedEarnings": "-2567000000", "totalLiabilities": "6995000000", "otherCurrentAssets": "456000000", "totalCurrentAssets": "1580000000", "currentLongTermDebt": "529000000", "longTermInvestments": "138000000", "shortTermInvestments": "-69000000", "currentNetReceivables": "619000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7079000000", "currentAccountsPayable": "772000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1816000000", "shortLongTermDebtTotal": "3813000000", "totalShareholderEquity": "1537000000", "capitalLeaseObligations": "143000000", "otherCurrentLiabilities": "423000000", "totalCurrentLiabilities": "1742000000", "otherNonCurrentLiabilities": "13000000", "totalNonCurrentLiabilities": "5253000000", "cashAndShortTermInvestments": "348000000", "commonStockSharesOutstanding": "276000000", "intangibleAssetsExcludingGoodwill": "223000000", "cashAndCashEquivalentsAtCarryingValue": "348000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "796000000", "profitLoss": "None", "dividendPayout": "109000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "-2000000", "operatingCashflow": "1464000000", "capitalExpenditures": "888000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1432000000", "cashflowFromInvestment": "-814000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "621000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3355000000, "cost_of_revenue": 1172000000, "gross_profit": 2183000000, "research_and_development": null, "selling_general_admin": 254000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1092000000, "depreciation_amortisation": 621000000, "ebitda": 1713000000, "interest_expense": 212000000, "interest_income": null, "other_non_operating": null, "pretax_income": 880000000, "tax_provision": 84000000, "effective_tax_rate": null, "net_income": 695000000, "net_income_continuing_ops": 796000000, "net_income_to_common": 695000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 348000000, "short_term_investments": -69000000, "net_receivables": 619000000, "inventory": 157000000, "other_current_assets": null, "total_current_assets": 1580000000, "net_ppe": null, "goodwill": 464000000, "intangible_assets": 223000000, "goodwill_and_intangibles": 687000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7079000000, "total_assets": 8659000000, "short_term_debt": 535000000, "accounts_payable": 772000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1742000000, "long_term_debt": 3541000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5253000000, "total_liabilities": 6995000000, "total_debt": 4076000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2567000000, "total_equity": 1537000000, "shares_outstanding": 276000000, "operating_cash_flow": 1464000000, "stock_based_compensation": 23000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 888000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -814000000, "dividends_paid": 109000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1432000000, "free_cash_flow": 2352000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1092000000", "ebitda": "1713000000", "netIncome": "695000000", "grossProfit": "2183000000", "depreciation": "None", "totalRevenue": "3355000000", "costOfRevenue": "1172000000", "interestIncome": "71000000", "incomeBeforeTax": "880000000", "interestExpense": "212000000", "operatingIncome": "1089000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "84000000", "reportedCurrency": "CAD", "netInterestIncome": "-210000000", "nonInterestIncome": "None", "operatingExpenses": "1094000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1172000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "621000000", "sellingGeneralAndAdministrative": "254000000", "netIncomeFromContinuingOperations": "796000000" }, "balance": { "goodwill": "464000000", "inventory": "157000000", "commonStock": "3285000000", "currentDebt": "None", "investments": "None", "totalAssets": "8659000000", "longTermDebt": "3541000000", "shortTermDebt": "535000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "223000000", "reportedCurrency": "CAD", "retainedEarnings": "-2567000000", "totalLiabilities": "6995000000", "otherCurrentAssets": "456000000", "totalCurrentAssets": "1580000000", "currentLongTermDebt": "529000000", "longTermInvestments": "138000000", "shortTermInvestments": "-69000000", "currentNetReceivables": "619000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7079000000", "currentAccountsPayable": "772000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1816000000", "shortLongTermDebtTotal": "3813000000", "totalShareholderEquity": "1537000000", "capitalLeaseObligations": "143000000", "otherCurrentLiabilities": "423000000", "totalCurrentLiabilities": "1742000000", "otherNonCurrentLiabilities": "13000000", "totalNonCurrentLiabilities": "5253000000", "cashAndShortTermInvestments": "348000000", "commonStockSharesOutstanding": "276000000", "intangibleAssetsExcludingGoodwill": "223000000", "cashAndCashEquivalentsAtCarryingValue": "348000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "796000000", "profitLoss": "None", "dividendPayout": "109000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "-2000000", "operatingCashflow": "1464000000", "capitalExpenditures": "888000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1432000000", "cashflowFromInvestment": "-814000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "621000000", "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": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "income_statement": { "revenue": 2976000000, "cost_of_revenue": 1341000000, "gross_profit": 1635000000, "ebit": 565000000, "ebitda": 1164000000, "pretax_income": 353000000, "tax_provision": 192000000, "net_income": 50000000, "net_income_to_common": 50000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1134000000, "total_current_assets": 3714000000, "total_assets": 10741000000, "short_term_debt": 194000000, "long_term_debt": 3348000000, "total_debt": 3542000000, "total_liabilities": 8752000000, "total_equity": 1989000000, "shares_outstanding": 271000000, "goodwill_and_intangibles": 716000000 }, "cash_flow": { "operating_cash_flow": 877000000, "capital_expenditure": 949000000, "free_cash_flow": 1826000000, "dividends_paid": 97000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336903, "ticker_id": 3855, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "565000000", "ebitda": "1164000000", "netIncome": "50000000", "grossProfit": "1635000000", "depreciation": "None", "totalRevenue": "2976000000", "costOfRevenue": "1341000000", "interestIncome": "43000000", "incomeBeforeTax": "353000000", "interestExpense": "212000000", "operatingIncome": "531000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "192000000", "reportedCurrency": "CAD", "netInterestIncome": "-243000000", "nonInterestIncome": "None", "operatingExpenses": "1104000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1341000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "599000000", "sellingGeneralAndAdministrative": "263000000", "netIncomeFromContinuingOperations": "161000000" }, "balance": { "goodwill": "464000000", "inventory": "157000000", "commonStock": "2863000000", "currentDebt": "None", "investments": "None", "totalAssets": "10741000000", "longTermDebt": "3348000000", "shortTermDebt": "194000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "252000000", "reportedCurrency": "CAD", "retainedEarnings": "-2514000000", "totalLiabilities": "8752000000", "otherCurrentAssets": "1138000000", "totalCurrentAssets": "3714000000", "currentLongTermDebt": "186000000", "longTermInvestments": "129000000", "shortTermInvestments": "709000000", "currentNetReceivables": "1285000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7027000000", "currentAccountsPayable": "1069000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1597000000", "shortLongTermDebtTotal": "4408000000", "totalShareholderEquity": "1989000000", "capitalLeaseObligations": "135000000", "otherCurrentLiabilities": "1617000000", "totalCurrentLiabilities": "2888000000", "otherNonCurrentLiabilities": "749000000", "totalNonCurrentLiabilities": "5864000000", "cashAndShortTermInvestments": "1134000000", "commonStockSharesOutstanding": "271000000", "intangibleAssetsExcludingGoodwill": "252000000", "cashAndCashEquivalentsAtCarryingValue": "1134000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "161000000", "profitLoss": "None", "dividendPayout": "97000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "6000000", "operatingCashflow": "877000000", "capitalExpenditures": "949000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45000000", "cashflowFromInvestment": "-741000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "599000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2976000000, "cost_of_revenue": 1341000000, "gross_profit": 1635000000, "research_and_development": null, "selling_general_admin": 263000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 565000000, "depreciation_amortisation": 599000000, "ebitda": 1164000000, "interest_expense": 212000000, "interest_income": null, "other_non_operating": null, "pretax_income": 353000000, "tax_provision": 192000000, "effective_tax_rate": null, "net_income": 50000000, "net_income_continuing_ops": 161000000, "net_income_to_common": 50000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1134000000, "short_term_investments": 709000000, "net_receivables": 1285000000, "inventory": 157000000, "other_current_assets": null, "total_current_assets": 3714000000, "net_ppe": null, "goodwill": 464000000, "intangible_assets": 252000000, "goodwill_and_intangibles": 716000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7027000000, "total_assets": 10741000000, "short_term_debt": 194000000, "accounts_payable": 1069000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2888000000, "long_term_debt": 3348000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5864000000, "total_liabilities": 8752000000, "total_debt": 3542000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2514000000, "total_equity": 1989000000, "shares_outstanding": 271000000, "operating_cash_flow": 877000000, "stock_based_compensation": 21000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 949000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -741000000, "dividends_paid": 97000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 45000000, "free_cash_flow": 1826000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "565000000", "ebitda": "1164000000", "netIncome": "50000000", "grossProfit": "1635000000", "depreciation": "None", "totalRevenue": "2976000000", "costOfRevenue": "1341000000", "interestIncome": "43000000", "incomeBeforeTax": "353000000", "interestExpense": "212000000", "operatingIncome": "531000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "192000000", "reportedCurrency": "CAD", "netInterestIncome": "-243000000", "nonInterestIncome": "None", "operatingExpenses": "1104000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1341000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "599000000", "sellingGeneralAndAdministrative": "263000000", "netIncomeFromContinuingOperations": "161000000" }, "balance": { "goodwill": "464000000", "inventory": "157000000", "commonStock": "2863000000", "currentDebt": "None", "investments": "None", "totalAssets": "10741000000", "longTermDebt": "3348000000", "shortTermDebt": "194000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "252000000", "reportedCurrency": "CAD", "retainedEarnings": "-2514000000", "totalLiabilities": "8752000000", "otherCurrentAssets": "1138000000", "totalCurrentAssets": "3714000000", "currentLongTermDebt": "186000000", "longTermInvestments": "129000000", "shortTermInvestments": "709000000", "currentNetReceivables": "1285000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7027000000", "currentAccountsPayable": "1069000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1597000000", "shortLongTermDebtTotal": "4408000000", "totalShareholderEquity": "1989000000", "capitalLeaseObligations": "135000000", "otherCurrentLiabilities": "1617000000", "totalCurrentLiabilities": "2888000000", "otherNonCurrentLiabilities": "749000000", "totalNonCurrentLiabilities": "5864000000", "cashAndShortTermInvestments": "1134000000", "commonStockSharesOutstanding": "271000000", "intangibleAssetsExcludingGoodwill": "252000000", "cashAndCashEquivalentsAtCarryingValue": "1134000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "161000000", "profitLoss": "None", "dividendPayout": "97000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "6000000", "operatingCashflow": "877000000", "capitalExpenditures": "949000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45000000", "cashflowFromInvestment": "-741000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "599000000", "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": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "income_statement": { "revenue": 2721000000, "cost_of_revenue": 1232000000, "gross_profit": 1489000000, "ebit": -167000000, "ebitda": 552000000, "pretax_income": -380000000, "tax_provision": 45000000, "net_income": -537000000, "net_income_to_common": -537000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 947000000, "total_current_assets": 2197000000, "total_assets": 9226000000, "short_term_debt": 844000000, "long_term_debt": 3065000000, "total_debt": 3909000000, "total_liabilities": 6633000000, "total_equity": 2593000000, "shares_outstanding": 271000000, "goodwill_and_intangibles": 719000000 }, "cash_flow": { "operating_cash_flow": 1001000000, "capital_expenditure": 489000000, "free_cash_flow": 1490000000, "dividends_paid": 87000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336908, "ticker_id": 3855, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-167000000", "ebitda": "552000000", "netIncome": "-537000000", "grossProfit": "1489000000", "depreciation": "None", "totalRevenue": "2721000000", "costOfRevenue": "1232000000", "interestIncome": "143000000", "incomeBeforeTax": "-380000000", "interestExpense": "213000000", "operatingIncome": "-239000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "45000000", "reportedCurrency": "CAD", "netInterestIncome": "-188000000", "nonInterestIncome": "None", "operatingExpenses": "1728000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1232000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "719000000", "sellingGeneralAndAdministrative": "234000000", "netIncomeFromContinuingOperations": "-425000000" }, "balance": { "goodwill": "463000000", "inventory": "167000000", "commonStock": "2901000000", "currentDebt": "None", "investments": "None", "totalAssets": "9226000000", "longTermDebt": "3065000000", "shortTermDebt": "844000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "256000000", "reportedCurrency": "CAD", "retainedEarnings": "-2453000000", "totalLiabilities": "6633000000", "otherCurrentAssets": "432000000", "totalCurrentAssets": "2197000000", "currentLongTermDebt": "837000000", "longTermInvestments": "105000000", "shortTermInvestments": "272000000", "currentNetReceivables": "651000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7029000000", "currentAccountsPayable": "689000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5415000000", "shortLongTermDebtTotal": "4002000000", "totalShareholderEquity": "2593000000", "capitalLeaseObligations": "100000000", "otherCurrentLiabilities": "379000000", "totalCurrentLiabilities": "1931000000", "otherNonCurrentLiabilities": "756000000", "totalNonCurrentLiabilities": "4702000000", "cashAndShortTermInvestments": "947000000", "commonStockSharesOutstanding": "271000000", "intangibleAssetsExcludingGoodwill": "256000000", "cashAndCashEquivalentsAtCarryingValue": "947000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-425000000", "profitLoss": "None", "dividendPayout": "87000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "42000000", "operatingCashflow": "1001000000", "capitalExpenditures": "489000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-282000000", "cashflowFromInvestment": "-472000000", "stockBasedCompensation": "522000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "719000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2721000000, "cost_of_revenue": 1232000000, "gross_profit": 1489000000, "research_and_development": null, "selling_general_admin": 234000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -167000000, "depreciation_amortisation": 719000000, "ebitda": 552000000, "interest_expense": 213000000, "interest_income": null, "other_non_operating": null, "pretax_income": -380000000, "tax_provision": 45000000, "effective_tax_rate": null, "net_income": -537000000, "net_income_continuing_ops": -425000000, "net_income_to_common": -537000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 947000000, "short_term_investments": 272000000, "net_receivables": 651000000, "inventory": 167000000, "other_current_assets": null, "total_current_assets": 2197000000, "net_ppe": null, "goodwill": 463000000, "intangible_assets": 256000000, "goodwill_and_intangibles": 719000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7029000000, "total_assets": 9226000000, "short_term_debt": 844000000, "accounts_payable": 689000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1931000000, "long_term_debt": 3065000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4702000000, "total_liabilities": 6633000000, "total_debt": 3909000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2453000000, "total_equity": 2593000000, "shares_outstanding": 271000000, "operating_cash_flow": 1001000000, "stock_based_compensation": 522000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 489000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -472000000, "dividends_paid": 87000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -282000000, "free_cash_flow": 1490000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-167000000", "ebitda": "552000000", "netIncome": "-537000000", "grossProfit": "1489000000", "depreciation": "None", "totalRevenue": "2721000000", "costOfRevenue": "1232000000", "interestIncome": "143000000", "incomeBeforeTax": "-380000000", "interestExpense": "213000000", "operatingIncome": "-239000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "45000000", "reportedCurrency": "CAD", "netInterestIncome": "-188000000", "nonInterestIncome": "None", "operatingExpenses": "1728000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1232000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "719000000", "sellingGeneralAndAdministrative": "234000000", "netIncomeFromContinuingOperations": "-425000000" }, "balance": { "goodwill": "463000000", "inventory": "167000000", "commonStock": "2901000000", "currentDebt": "None", "investments": "None", "totalAssets": "9226000000", "longTermDebt": "3065000000", "shortTermDebt": "844000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "256000000", "reportedCurrency": "CAD", "retainedEarnings": "-2453000000", "totalLiabilities": "6633000000", "otherCurrentAssets": "432000000", "totalCurrentAssets": "2197000000", "currentLongTermDebt": "837000000", "longTermInvestments": "105000000", "shortTermInvestments": "272000000", "currentNetReceivables": "651000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7029000000", "currentAccountsPayable": "689000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5415000000", "shortLongTermDebtTotal": "4002000000", "totalShareholderEquity": "2593000000", "capitalLeaseObligations": "100000000", "otherCurrentLiabilities": "379000000", "totalCurrentLiabilities": "1931000000", "otherNonCurrentLiabilities": "756000000", "totalNonCurrentLiabilities": "4702000000", "cashAndShortTermInvestments": "947000000", "commonStockSharesOutstanding": "271000000", "intangibleAssetsExcludingGoodwill": "256000000", "cashAndCashEquivalentsAtCarryingValue": "947000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-425000000", "profitLoss": "None", "dividendPayout": "87000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "42000000", "operatingCashflow": "1001000000", "capitalExpenditures": "489000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-282000000", "cashflowFromInvestment": "-472000000", "stockBasedCompensation": "522000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "719000000", "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": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "income_statement": { "revenue": 2101000000, "cost_of_revenue": 968000000, "gross_profit": 1133000000, "ebit": -111000000, "ebitda": 687000000, "pretax_income": -303000000, "tax_provision": -50000000, "net_income": -287000000, "net_income_to_common": -287000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 703000000, "total_current_assets": 1902000000, "total_assets": 9747000000, "short_term_debt": 105000000, "long_term_debt": 3130000000, "total_debt": 3235000000, "total_liabilities": 6311000000, "total_equity": 3436000000, "shares_outstanding": 275000000, "goodwill_and_intangibles": 776000000 }, "cash_flow": { "operating_cash_flow": 702000000, "capital_expenditure": 500000000, "free_cash_flow": 1202000000, "dividends_paid": 86000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336913, "ticker_id": 3855, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-111000000", "ebitda": "687000000", "netIncome": "-287000000", "grossProfit": "1133000000", "depreciation": "None", "totalRevenue": "2101000000", "costOfRevenue": "968000000", "interestIncome": "17000000", "incomeBeforeTax": "-303000000", "interestExpense": "167974882", "operatingIncome": "-99000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-50000000", "reportedCurrency": "CAD", "netInterestIncome": "-201000000", "nonInterestIncome": "None", "operatingExpenses": "1232000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "968000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "798000000", "sellingGeneralAndAdministrative": "235000000", "netIncomeFromContinuingOperations": "-253000000" }, "balance": { "goodwill": "463000000", "inventory": "238000000", "commonStock": "2896000000", "currentDebt": "None", "investments": "None", "totalAssets": "9747000000", "longTermDebt": "3130000000", "shortTermDebt": "105000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "313000000", "reportedCurrency": "CAD", "retainedEarnings": "-1826000000", "totalLiabilities": "6311000000", "otherCurrentAssets": "378000000", "totalCurrentAssets": "1902000000", "currentLongTermDebt": "97000000", "longTermInvestments": "100000000", "shortTermInvestments": "69000000", "currentNetReceivables": "583000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7845000000", "currentAccountsPayable": "599000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5963000000", "shortLongTermDebtTotal": "4091000000", "totalShareholderEquity": "3436000000", "capitalLeaseObligations": "134000000", "otherCurrentLiabilities": "230000000", "totalCurrentLiabilities": "935000000", "otherNonCurrentLiabilities": "742000000", "totalNonCurrentLiabilities": "5376000000", "cashAndShortTermInvestments": "703000000", "commonStockSharesOutstanding": "275000000", "intangibleAssetsExcludingGoodwill": "313000000", "cashAndCashEquivalentsAtCarryingValue": "703000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-253000000", "profitLoss": "None", "dividendPayout": "86000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CAD", "changeInInventory": "6000000", "operatingCashflow": "702000000", "capitalExpenditures": "500000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "272000000", "cashflowFromInvestment": "-687000000", "stockBasedCompensation": "156000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "798000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2101000000, "cost_of_revenue": 968000000, "gross_profit": 1133000000, "research_and_development": null, "selling_general_admin": 235000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -111000000, "depreciation_amortisation": 798000000, "ebitda": 687000000, "interest_expense": 167974882, "interest_income": null, "other_non_operating": null, "pretax_income": -303000000, "tax_provision": -50000000, "effective_tax_rate": null, "net_income": -287000000, "net_income_continuing_ops": -253000000, "net_income_to_common": -287000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 703000000, "short_term_investments": 69000000, "net_receivables": 583000000, "inventory": 238000000, "other_current_assets": null, "total_current_assets": 1902000000, "net_ppe": null, "goodwill": 463000000, "intangible_assets": 313000000, "goodwill_and_intangibles": 776000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7845000000, "total_assets": 9747000000, "short_term_debt": 105000000, "accounts_payable": 599000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 935000000, "long_term_debt": 3130000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5376000000, "total_liabilities": 6311000000, "total_debt": 3235000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1826000000, "total_equity": 3436000000, "shares_outstanding": 275000000, "operating_cash_flow": 702000000, "stock_based_compensation": 156000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 500000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -687000000, "dividends_paid": 86000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 272000000, "free_cash_flow": 1202000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-111000000", "ebitda": "687000000", "netIncome": "-287000000", "grossProfit": "1133000000", "depreciation": "None", "totalRevenue": "2101000000", "costOfRevenue": "968000000", "interestIncome": "17000000", "incomeBeforeTax": "-303000000", "interestExpense": "167974882", "operatingIncome": "-99000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-50000000", "reportedCurrency": "CAD", "netInterestIncome": "-201000000", "nonInterestIncome": "None", "operatingExpenses": "1232000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "968000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "798000000", "sellingGeneralAndAdministrative": "235000000", "netIncomeFromContinuingOperations": "-253000000" }, "balance": { "goodwill": "463000000", "inventory": "238000000", "commonStock": "2896000000", "currentDebt": "None", "investments": "None", "totalAssets": "9747000000", "longTermDebt": "3130000000", "shortTermDebt": "105000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "313000000", "reportedCurrency": "CAD", "retainedEarnings": "-1826000000", "totalLiabilities": "6311000000", "otherCurrentAssets": "378000000", "totalCurrentAssets": "1902000000", "currentLongTermDebt": "97000000", "longTermInvestments": "100000000", "shortTermInvestments": "69000000", "currentNetReceivables": "583000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7845000000", "currentAccountsPayable": "599000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5963000000", "shortLongTermDebtTotal": "4091000000", "totalShareholderEquity": "3436000000", "capitalLeaseObligations": "134000000", "otherCurrentLiabilities": "230000000", "totalCurrentLiabilities": "935000000", "otherNonCurrentLiabilities": "742000000", "totalNonCurrentLiabilities": "5376000000", "cashAndShortTermInvestments": "703000000", "commonStockSharesOutstanding": "275000000", "intangibleAssetsExcludingGoodwill": "313000000", "cashAndCashEquivalentsAtCarryingValue": "703000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-253000000", "profitLoss": "None", "dividendPayout": "86000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CAD", "changeInInventory": "6000000", "operatingCashflow": "702000000", "capitalExpenditures": "500000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "272000000", "cashflowFromInvestment": "-687000000", "stockBasedCompensation": "156000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "798000000", "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": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "income_statement": { "revenue": 2347000000, "cost_of_revenue": 1086000000, "gross_profit": 1261000000, "ebit": 382000000, "ebitda": 1091000000, "pretax_income": 193000000, "tax_provision": 17000000, "net_income": 82000000, "net_income_to_common": 82000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 411000000, "total_current_assets": 1341000000, "total_assets": 9508000000, "short_term_debt": 513000000, "long_term_debt": 2902000000, "total_debt": 3415000000, "total_liabilities": 5446000000, "total_equity": 4062000000, "shares_outstanding": 283000000, "goodwill_and_intangibles": 782000000 }, "cash_flow": { "operating_cash_flow": 849000000, "capital_expenditure": 431000000, "free_cash_flow": 1280000000, "dividends_paid": 85000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336918, "ticker_id": 3855, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "382000000", "ebitda": "1091000000", "netIncome": "82000000", "grossProfit": "1261000000", "depreciation": "None", "totalRevenue": "2347000000", "costOfRevenue": "1086000000", "interestIncome": "140000000", "incomeBeforeTax": "193000000", "interestExpense": "125698862", "operatingIncome": "335000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "17000000", "reportedCurrency": "CAD", "netInterestIncome": "-150000000", "nonInterestIncome": "None", "operatingExpenses": "926000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "1086000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "709000000", "sellingGeneralAndAdministrative": "228000000", "netIncomeFromContinuingOperations": "176000000" }, "balance": { "goodwill": "464000000", "inventory": "251000000", "commonStock": "2978000000", "currentDebt": "None", "investments": "None", "totalAssets": "9508000000", "longTermDebt": "2902000000", "shortTermDebt": "513000000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "318000000", "reportedCurrency": "CAD", "retainedEarnings": "-1455000000", "totalLiabilities": "5446000000", "otherCurrentAssets": "259000000", "totalCurrentAssets": "1341000000", "currentLongTermDebt": "494000000", "longTermInvestments": "0", "shortTermInvestments": "95000000", "currentNetReceivables": "420000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8167000000", "currentAccountsPayable": "413000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6353000000", "shortLongTermDebtTotal": "3538000000", "totalShareholderEquity": "4062000000", "capitalLeaseObligations": "19000000", "otherCurrentLiabilities": "190000000", "totalCurrentLiabilities": "1117000000", "otherNonCurrentLiabilities": "326000000", "totalNonCurrentLiabilities": "4329000000", "cashAndShortTermInvestments": "411000000", "commonStockSharesOutstanding": "283000000", "intangibleAssetsExcludingGoodwill": "318000000", "cashAndCashEquivalentsAtCarryingValue": "411000000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "176000000", "profitLoss": "None", "dividendPayout": "85000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "CAD", "changeInInventory": "-13000000", "operatingCashflow": "849000000", "capitalExpenditures": "431000000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-14000000", "cashflowFromInvestment": "-512000000", "stockBasedCompensation": "-3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "709000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2347000000, "cost_of_revenue": 1086000000, "gross_profit": 1261000000, "research_and_development": 0, "selling_general_admin": 228000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 382000000, "depreciation_amortisation": 709000000, "ebitda": 1091000000, "interest_expense": 125698862, "interest_income": null, "other_non_operating": null, "pretax_income": 193000000, "tax_provision": 17000000, "effective_tax_rate": null, "net_income": 82000000, "net_income_continuing_ops": 176000000, "net_income_to_common": 82000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 411000000, "short_term_investments": 95000000, "net_receivables": 420000000, "inventory": 251000000, "other_current_assets": null, "total_current_assets": 1341000000, "net_ppe": null, "goodwill": 464000000, "intangible_assets": 318000000, "goodwill_and_intangibles": 782000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8167000000, "total_assets": 9508000000, "short_term_debt": 513000000, "accounts_payable": 413000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1117000000, "long_term_debt": 2902000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4329000000, "total_liabilities": 5446000000, "total_debt": 3415000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1455000000, "total_equity": 4062000000, "shares_outstanding": 283000000, "operating_cash_flow": 849000000, "stock_based_compensation": -3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 431000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -512000000, "dividends_paid": 85000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14000000, "free_cash_flow": 1280000000, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "382000000", "ebitda": "1091000000", "netIncome": "82000000", "grossProfit": "1261000000", "depreciation": "None", "totalRevenue": "2347000000", "costOfRevenue": "1086000000", "interestIncome": "140000000", "incomeBeforeTax": "193000000", "interestExpense": "125698862", "operatingIncome": "335000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "17000000", "reportedCurrency": "CAD", "netInterestIncome": "-150000000", "nonInterestIncome": "None", "operatingExpenses": "926000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "1086000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "709000000", "sellingGeneralAndAdministrative": "228000000", "netIncomeFromContinuingOperations": "176000000" }, "balance": { "goodwill": "464000000", "inventory": "251000000", "commonStock": "2978000000", "currentDebt": "None", "investments": "None", "totalAssets": "9508000000", "longTermDebt": "2902000000", "shortTermDebt": "513000000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "318000000", "reportedCurrency": "CAD", "retainedEarnings": "-1455000000", "totalLiabilities": "5446000000", "otherCurrentAssets": "259000000", "totalCurrentAssets": "1341000000", "currentLongTermDebt": "494000000", "longTermInvestments": "0", "shortTermInvestments": "95000000", "currentNetReceivables": "420000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8167000000", "currentAccountsPayable": "413000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6353000000", "shortLongTermDebtTotal": "3538000000", "totalShareholderEquity": "4062000000", "capitalLeaseObligations": "19000000", "otherCurrentLiabilities": "190000000", "totalCurrentLiabilities": "1117000000", "otherNonCurrentLiabilities": "326000000", "totalNonCurrentLiabilities": "4329000000", "cashAndShortTermInvestments": "411000000", "commonStockSharesOutstanding": "283000000", "intangibleAssetsExcludingGoodwill": "318000000", "cashAndCashEquivalentsAtCarryingValue": "411000000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "176000000", "profitLoss": "None", "dividendPayout": "85000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "CAD", "changeInInventory": "-13000000", "operatingCashflow": "849000000", "capitalExpenditures": "431000000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-14000000", "cashflowFromInvestment": "-512000000", "stockBasedCompensation": "-3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "709000000", "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": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "income_statement": { "revenue": 2249000000, "cost_of_revenue": 1100000000, "gross_profit": 1149000000, "ebit": 215000000, "ebitda": 949000000, "pretax_income": -96000000, "tax_provision": -6000000, "net_income": -198000000, "net_income_to_common": -198000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89000000, "total_current_assets": 1312000000, "total_assets": 9428000000, "short_term_debt": 148000000, "long_term_debt": 3119000000, "total_debt": 3267000000, "total_liabilities": 5294000000, "total_equity": 2997000000, "shares_outstanding": 287000000, "goodwill_and_intangibles": 837000000 }, "cash_flow": { "operating_cash_flow": 820000000, "capital_expenditure": 297000000, "free_cash_flow": 1117000000, "dividends_paid": 86000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336923, "ticker_id": 3855, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "215000000", "ebitda": "949000000", "netIncome": "-198000000", "grossProfit": "1149000000", "depreciation": "None", "totalRevenue": "2249000000", "costOfRevenue": "1100000000", "interestIncome": "181000000", "incomeBeforeTax": "-96000000", "interestExpense": "224000000", "operatingIncome": "160000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-6000000", "reportedCurrency": "CAD", "netInterestIncome": "-194000000", "nonInterestIncome": "None", "operatingExpenses": "916000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "1100000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "734000000", "sellingGeneralAndAdministrative": "245000000", "netIncomeFromContinuingOperations": "-90000000" }, "balance": { "goodwill": "464000000", "inventory": "242000000", "commonStock": "3059000000", "currentDebt": "None", "investments": "None", "totalAssets": "9428000000", "longTermDebt": "3119000000", "shortTermDebt": "148000000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "373000000", "reportedCurrency": "CAD", "retainedEarnings": "-1496000000", "totalLiabilities": "5294000000", "otherCurrentAssets": "330000000", "totalCurrentAssets": "1312000000", "currentLongTermDebt": "130000000", "longTermInvestments": "0", "shortTermInvestments": "146000000", "currentNetReceivables": "621000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8116000000", "currentAccountsPayable": "496000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6164000000", "shortLongTermDebtTotal": "3267000000", "totalShareholderEquity": "2997000000", "capitalLeaseObligations": "18000000", "otherCurrentLiabilities": "204000000", "totalCurrentLiabilities": "873000000", "otherNonCurrentLiabilities": "51000000", "totalNonCurrentLiabilities": "4421000000", "cashAndShortTermInvestments": "89000000", "commonStockSharesOutstanding": "287000000", "intangibleAssetsExcludingGoodwill": "373000000", "cashAndCashEquivalentsAtCarryingValue": "89000000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "-90000000", "profitLoss": "None", "dividendPayout": "86000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "CAD", "changeInInventory": "-21000000", "operatingCashflow": "820000000", "capitalExpenditures": "297000000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-651000000", "cashflowFromInvestment": "-394000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "710000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2249000000, "cost_of_revenue": 1100000000, "gross_profit": 1149000000, "research_and_development": 0, "selling_general_admin": 245000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 215000000, "depreciation_amortisation": 734000000, "ebitda": 949000000, "interest_expense": 224000000, "interest_income": null, "other_non_operating": null, "pretax_income": -96000000, "tax_provision": -6000000, "effective_tax_rate": null, "net_income": -198000000, "net_income_continuing_ops": -90000000, "net_income_to_common": -198000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89000000, "short_term_investments": 146000000, "net_receivables": 621000000, "inventory": 242000000, "other_current_assets": null, "total_current_assets": 1312000000, "net_ppe": null, "goodwill": 464000000, "intangible_assets": 373000000, "goodwill_and_intangibles": 837000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8116000000, "total_assets": 9428000000, "short_term_debt": 148000000, "accounts_payable": 496000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 873000000, "long_term_debt": 3119000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4421000000, "total_liabilities": 5294000000, "total_debt": 3267000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1496000000, "total_equity": 2997000000, "shares_outstanding": 287000000, "operating_cash_flow": 820000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 297000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -394000000, "dividends_paid": 86000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -651000000, "free_cash_flow": 1117000000, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "215000000", "ebitda": "949000000", "netIncome": "-198000000", "grossProfit": "1149000000", "depreciation": "None", "totalRevenue": "2249000000", "costOfRevenue": "1100000000", "interestIncome": "181000000", "incomeBeforeTax": "-96000000", "interestExpense": "224000000", "operatingIncome": "160000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-6000000", "reportedCurrency": "CAD", "netInterestIncome": "-194000000", "nonInterestIncome": "None", "operatingExpenses": "916000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "1100000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "734000000", "sellingGeneralAndAdministrative": "245000000", "netIncomeFromContinuingOperations": "-90000000" }, "balance": { "goodwill": "464000000", "inventory": "242000000", "commonStock": "3059000000", "currentDebt": "None", "investments": "None", "totalAssets": "9428000000", "longTermDebt": "3119000000", "shortTermDebt": "148000000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "373000000", "reportedCurrency": "CAD", "retainedEarnings": "-1496000000", "totalLiabilities": "5294000000", "otherCurrentAssets": "330000000", "totalCurrentAssets": "1312000000", "currentLongTermDebt": "130000000", "longTermInvestments": "0", "shortTermInvestments": "146000000", "currentNetReceivables": "621000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8116000000", "currentAccountsPayable": "496000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6164000000", "shortLongTermDebtTotal": "3267000000", "totalShareholderEquity": "2997000000", "capitalLeaseObligations": "18000000", "otherCurrentLiabilities": "204000000", "totalCurrentLiabilities": "873000000", "otherNonCurrentLiabilities": "51000000", "totalNonCurrentLiabilities": "4421000000", "cashAndShortTermInvestments": "89000000", "commonStockSharesOutstanding": "287000000", "intangibleAssetsExcludingGoodwill": "373000000", "cashAndCashEquivalentsAtCarryingValue": "89000000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "-90000000", "profitLoss": "None", "dividendPayout": "86000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "CAD", "changeInInventory": "-21000000", "operatingCashflow": "820000000", "capitalExpenditures": "297000000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-651000000", "cashflowFromInvestment": "-394000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "710000000", "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": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "income_statement": { "revenue": 566460109, "cost_of_revenue": 322832133, "gross_profit": 243627976, "ebit": 24062022, "ebitda": 142366965, "pretax_income": 23059438, "tax_provision": 6015505, "net_income": 13033595, "net_income_to_common": 13033595, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 334863144, "total_current_assets": 1388579206, "total_assets": 8809707931, "short_term_debt": 937416287, "long_term_debt": 3528000000, "total_debt": 4465416287, "total_liabilities": 7329893557, "total_equity": 1410636060, "shares_outstanding": 297000000, "goodwill_and_intangibles": 762966624 }, "cash_flow": { "operating_cash_flow": 120310111, "capital_expenditure": 27069775, "free_cash_flow": 147379886, "dividends_paid": 32082696, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336886, "ticker_id": 3855, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24062022", "ebitda": "142366965", "netIncome": "13033595", "grossProfit": "243627976", "depreciation": "None", "totalRevenue": "566460109", "costOfRevenue": "322832133", "interestIncome": "14000000", "incomeBeforeTax": "23059438", "interestExpense": "69178314", "operatingIncome": "24062022", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6015505", "reportedCurrency": "CAD", "netInterestIncome": "-55000000", "nonInterestIncome": "None", "operatingExpenses": "219565953", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "322832133", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118304943", "sellingGeneralAndAdministrative": "99000000", "netIncomeFromContinuingOperations": "17000000" }, "balance": { "goodwill": "525354154", "inventory": "118304943", "commonStock": "3182202455", "currentDebt": "None", "investments": "None", "totalAssets": "8809707931", "longTermDebt": "3528000000", "shortTermDebt": "937416287", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "237612470", "reportedCurrency": "CAD", "retainedEarnings": "-2745075715", "totalLiabilities": "7329893557", "otherCurrentAssets": "278718425", "totalCurrentAssets": "1388579206", "currentLongTermDebt": "935000000", "longTermInvestments": "282000000", "shortTermInvestments": "None", "currentNetReceivables": "656692693", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7421128725", "currentAccountsPayable": "501292132", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4474533572", "totalShareholderEquity": "1410636060", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "354914829", "totalCurrentLiabilities": "1821695608", "otherNonCurrentLiabilities": "168000000", "totalNonCurrentLiabilities": "5508197948", "cashAndShortTermInvestments": "334863144", "commonStockSharesOutstanding": "297000000", "intangibleAssetsExcludingGoodwill": "237612470", "cashAndCashEquivalentsAtCarryingValue": "334863144", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13033595", "profitLoss": "None", "dividendPayout": "32082696", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "-4010337", "operatingCashflow": "120310111", "capitalExpenditures": "27069775", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "41105954", "cashflowFromInvestment": "-113292021", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32082696", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118304943", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 566460109, "cost_of_revenue": 322832133, "gross_profit": 243627976, "research_and_development": null, "selling_general_admin": 99000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24062022, "depreciation_amortisation": 118304943, "ebitda": 142366965, "interest_expense": 69178314, "interest_income": null, "other_non_operating": null, "pretax_income": 23059438, "tax_provision": 6015505, "effective_tax_rate": null, "net_income": 13033595, "net_income_continuing_ops": 17000000, "net_income_to_common": 13033595, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 334863144, "short_term_investments": null, "net_receivables": 656692693, "inventory": 118304943, "other_current_assets": null, "total_current_assets": 1388579206, "net_ppe": null, "goodwill": 525354154, "intangible_assets": 237612470, "goodwill_and_intangibles": 762966624, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7421128725, "total_assets": 8809707931, "short_term_debt": 937416287, "accounts_payable": 501292132, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1821695608, "long_term_debt": 3528000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5508197948, "total_liabilities": 7329893557, "total_debt": 4465416287, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2745075715, "total_equity": 1410636060, "shares_outstanding": 297000000, "operating_cash_flow": 120310111, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27069775, "acquisitions": null, "other_investing": null, "investing_cash_flow": -113292021, "dividends_paid": 32082696, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 41105954, "free_cash_flow": 147379886, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24062022", "ebitda": "142366965", "netIncome": "13033595", "grossProfit": "243627976", "depreciation": "None", "totalRevenue": "566460109", "costOfRevenue": "322832133", "interestIncome": "14000000", "incomeBeforeTax": "23059438", "interestExpense": "69178314", "operatingIncome": "24062022", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6015505", "reportedCurrency": "CAD", "netInterestIncome": "-55000000", "nonInterestIncome": "None", "operatingExpenses": "219565953", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "322832133", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118304943", "sellingGeneralAndAdministrative": "99000000", "netIncomeFromContinuingOperations": "17000000" }, "balance": { "goodwill": "525354154", "inventory": "118304943", "commonStock": "3182202455", "currentDebt": "None", "investments": "None", "totalAssets": "8809707931", "longTermDebt": "3528000000", "shortTermDebt": "937416287", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "237612470", "reportedCurrency": "CAD", "retainedEarnings": "-2745075715", "totalLiabilities": "7329893557", "otherCurrentAssets": "278718425", "totalCurrentAssets": "1388579206", "currentLongTermDebt": "935000000", "longTermInvestments": "282000000", "shortTermInvestments": "None", "currentNetReceivables": "656692693", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7421128725", "currentAccountsPayable": "501292132", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4474533572", "totalShareholderEquity": "1410636060", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "354914829", "totalCurrentLiabilities": "1821695608", "otherNonCurrentLiabilities": "168000000", "totalNonCurrentLiabilities": "5508197948", "cashAndShortTermInvestments": "334863144", "commonStockSharesOutstanding": "297000000", "intangibleAssetsExcludingGoodwill": "237612470", "cashAndCashEquivalentsAtCarryingValue": "334863144", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13033595", "profitLoss": "None", "dividendPayout": "32082696", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "-4010337", "operatingCashflow": "120310111", "capitalExpenditures": "27069775", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "41105954", "cashflowFromInvestment": "-113292021", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32082696", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118304943", "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": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "income_statement": { "revenue": 598511854, "cost_of_revenue": 460624315, "gross_profit": 137887539, "ebit": -89926654, "ebitda": 72940511, "pretax_income": -41965771, "tax_provision": -1998370, "net_income": -35970662, "net_income_to_common": -35970662, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 282769373, "total_current_assets": 1334911248, "total_assets": 8653941856, "short_term_debt": 924246186, "long_term_debt": 3277000000, "total_debt": 4201246186, "total_liabilities": 7190135734, "total_equity": 1397859907, "shares_outstanding": 297000000, "goodwill_and_intangibles": 758381465 }, "cash_flow": { "operating_cash_flow": 237806045, "capital_expenditure": 90925841, "free_cash_flow": 328731886, "dividends_paid": 30974737, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336887, "ticker_id": 3855, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-89926654", "ebitda": "72940511", "netIncome": "-35970662", "grossProfit": "137887539", "depreciation": "None", "totalRevenue": "598511854", "costOfRevenue": "460624315", "interestIncome": "16000000", "incomeBeforeTax": "-41965771", "interestExpense": "65946214", "operatingIncome": "-89926654", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1998370", "reportedCurrency": "CAD", "netInterestIncome": "-55000000", "nonInterestIncome": "None", "operatingExpenses": "227814195", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "460624315", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162867165", "sellingGeneralAndAdministrative": "83000000", "netIncomeFromContinuingOperations": "-40000000" }, "balance": { "goodwill": "515579494", "inventory": "110909542", "commonStock": "3166417474", "currentDebt": "None", "investments": "None", "totalAssets": "8653941856", "longTermDebt": "3277000000", "shortTermDebt": "924246186", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "242801971", "reportedCurrency": "CAD", "retainedEarnings": "-2727775230", "totalLiabilities": "7190135734", "otherCurrentAssets": "242801972", "totalCurrentAssets": "1334911248", "currentLongTermDebt": "920000000", "longTermInvestments": "284000000", "shortTermInvestments": "162000000", "currentNetReceivables": "698430361", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7319030608", "currentAccountsPayable": "547553416", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5776000000", "shortLongTermDebtTotal": "4480345835", "totalShareholderEquity": "1397859907", "capitalLeaseObligations": "146000000", "otherCurrentLiabilities": "356709068", "totalCurrentLiabilities": "1828508670", "otherNonCurrentLiabilities": "13000000", "totalNonCurrentLiabilities": "5361627064", "cashAndShortTermInvestments": "282769373", "commonStockSharesOutstanding": "297000000", "intangibleAssetsExcludingGoodwill": "242801971", "cashAndCashEquivalentsAtCarryingValue": "282769373", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35970662", "profitLoss": "None", "dividendPayout": "30974737", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "237806045", "capitalExpenditures": "90925841", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127895688", "cashflowFromInvestment": "-109910357", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30974737", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 598511854, "cost_of_revenue": 460624315, "gross_profit": 137887539, "research_and_development": null, "selling_general_admin": 83000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -89926654, "depreciation_amortisation": 162867165, "ebitda": 72940511, "interest_expense": 65946214, "interest_income": null, "other_non_operating": null, "pretax_income": -41965771, "tax_provision": -1998370, "effective_tax_rate": null, "net_income": -35970662, "net_income_continuing_ops": -40000000, "net_income_to_common": -35970662, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 282769373, "short_term_investments": 162000000, "net_receivables": 698430361, "inventory": 110909542, "other_current_assets": null, "total_current_assets": 1334911248, "net_ppe": null, "goodwill": 515579494, "intangible_assets": 242801971, "goodwill_and_intangibles": 758381465, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7319030608, "total_assets": 8653941856, "short_term_debt": 924246186, "accounts_payable": 547553416, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1828508670, "long_term_debt": 3277000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5361627064, "total_liabilities": 7190135734, "total_debt": 4201246186, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2727775230, "total_equity": 1397859907, "shares_outstanding": 297000000, "operating_cash_flow": 237806045, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90925841, "acquisitions": null, "other_investing": null, "investing_cash_flow": -109910357, "dividends_paid": 30974737, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -127895688, "free_cash_flow": 328731886, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-89926654", "ebitda": "72940511", "netIncome": "-35970662", "grossProfit": "137887539", "depreciation": "None", "totalRevenue": "598511854", "costOfRevenue": "460624315", "interestIncome": "16000000", "incomeBeforeTax": "-41965771", "interestExpense": "65946214", "operatingIncome": "-89926654", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1998370", "reportedCurrency": "CAD", "netInterestIncome": "-55000000", "nonInterestIncome": "None", "operatingExpenses": "227814195", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "460624315", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162867165", "sellingGeneralAndAdministrative": "83000000", "netIncomeFromContinuingOperations": "-40000000" }, "balance": { "goodwill": "515579494", "inventory": "110909542", "commonStock": "3166417474", "currentDebt": "None", "investments": "None", "totalAssets": "8653941856", "longTermDebt": "3277000000", "shortTermDebt": "924246186", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "242801971", "reportedCurrency": "CAD", "retainedEarnings": "-2727775230", "totalLiabilities": "7190135734", "otherCurrentAssets": "242801972", "totalCurrentAssets": "1334911248", "currentLongTermDebt": "920000000", "longTermInvestments": "284000000", "shortTermInvestments": "162000000", "currentNetReceivables": "698430361", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7319030608", "currentAccountsPayable": "547553416", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5776000000", "shortLongTermDebtTotal": "4480345835", "totalShareholderEquity": "1397859907", "capitalLeaseObligations": "146000000", "otherCurrentLiabilities": "356709068", "totalCurrentLiabilities": "1828508670", "otherNonCurrentLiabilities": "13000000", "totalNonCurrentLiabilities": "5361627064", "cashAndShortTermInvestments": "282769373", "commonStockSharesOutstanding": "297000000", "intangibleAssetsExcludingGoodwill": "242801971", "cashAndCashEquivalentsAtCarryingValue": "282769373", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35970662", "profitLoss": "None", "dividendPayout": "30974737", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "237806045", "capitalExpenditures": "90925841", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127895688", "cashflowFromInvestment": "-109910357", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30974737", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148000000", "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": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "income_statement": { "revenue": 615000000, "cost_of_revenue": 441000000, "gross_profit": 174000000, "ebit": 25000000, "ebitda": 173000000, "pretax_income": -53000000, "tax_provision": 1000000, "net_income": -49000000, "net_income_to_common": -49000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 211000000, "total_current_assets": 1458000000, "total_assets": 8892000000, "short_term_debt": 919000000, "long_term_debt": 3496000000, "total_debt": 4415000000, "total_liabilities": 7280000000, "total_equity": 1534000000, "shares_outstanding": 310000000, "goodwill_and_intangibles": 771000000 }, "cash_flow": { "operating_cash_flow": 251000000, "capital_expenditure": 53000000, "free_cash_flow": 304000000, "dividends_paid": 33000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336889, "ticker_id": 3855, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25000000", "ebitda": "173000000", "netIncome": "-49000000", "grossProfit": "174000000", "depreciation": "None", "totalRevenue": "615000000", "costOfRevenue": "441000000", "interestIncome": "13000000", "incomeBeforeTax": "-53000000", "interestExpense": "67000000", "operatingIncome": "11000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1000000", "reportedCurrency": "CAD", "netInterestIncome": "-59000000", "nonInterestIncome": "None", "operatingExpenses": "163000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "441000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148000000", "sellingGeneralAndAdministrative": "81000000", "netIncomeFromContinuingOperations": "-54000000" }, "balance": { "goodwill": "517000000", "inventory": "139000000", "commonStock": "3169000000", "currentDebt": "None", "investments": "None", "totalAssets": "8892000000", "longTermDebt": "3496000000", "shortTermDebt": "919000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "254000000", "reportedCurrency": "CAD", "retainedEarnings": "-2629000000", "totalLiabilities": "7280000000", "otherCurrentAssets": "428000000", "totalCurrentAssets": "1458000000", "currentLongTermDebt": "919000000", "longTermInvestments": "269000000", "shortTermInvestments": "159000000", "currentNetReceivables": "680000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7434000000", "currentAccountsPayable": "568000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5862000000", "shortLongTermDebtTotal": "4415000000", "totalShareholderEquity": "1534000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "322000000", "totalCurrentLiabilities": "1850000000", "otherNonCurrentLiabilities": "173000000", "totalNonCurrentLiabilities": "5430000000", "cashAndShortTermInvestments": "211000000", "commonStockSharesOutstanding": "310000000", "intangibleAssetsExcludingGoodwill": "254000000", "cashAndCashEquivalentsAtCarryingValue": "211000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49000000", "profitLoss": "None", "dividendPayout": "33000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "251000000", "capitalExpenditures": "53000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-164000000", "cashflowFromInvestment": "-101000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 615000000, "cost_of_revenue": 441000000, "gross_profit": 174000000, "research_and_development": null, "selling_general_admin": 81000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25000000, "depreciation_amortisation": 148000000, "ebitda": 173000000, "interest_expense": 67000000, "interest_income": null, "other_non_operating": null, "pretax_income": -53000000, "tax_provision": 1000000, "effective_tax_rate": null, "net_income": -49000000, "net_income_continuing_ops": -54000000, "net_income_to_common": -49000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 211000000, "short_term_investments": 159000000, "net_receivables": 680000000, "inventory": 139000000, "other_current_assets": null, "total_current_assets": 1458000000, "net_ppe": null, "goodwill": 517000000, "intangible_assets": 254000000, "goodwill_and_intangibles": 771000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7434000000, "total_assets": 8892000000, "short_term_debt": 919000000, "accounts_payable": 568000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1850000000, "long_term_debt": 3496000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5430000000, "total_liabilities": 7280000000, "total_debt": 4415000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2629000000, "total_equity": 1534000000, "shares_outstanding": 310000000, "operating_cash_flow": 251000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101000000, "dividends_paid": 33000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -164000000, "free_cash_flow": 304000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25000000", "ebitda": "173000000", "netIncome": "-49000000", "grossProfit": "174000000", "depreciation": "None", "totalRevenue": "615000000", "costOfRevenue": "441000000", "interestIncome": "13000000", "incomeBeforeTax": "-53000000", "interestExpense": "67000000", "operatingIncome": "11000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1000000", "reportedCurrency": "CAD", "netInterestIncome": "-59000000", "nonInterestIncome": "None", "operatingExpenses": "163000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "441000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148000000", "sellingGeneralAndAdministrative": "81000000", "netIncomeFromContinuingOperations": "-54000000" }, "balance": { "goodwill": "517000000", "inventory": "139000000", "commonStock": "3169000000", "currentDebt": "None", "investments": "None", "totalAssets": "8892000000", "longTermDebt": "3496000000", "shortTermDebt": "919000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "254000000", "reportedCurrency": "CAD", "retainedEarnings": "-2629000000", "totalLiabilities": "7280000000", "otherCurrentAssets": "428000000", "totalCurrentAssets": "1458000000", "currentLongTermDebt": "919000000", "longTermInvestments": "269000000", "shortTermInvestments": "159000000", "currentNetReceivables": "680000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7434000000", "currentAccountsPayable": "568000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5862000000", "shortLongTermDebtTotal": "4415000000", "totalShareholderEquity": "1534000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "322000000", "totalCurrentLiabilities": "1850000000", "otherNonCurrentLiabilities": "173000000", "totalNonCurrentLiabilities": "5430000000", "cashAndShortTermInvestments": "211000000", "commonStockSharesOutstanding": "310000000", "intangibleAssetsExcludingGoodwill": "254000000", "cashAndCashEquivalentsAtCarryingValue": "211000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49000000", "profitLoss": "None", "dividendPayout": "33000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "251000000", "capitalExpenditures": "53000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-164000000", "cashflowFromInvestment": "-101000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148000000", "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": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "income_statement": { "revenue": 433000000, "cost_of_revenue": 99000000, "gross_profit": 334000000, "ebit": -27000000, "ebitda": 123000000, "pretax_income": -95000000, "tax_provision": 11000000, "net_income": -99000000, "net_income_to_common": -99000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222000000, "total_current_assets": 1443000000, "total_assets": 8939000000, "short_term_debt": 918000000, "long_term_debt": 3593000000, "total_debt": 4511000000, "total_liabilities": 7276000000, "total_equity": 1579000000, "shares_outstanding": 298000000, "goodwill_and_intangibles": 781000000 }, "cash_flow": { "operating_cash_flow": 157000000, "capital_expenditure": 78000000, "free_cash_flow": 235000000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336890, "ticker_id": 3855, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27000000", "ebitda": "123000000", "netIncome": "-99000000", "grossProfit": "334000000", "depreciation": "None", "totalRevenue": "433000000", "costOfRevenue": "99000000", "interestIncome": "73000000", "incomeBeforeTax": "-95000000", "interestExpense": "68000000", "operatingIncome": "-2000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-63000000", "nonInterestIncome": "None", "operatingExpenses": "336000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150000000", "sellingGeneralAndAdministrative": "77000000", "netIncomeFromContinuingOperations": "-106000000" }, "balance": { "goodwill": "516000000", "inventory": "135000000", "commonStock": "3166000000", "currentDebt": "None", "investments": "None", "totalAssets": "8939000000", "longTermDebt": "3593000000", "shortTermDebt": "918000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "265000000", "reportedCurrency": "USD", "retainedEarnings": "-2547000000", "totalLiabilities": "7276000000", "otherCurrentAssets": "431000000", "totalCurrentAssets": "1443000000", "currentLongTermDebt": "918000000", "longTermInvestments": "241000000", "shortTermInvestments": "108000000", "currentNetReceivables": "655000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7496000000", "currentAccountsPayable": "498000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5913000000", "shortLongTermDebtTotal": "4511000000", "totalShareholderEquity": "1579000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "368000000", "totalCurrentLiabilities": "1828000000", "otherNonCurrentLiabilities": "180000000", "totalNonCurrentLiabilities": "5448000000", "cashAndShortTermInvestments": "222000000", "commonStockSharesOutstanding": "298000000", "intangibleAssetsExcludingGoodwill": "265000000", "cashAndCashEquivalentsAtCarryingValue": "222000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-106000000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "157000000", "capitalExpenditures": "78000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115000000", "cashflowFromInvestment": "-57000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 433000000, "cost_of_revenue": 99000000, "gross_profit": 334000000, "research_and_development": null, "selling_general_admin": 77000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27000000, "depreciation_amortisation": 150000000, "ebitda": 123000000, "interest_expense": 68000000, "interest_income": null, "other_non_operating": null, "pretax_income": -95000000, "tax_provision": 11000000, "effective_tax_rate": null, "net_income": -99000000, "net_income_continuing_ops": -106000000, "net_income_to_common": -99000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 222000000, "short_term_investments": 108000000, "net_receivables": 655000000, "inventory": 135000000, "other_current_assets": null, "total_current_assets": 1443000000, "net_ppe": null, "goodwill": 516000000, "intangible_assets": 265000000, "goodwill_and_intangibles": 781000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7496000000, "total_assets": 8939000000, "short_term_debt": 918000000, "accounts_payable": 498000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1828000000, "long_term_debt": 3593000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5448000000, "total_liabilities": 7276000000, "total_debt": 4511000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2547000000, "total_equity": 1579000000, "shares_outstanding": 298000000, "operating_cash_flow": 157000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57000000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -115000000, "free_cash_flow": 235000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-27000000", "ebitda": "123000000", "netIncome": "-99000000", "grossProfit": "334000000", "depreciation": "None", "totalRevenue": "433000000", "costOfRevenue": "99000000", "interestIncome": "73000000", "incomeBeforeTax": "-95000000", "interestExpense": "68000000", "operatingIncome": "-2000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-63000000", "nonInterestIncome": "None", "operatingExpenses": "336000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150000000", "sellingGeneralAndAdministrative": "77000000", "netIncomeFromContinuingOperations": "-106000000" }, "balance": { "goodwill": "516000000", "inventory": "135000000", "commonStock": "3166000000", "currentDebt": "None", "investments": "None", "totalAssets": "8939000000", "longTermDebt": "3593000000", "shortTermDebt": "918000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "265000000", "reportedCurrency": "USD", "retainedEarnings": "-2547000000", "totalLiabilities": "7276000000", "otherCurrentAssets": "431000000", "totalCurrentAssets": "1443000000", "currentLongTermDebt": "918000000", "longTermInvestments": "241000000", "shortTermInvestments": "108000000", "currentNetReceivables": "655000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7496000000", "currentAccountsPayable": "498000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5913000000", "shortLongTermDebtTotal": "4511000000", "totalShareholderEquity": "1579000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "368000000", "totalCurrentLiabilities": "1828000000", "otherNonCurrentLiabilities": "180000000", "totalNonCurrentLiabilities": "5448000000", "cashAndShortTermInvestments": "222000000", "commonStockSharesOutstanding": "298000000", "intangibleAssetsExcludingGoodwill": "265000000", "cashAndCashEquivalentsAtCarryingValue": "222000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-106000000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "157000000", "capitalExpenditures": "78000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115000000", "cashflowFromInvestment": "-57000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150000000", "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": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "income_statement": { "revenue": 758000000, "cost_of_revenue": 326000000, "gross_profit": 432000000, "ebit": 118000000, "ebitda": 264000000, "pretax_income": 49000000, "tax_provision": 7000000, "net_income": 46000000, "net_income_to_common": 46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 238000000, "total_current_assets": 1760000000, "total_assets": 9483000000, "short_term_debt": 928000000, "long_term_debt": 3699000000, "total_debt": 4627000000, "total_liabilities": 7658000000, "total_equity": 1732000000, "shares_outstanding": 298000000, "goodwill_and_intangibles": 795000000 }, "cash_flow": { "operating_cash_flow": 7000000, "capital_expenditure": 34000000, "free_cash_flow": 41000000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336891, "ticker_id": 3855, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "118000000", "ebitda": "264000000", "netIncome": "46000000", "grossProfit": "432000000", "depreciation": "None", "totalRevenue": "758000000", "costOfRevenue": "326000000", "interestIncome": "11000000", "incomeBeforeTax": "49000000", "interestExpense": "69000000", "operatingIncome": "100000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7000000", "reportedCurrency": "CAD", "netInterestIncome": "-67000000", "nonInterestIncome": "None", "operatingExpenses": "332000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146000000", "sellingGeneralAndAdministrative": "76000000", "netIncomeFromContinuingOperations": "42000000" }, "balance": { "goodwill": "517000000", "inventory": "133000000", "commonStock": "3163000000", "currentDebt": "None", "investments": "None", "totalAssets": "9483000000", "longTermDebt": "3699000000", "shortTermDebt": "928000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "278000000", "reportedCurrency": "CAD", "retainedEarnings": "-2433000000", "totalLiabilities": "7658000000", "otherCurrentAssets": "664000000", "totalCurrentAssets": "1760000000", "currentLongTermDebt": "928000000", "longTermInvestments": "252000000", "shortTermInvestments": "297000000", "currentNetReceivables": "725000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7723000000", "currentAccountsPayable": "675000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6038000000", "shortLongTermDebtTotal": "4627000000", "totalShareholderEquity": "1732000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "460000000", "totalCurrentLiabilities": "2086000000", "otherNonCurrentLiabilities": "190000000", "totalNonCurrentLiabilities": "5572000000", "cashAndShortTermInvestments": "238000000", "commonStockSharesOutstanding": "298000000", "intangibleAssetsExcludingGoodwill": "278000000", "cashAndCashEquivalentsAtCarryingValue": "238000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42000000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "7000000", "capitalExpenditures": "34000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "38000000", "cashflowFromInvestment": "-144000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 758000000, "cost_of_revenue": 326000000, "gross_profit": 432000000, "research_and_development": null, "selling_general_admin": 76000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118000000, "depreciation_amortisation": 146000000, "ebitda": 264000000, "interest_expense": 69000000, "interest_income": null, "other_non_operating": null, "pretax_income": 49000000, "tax_provision": 7000000, "effective_tax_rate": null, "net_income": 46000000, "net_income_continuing_ops": 42000000, "net_income_to_common": 46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 238000000, "short_term_investments": 297000000, "net_receivables": 725000000, "inventory": 133000000, "other_current_assets": null, "total_current_assets": 1760000000, "net_ppe": null, "goodwill": 517000000, "intangible_assets": 278000000, "goodwill_and_intangibles": 795000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7723000000, "total_assets": 9483000000, "short_term_debt": 928000000, "accounts_payable": 675000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2086000000, "long_term_debt": 3699000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5572000000, "total_liabilities": 7658000000, "total_debt": 4627000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2433000000, "total_equity": 1732000000, "shares_outstanding": 298000000, "operating_cash_flow": 7000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -144000000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 38000000, "free_cash_flow": 41000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "118000000", "ebitda": "264000000", "netIncome": "46000000", "grossProfit": "432000000", "depreciation": "None", "totalRevenue": "758000000", "costOfRevenue": "326000000", "interestIncome": "11000000", "incomeBeforeTax": "49000000", "interestExpense": "69000000", "operatingIncome": "100000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7000000", "reportedCurrency": "CAD", "netInterestIncome": "-67000000", "nonInterestIncome": "None", "operatingExpenses": "332000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146000000", "sellingGeneralAndAdministrative": "76000000", "netIncomeFromContinuingOperations": "42000000" }, "balance": { "goodwill": "517000000", "inventory": "133000000", "commonStock": "3163000000", "currentDebt": "None", "investments": "None", "totalAssets": "9483000000", "longTermDebt": "3699000000", "shortTermDebt": "928000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "278000000", "reportedCurrency": "CAD", "retainedEarnings": "-2433000000", "totalLiabilities": "7658000000", "otherCurrentAssets": "664000000", "totalCurrentAssets": "1760000000", "currentLongTermDebt": "928000000", "longTermInvestments": "252000000", "shortTermInvestments": "297000000", "currentNetReceivables": "725000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7723000000", "currentAccountsPayable": "675000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6038000000", "shortLongTermDebtTotal": "4627000000", "totalShareholderEquity": "1732000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "460000000", "totalCurrentLiabilities": "2086000000", "otherNonCurrentLiabilities": "190000000", "totalNonCurrentLiabilities": "5572000000", "cashAndShortTermInvestments": "238000000", "commonStockSharesOutstanding": "298000000", "intangibleAssetsExcludingGoodwill": "278000000", "cashAndCashEquivalentsAtCarryingValue": "238000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42000000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "7000000", "capitalExpenditures": "34000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "38000000", "cashflowFromInvestment": "-144000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146000000", "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": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "income_statement": { "revenue": 678000000, "cost_of_revenue": 288000000, "gross_profit": 390000000, "ebit": 17000000, "ebitda": 160000000, "pretax_income": -51000000, "tax_provision": -8000000, "net_income": -39000000, "net_income_to_common": -39000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 337000000, "total_current_assets": 1773000000, "total_assets": 9499000000, "short_term_debt": 1323000000, "long_term_debt": 3090000000, "total_debt": 4413000000, "total_liabilities": 7656000000, "total_equity": 1746000000, "shares_outstanding": 296000000, "goodwill_and_intangibles": 798000000 }, "cash_flow": { "operating_cash_flow": 215000000, "capital_expenditure": 114000000, "free_cash_flow": 329000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336892, "ticker_id": 3855, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17000000", "ebitda": "160000000", "netIncome": "-39000000", "grossProfit": "390000000", "depreciation": "None", "totalRevenue": "678000000", "costOfRevenue": "288000000", "interestIncome": "16000000", "incomeBeforeTax": "-51000000", "interestExpense": "68000000", "operatingIncome": "6000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-8000000", "reportedCurrency": "CAD", "netInterestIncome": "-62000000", "nonInterestIncome": "None", "operatingExpenses": "384000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "288000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143000000", "sellingGeneralAndAdministrative": "95000000", "netIncomeFromContinuingOperations": "-43000000" }, "balance": { "goodwill": "517000000", "inventory": "134000000", "commonStock": "3179000000", "currentDebt": "None", "investments": "None", "totalAssets": "9499000000", "longTermDebt": "3090000000", "shortTermDebt": "1323000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "281000000", "reportedCurrency": "CAD", "retainedEarnings": "-2458000000", "totalLiabilities": "7656000000", "otherCurrentAssets": "659000000", "totalCurrentAssets": "1773000000", "currentLongTermDebt": "1318000000", "longTermInvestments": "159000000", "shortTermInvestments": "318000000", "currentNetReceivables": "643000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7726000000", "currentAccountsPayable": "694000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6140000000", "shortLongTermDebtTotal": "4559000000", "totalShareholderEquity": "1746000000", "capitalLeaseObligations": "151000000", "otherCurrentLiabilities": "517000000", "totalCurrentLiabilities": "2569000000", "otherNonCurrentLiabilities": "11000000", "totalNonCurrentLiabilities": "5087000000", "cashAndShortTermInvestments": "337000000", "commonStockSharesOutstanding": "296000000", "intangibleAssetsExcludingGoodwill": "281000000", "cashAndCashEquivalentsAtCarryingValue": "337000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "215000000", "capitalExpenditures": "114000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44000000", "cashflowFromInvestment": "-322000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 678000000, "cost_of_revenue": 288000000, "gross_profit": 390000000, "research_and_development": null, "selling_general_admin": 95000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17000000, "depreciation_amortisation": 143000000, "ebitda": 160000000, "interest_expense": 68000000, "interest_income": null, "other_non_operating": null, "pretax_income": -51000000, "tax_provision": -8000000, "effective_tax_rate": null, "net_income": -39000000, "net_income_continuing_ops": -43000000, "net_income_to_common": -39000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 337000000, "short_term_investments": 318000000, "net_receivables": 643000000, "inventory": 134000000, "other_current_assets": null, "total_current_assets": 1773000000, "net_ppe": null, "goodwill": 517000000, "intangible_assets": 281000000, "goodwill_and_intangibles": 798000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7726000000, "total_assets": 9499000000, "short_term_debt": 1323000000, "accounts_payable": 694000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2569000000, "long_term_debt": 3090000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5087000000, "total_liabilities": 7656000000, "total_debt": 4413000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2458000000, "total_equity": 1746000000, "shares_outstanding": 296000000, "operating_cash_flow": 215000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 114000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -322000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44000000, "free_cash_flow": 329000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17000000", "ebitda": "160000000", "netIncome": "-39000000", "grossProfit": "390000000", "depreciation": "None", "totalRevenue": "678000000", "costOfRevenue": "288000000", "interestIncome": "16000000", "incomeBeforeTax": "-51000000", "interestExpense": "68000000", "operatingIncome": "6000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-8000000", "reportedCurrency": "CAD", "netInterestIncome": "-62000000", "nonInterestIncome": "None", "operatingExpenses": "384000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "288000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143000000", "sellingGeneralAndAdministrative": "95000000", "netIncomeFromContinuingOperations": "-43000000" }, "balance": { "goodwill": "517000000", "inventory": "134000000", "commonStock": "3179000000", "currentDebt": "None", "investments": "None", "totalAssets": "9499000000", "longTermDebt": "3090000000", "shortTermDebt": "1323000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "281000000", "reportedCurrency": "CAD", "retainedEarnings": "-2458000000", "totalLiabilities": "7656000000", "otherCurrentAssets": "659000000", "totalCurrentAssets": "1773000000", "currentLongTermDebt": "1318000000", "longTermInvestments": "159000000", "shortTermInvestments": "318000000", "currentNetReceivables": "643000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7726000000", "currentAccountsPayable": "694000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6140000000", "shortLongTermDebtTotal": "4559000000", "totalShareholderEquity": "1746000000", "capitalLeaseObligations": "151000000", "otherCurrentLiabilities": "517000000", "totalCurrentLiabilities": "2569000000", "otherNonCurrentLiabilities": "11000000", "totalNonCurrentLiabilities": "5087000000", "cashAndShortTermInvestments": "337000000", "commonStockSharesOutstanding": "296000000", "intangibleAssetsExcludingGoodwill": "281000000", "cashAndCashEquivalentsAtCarryingValue": "337000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "215000000", "capitalExpenditures": "114000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44000000", "cashflowFromInvestment": "-322000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143000000", "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": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "income_statement": { "revenue": 638000000, "cost_of_revenue": 254000000, "gross_profit": 384000000, "ebit": 74000000, "ebitda": 207000000, "pretax_income": 9000000, "tax_provision": 31000000, "net_income": -23000000, "net_income_to_common": -23000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 401000000, "total_current_assets": 1690000000, "total_assets": 8654000000, "short_term_debt": 1287000000, "long_term_debt": 2879000000, "total_debt": 4166000000, "total_liabilities": 6733000000, "total_equity": 1814000000, "shares_outstanding": 296000000, "goodwill_and_intangibles": 669000000 }, "cash_flow": { "operating_cash_flow": 229000000, "capital_expenditure": 77000000, "free_cash_flow": 306000000, "dividends_paid": 32000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336894, "ticker_id": 3855, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74000000", "ebitda": "207000000", "netIncome": "-23000000", "grossProfit": "384000000", "depreciation": "None", "totalRevenue": "638000000", "costOfRevenue": "254000000", "interestIncome": "7000000", "incomeBeforeTax": "9000000", "interestExpense": "65000000", "operatingIncome": "91000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "31000000", "reportedCurrency": "CAD", "netInterestIncome": "-64000000", "nonInterestIncome": "None", "operatingExpenses": "293000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "254000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133000000", "sellingGeneralAndAdministrative": "67000000", "netIncomeFromContinuingOperations": "-22000000" }, "balance": { "goodwill": "464000000", "inventory": "157000000", "commonStock": "3191000000", "currentDebt": "None", "investments": "None", "totalAssets": "8654000000", "longTermDebt": "2879000000", "shortTermDebt": "1287000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "205000000", "reportedCurrency": "CAD", "retainedEarnings": "-2346000000", "totalLiabilities": "6733000000", "otherCurrentAssets": "349000000", "totalCurrentAssets": "1690000000", "currentLongTermDebt": "1287000000", "longTermInvestments": "148000000", "shortTermInvestments": "232000000", "currentNetReceivables": "783000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6964000000", "currentAccountsPayable": "591000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5660000000", "shortLongTermDebtTotal": "4166000000", "totalShareholderEquity": "1814000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "338000000", "totalCurrentLiabilities": "2275000000", "otherNonCurrentLiabilities": "212000000", "totalNonCurrentLiabilities": "4458000000", "cashAndShortTermInvestments": "401000000", "commonStockSharesOutstanding": "296000000", "intangibleAssetsExcludingGoodwill": "205000000", "cashAndCashEquivalentsAtCarryingValue": "401000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22000000", "profitLoss": "None", "dividendPayout": "32000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "229000000", "capitalExpenditures": "77000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88000000", "cashflowFromInvestment": "-93000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 638000000, "cost_of_revenue": 254000000, "gross_profit": 384000000, "research_and_development": null, "selling_general_admin": 67000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74000000, "depreciation_amortisation": 133000000, "ebitda": 207000000, "interest_expense": 65000000, "interest_income": null, "other_non_operating": null, "pretax_income": 9000000, "tax_provision": 31000000, "effective_tax_rate": null, "net_income": -23000000, "net_income_continuing_ops": -22000000, "net_income_to_common": -23000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 401000000, "short_term_investments": 232000000, "net_receivables": 783000000, "inventory": 157000000, "other_current_assets": null, "total_current_assets": 1690000000, "net_ppe": null, "goodwill": 464000000, "intangible_assets": 205000000, "goodwill_and_intangibles": 669000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6964000000, "total_assets": 8654000000, "short_term_debt": 1287000000, "accounts_payable": 591000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2275000000, "long_term_debt": 2879000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4458000000, "total_liabilities": 6733000000, "total_debt": 4166000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2346000000, "total_equity": 1814000000, "shares_outstanding": 296000000, "operating_cash_flow": 229000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93000000, "dividends_paid": 32000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88000000, "free_cash_flow": 306000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74000000", "ebitda": "207000000", "netIncome": "-23000000", "grossProfit": "384000000", "depreciation": "None", "totalRevenue": "638000000", "costOfRevenue": "254000000", "interestIncome": "7000000", "incomeBeforeTax": "9000000", "interestExpense": "65000000", "operatingIncome": "91000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "31000000", "reportedCurrency": "CAD", "netInterestIncome": "-64000000", "nonInterestIncome": "None", "operatingExpenses": "293000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "254000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133000000", "sellingGeneralAndAdministrative": "67000000", "netIncomeFromContinuingOperations": "-22000000" }, "balance": { "goodwill": "464000000", "inventory": "157000000", "commonStock": "3191000000", "currentDebt": "None", "investments": "None", "totalAssets": "8654000000", "longTermDebt": "2879000000", "shortTermDebt": "1287000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "205000000", "reportedCurrency": "CAD", "retainedEarnings": "-2346000000", "totalLiabilities": "6733000000", "otherCurrentAssets": "349000000", "totalCurrentAssets": "1690000000", "currentLongTermDebt": "1287000000", "longTermInvestments": "148000000", "shortTermInvestments": "232000000", "currentNetReceivables": "783000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6964000000", "currentAccountsPayable": "591000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5660000000", "shortLongTermDebtTotal": "4166000000", "totalShareholderEquity": "1814000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "338000000", "totalCurrentLiabilities": "2275000000", "otherNonCurrentLiabilities": "212000000", "totalNonCurrentLiabilities": "4458000000", "cashAndShortTermInvestments": "401000000", "commonStockSharesOutstanding": "296000000", "intangibleAssetsExcludingGoodwill": "205000000", "cashAndCashEquivalentsAtCarryingValue": "401000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22000000", "profitLoss": "None", "dividendPayout": "32000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "229000000", "capitalExpenditures": "77000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88000000", "cashflowFromInvestment": "-93000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133000000", "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": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "income_statement": { "revenue": 582000000, "cost_of_revenue": 146000000, "gross_profit": 436000000, "ebit": 160000000, "ebitda": 291000000, "pretax_income": 94000000, "tax_provision": 28000000, "net_income": 69000000, "net_income_to_common": 69000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 351000000, "total_current_assets": 1516000000, "total_assets": 8546000000, "short_term_debt": 882000000, "long_term_debt": 3311000000, "total_debt": 4193000000, "total_liabilities": 6639000000, "total_equity": 1791000000, "shares_outstanding": 303000000, "goodwill_and_intangibles": 678000000 }, "cash_flow": { "operating_cash_flow": 108000000, "capital_expenditure": 61000000, "free_cash_flow": 169000000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336895, "ticker_id": 3855, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "160000000", "ebitda": "291000000", "netIncome": "69000000", "grossProfit": "436000000", "depreciation": "None", "totalRevenue": "582000000", "costOfRevenue": "146000000", "interestIncome": "12000000", "incomeBeforeTax": "94000000", "interestExpense": "66000000", "operatingIncome": "159000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "28000000", "reportedCurrency": "CAD", "netInterestIncome": "-56000000", "nonInterestIncome": "None", "operatingExpenses": "277000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131000000", "sellingGeneralAndAdministrative": "69000000", "netIncomeFromContinuingOperations": "66000000" }, "balance": { "goodwill": "465000000", "inventory": "155000000", "commonStock": "3189000000", "currentDebt": "None", "investments": "None", "totalAssets": "8546000000", "longTermDebt": "3311000000", "shortTermDebt": "882000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "213000000", "reportedCurrency": "CAD", "retainedEarnings": "-2294000000", "totalLiabilities": "6639000000", "otherCurrentAssets": "511000000", "totalCurrentAssets": "1516000000", "currentLongTermDebt": "882000000", "longTermInvestments": "147000000", "shortTermInvestments": "-42000000", "currentNetReceivables": "499000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7030000000", "currentAccountsPayable": "474000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4193000000", "totalShareholderEquity": "1791000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "432000000", "totalCurrentLiabilities": "1810000000", "otherNonCurrentLiabilities": "216000000", "totalNonCurrentLiabilities": "4829000000", "cashAndShortTermInvestments": "351000000", "commonStockSharesOutstanding": "303000000", "intangibleAssetsExcludingGoodwill": "213000000", "cashAndCashEquivalentsAtCarryingValue": "351000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66000000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "108000000", "capitalExpenditures": "61000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133000000", "cashflowFromInvestment": "-47000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 582000000, "cost_of_revenue": 146000000, "gross_profit": 436000000, "research_and_development": null, "selling_general_admin": 69000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 160000000, "depreciation_amortisation": 131000000, "ebitda": 291000000, "interest_expense": 66000000, "interest_income": null, "other_non_operating": null, "pretax_income": 94000000, "tax_provision": 28000000, "effective_tax_rate": null, "net_income": 69000000, "net_income_continuing_ops": 66000000, "net_income_to_common": 69000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 351000000, "short_term_investments": -42000000, "net_receivables": 499000000, "inventory": 155000000, "other_current_assets": null, "total_current_assets": 1516000000, "net_ppe": null, "goodwill": 465000000, "intangible_assets": 213000000, "goodwill_and_intangibles": 678000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7030000000, "total_assets": 8546000000, "short_term_debt": 882000000, "accounts_payable": 474000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1810000000, "long_term_debt": 3311000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4829000000, "total_liabilities": 6639000000, "total_debt": 4193000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2294000000, "total_equity": 1791000000, "shares_outstanding": 303000000, "operating_cash_flow": 108000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47000000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -133000000, "free_cash_flow": 169000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "160000000", "ebitda": "291000000", "netIncome": "69000000", "grossProfit": "436000000", "depreciation": "None", "totalRevenue": "582000000", "costOfRevenue": "146000000", "interestIncome": "12000000", "incomeBeforeTax": "94000000", "interestExpense": "66000000", "operatingIncome": "159000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "28000000", "reportedCurrency": "CAD", "netInterestIncome": "-56000000", "nonInterestIncome": "None", "operatingExpenses": "277000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131000000", "sellingGeneralAndAdministrative": "69000000", "netIncomeFromContinuingOperations": "66000000" }, "balance": { "goodwill": "465000000", "inventory": "155000000", "commonStock": "3189000000", "currentDebt": "None", "investments": "None", "totalAssets": "8546000000", "longTermDebt": "3311000000", "shortTermDebt": "882000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "213000000", "reportedCurrency": "CAD", "retainedEarnings": "-2294000000", "totalLiabilities": "6639000000", "otherCurrentAssets": "511000000", "totalCurrentAssets": "1516000000", "currentLongTermDebt": "882000000", "longTermInvestments": "147000000", "shortTermInvestments": "-42000000", "currentNetReceivables": "499000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7030000000", "currentAccountsPayable": "474000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4193000000", "totalShareholderEquity": "1791000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "432000000", "totalCurrentLiabilities": "1810000000", "otherNonCurrentLiabilities": "216000000", "totalNonCurrentLiabilities": "4829000000", "cashAndShortTermInvestments": "351000000", "commonStockSharesOutstanding": "303000000", "intangibleAssetsExcludingGoodwill": "213000000", "cashAndCashEquivalentsAtCarryingValue": "351000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66000000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "108000000", "capitalExpenditures": "61000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133000000", "cashflowFromInvestment": "-47000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131000000", "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": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "income_statement": { "revenue": 947000000, "cost_of_revenue": 363000000, "gross_profit": 584000000, "ebit": 318000000, "ebitda": 442000000, "pretax_income": 267000000, "tax_provision": 29000000, "net_income": 222000000, "net_income_to_common": 222000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 419000000, "total_current_assets": 1609000000, "total_assets": 8752000000, "short_term_debt": 1280000000, "long_term_debt": 2924000000, "total_debt": 4204000000, "total_liabilities": 6820000000, "total_equity": 1808000000, "shares_outstanding": 308000000, "goodwill_and_intangibles": 681000000 }, "cash_flow": { "operating_cash_flow": 244000000, "capital_expenditure": 69000000, "free_cash_flow": 313000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336896, "ticker_id": 3855, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "318000000", "ebitda": "442000000", "netIncome": "222000000", "grossProfit": "584000000", "depreciation": "None", "totalRevenue": "947000000", "costOfRevenue": "363000000", "interestIncome": "9000000", "incomeBeforeTax": "267000000", "interestExpense": "42077400", "operatingIncome": "329000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "29000000", "reportedCurrency": "CAD", "netInterestIncome": "-60000000", "nonInterestIncome": "None", "operatingExpenses": "255000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "363000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124000000", "sellingGeneralAndAdministrative": "65000000", "netIncomeFromContinuingOperations": "238000000" }, "balance": { "goodwill": "464000000", "inventory": "151000000", "commonStock": "3258000000", "currentDebt": "None", "investments": "None", "totalAssets": "8752000000", "longTermDebt": "2924000000", "shortTermDebt": "1280000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "217000000", "reportedCurrency": "CAD", "retainedEarnings": "-2340000000", "totalLiabilities": "6820000000", "otherCurrentAssets": "520000000", "totalCurrentAssets": "1609000000", "currentLongTermDebt": "1280000000", "longTermInvestments": "144000000", "shortTermInvestments": "None", "currentNetReceivables": "519000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7143000000", "currentAccountsPayable": "603000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4204000000", "totalShareholderEquity": "1808000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "436000000", "totalCurrentLiabilities": "2333000000", "otherNonCurrentLiabilities": "228000000", "totalNonCurrentLiabilities": "4487000000", "cashAndShortTermInvestments": "419000000", "commonStockSharesOutstanding": "308000000", "intangibleAssetsExcludingGoodwill": "217000000", "cashAndCashEquivalentsAtCarryingValue": "419000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "238000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "244000000", "capitalExpenditures": "69000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114000000", "cashflowFromInvestment": "-58000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 947000000, "cost_of_revenue": 363000000, "gross_profit": 584000000, "research_and_development": null, "selling_general_admin": 65000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 318000000, "depreciation_amortisation": 124000000, "ebitda": 442000000, "interest_expense": 42077400, "interest_income": null, "other_non_operating": null, "pretax_income": 267000000, "tax_provision": 29000000, "effective_tax_rate": null, "net_income": 222000000, "net_income_continuing_ops": 238000000, "net_income_to_common": 222000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 419000000, "short_term_investments": null, "net_receivables": 519000000, "inventory": 151000000, "other_current_assets": null, "total_current_assets": 1609000000, "net_ppe": null, "goodwill": 464000000, "intangible_assets": 217000000, "goodwill_and_intangibles": 681000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7143000000, "total_assets": 8752000000, "short_term_debt": 1280000000, "accounts_payable": 603000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2333000000, "long_term_debt": 2924000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4487000000, "total_liabilities": 6820000000, "total_debt": 4204000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2340000000, "total_equity": 1808000000, "shares_outstanding": 308000000, "operating_cash_flow": 244000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -114000000, "free_cash_flow": 313000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "318000000", "ebitda": "442000000", "netIncome": "222000000", "grossProfit": "584000000", "depreciation": "None", "totalRevenue": "947000000", "costOfRevenue": "363000000", "interestIncome": "9000000", "incomeBeforeTax": "267000000", "interestExpense": "42077400", "operatingIncome": "329000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "29000000", "reportedCurrency": "CAD", "netInterestIncome": "-60000000", "nonInterestIncome": "None", "operatingExpenses": "255000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "363000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124000000", "sellingGeneralAndAdministrative": "65000000", "netIncomeFromContinuingOperations": "238000000" }, "balance": { "goodwill": "464000000", "inventory": "151000000", "commonStock": "3258000000", "currentDebt": "None", "investments": "None", "totalAssets": "8752000000", "longTermDebt": "2924000000", "shortTermDebt": "1280000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "217000000", "reportedCurrency": "CAD", "retainedEarnings": "-2340000000", "totalLiabilities": "6820000000", "otherCurrentAssets": "520000000", "totalCurrentAssets": "1609000000", "currentLongTermDebt": "1280000000", "longTermInvestments": "144000000", "shortTermInvestments": "None", "currentNetReceivables": "519000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7143000000", "currentAccountsPayable": "603000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4204000000", "totalShareholderEquity": "1808000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "436000000", "totalCurrentLiabilities": "2333000000", "otherNonCurrentLiabilities": "228000000", "totalNonCurrentLiabilities": "4487000000", "cashAndShortTermInvestments": "419000000", "commonStockSharesOutstanding": "308000000", "intangibleAssetsExcludingGoodwill": "217000000", "cashAndCashEquivalentsAtCarryingValue": "419000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "238000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "244000000", "capitalExpenditures": "69000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114000000", "cashflowFromInvestment": "-58000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124000000", "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": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "income_statement": { "revenue": 624000000, "cost_of_revenue": 305000000, "gross_profit": 319000000, "ebit": 16000000, "ebitda": 148000000, "pretax_income": -35000000, "tax_provision": 19000000, "net_income": -59000000, "net_income_to_common": -59000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 348000000, "total_current_assets": 1580000000, "total_assets": 8659000000, "short_term_debt": 535000000, "long_term_debt": 3541000000, "total_debt": 4076000000, "total_liabilities": 6995000000, "total_equity": 1537000000, "shares_outstanding": 308000000, "goodwill_and_intangibles": 687000000 }, "cash_flow": { "operating_cash_flow": 310000000, "capital_expenditure": 238000000, "free_cash_flow": 548000000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336897, "ticker_id": 3855, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16000000", "ebitda": "148000000", "netIncome": "-59000000", "grossProfit": "319000000", "depreciation": "None", "totalRevenue": "624000000", "costOfRevenue": "305000000", "interestIncome": "14000000", "incomeBeforeTax": "-35000000", "interestExpense": "41497500", "operatingIncome": "21000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "19000000", "reportedCurrency": "CAD", "netInterestIncome": "-52000000", "nonInterestIncome": "None", "operatingExpenses": "298000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "305000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132000000", "sellingGeneralAndAdministrative": "63000000", "netIncomeFromContinuingOperations": "-54000000" }, "balance": { "goodwill": "464000000", "inventory": "157000000", "commonStock": "3285000000", "currentDebt": "None", "investments": "None", "totalAssets": "8659000000", "longTermDebt": "3541000000", "shortTermDebt": "535000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "223000000", "reportedCurrency": "CAD", "retainedEarnings": "-2567000000", "totalLiabilities": "6995000000", "otherCurrentAssets": "456000000", "totalCurrentAssets": "1580000000", "currentLongTermDebt": "529000000", "longTermInvestments": "138000000", "shortTermInvestments": "None", "currentNetReceivables": "619000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7079000000", "currentAccountsPayable": "772000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3813000000", "totalShareholderEquity": "1537000000", "capitalLeaseObligations": "143000000", "otherCurrentLiabilities": "423000000", "totalCurrentLiabilities": "1742000000", "otherNonCurrentLiabilities": "13000000", "totalNonCurrentLiabilities": "5253000000", "cashAndShortTermInvestments": "348000000", "commonStockSharesOutstanding": "308000000", "intangibleAssetsExcludingGoodwill": "223000000", "cashAndCashEquivalentsAtCarryingValue": "348000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54000000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "-2000000", "operatingCashflow": "310000000", "capitalExpenditures": "238000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-977000000", "cashflowFromInvestment": "-223000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 624000000, "cost_of_revenue": 305000000, "gross_profit": 319000000, "research_and_development": null, "selling_general_admin": 63000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16000000, "depreciation_amortisation": 132000000, "ebitda": 148000000, "interest_expense": 41497500, "interest_income": null, "other_non_operating": null, "pretax_income": -35000000, "tax_provision": 19000000, "effective_tax_rate": null, "net_income": -59000000, "net_income_continuing_ops": -54000000, "net_income_to_common": -59000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 348000000, "short_term_investments": null, "net_receivables": 619000000, "inventory": 157000000, "other_current_assets": null, "total_current_assets": 1580000000, "net_ppe": null, "goodwill": 464000000, "intangible_assets": 223000000, "goodwill_and_intangibles": 687000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7079000000, "total_assets": 8659000000, "short_term_debt": 535000000, "accounts_payable": 772000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1742000000, "long_term_debt": 3541000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5253000000, "total_liabilities": 6995000000, "total_debt": 4076000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2567000000, "total_equity": 1537000000, "shares_outstanding": 308000000, "operating_cash_flow": 310000000, "stock_based_compensation": 23000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 238000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -223000000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -977000000, "free_cash_flow": 548000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16000000", "ebitda": "148000000", "netIncome": "-59000000", "grossProfit": "319000000", "depreciation": "None", "totalRevenue": "624000000", "costOfRevenue": "305000000", "interestIncome": "14000000", "incomeBeforeTax": "-35000000", "interestExpense": "41497500", "operatingIncome": "21000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "19000000", "reportedCurrency": "CAD", "netInterestIncome": "-52000000", "nonInterestIncome": "None", "operatingExpenses": "298000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "305000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132000000", "sellingGeneralAndAdministrative": "63000000", "netIncomeFromContinuingOperations": "-54000000" }, "balance": { "goodwill": "464000000", "inventory": "157000000", "commonStock": "3285000000", "currentDebt": "None", "investments": "None", "totalAssets": "8659000000", "longTermDebt": "3541000000", "shortTermDebt": "535000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "223000000", "reportedCurrency": "CAD", "retainedEarnings": "-2567000000", "totalLiabilities": "6995000000", "otherCurrentAssets": "456000000", "totalCurrentAssets": "1580000000", "currentLongTermDebt": "529000000", "longTermInvestments": "138000000", "shortTermInvestments": "None", "currentNetReceivables": "619000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7079000000", "currentAccountsPayable": "772000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3813000000", "totalShareholderEquity": "1537000000", "capitalLeaseObligations": "143000000", "otherCurrentLiabilities": "423000000", "totalCurrentLiabilities": "1742000000", "otherNonCurrentLiabilities": "13000000", "totalNonCurrentLiabilities": "5253000000", "cashAndShortTermInvestments": "348000000", "commonStockSharesOutstanding": "308000000", "intangibleAssetsExcludingGoodwill": "223000000", "cashAndCashEquivalentsAtCarryingValue": "348000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54000000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "-2000000", "operatingCashflow": "310000000", "capitalExpenditures": "238000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-977000000", "cashflowFromInvestment": "-223000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132000000", "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": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "income_statement": { "revenue": 1017000000, "cost_of_revenue": 297000000, "gross_profit": 720000000, "ebit": 506000000, "ebitda": 646000000, "pretax_income": 453000000, "tax_provision": 34000000, "net_income": 386000000, "net_income_to_common": 386000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1231000000, "total_current_assets": 2510000000, "total_assets": 9520000000, "short_term_debt": 529000000, "long_term_debt": 3030000000, "total_debt": 3559000000, "total_liabilities": 6857000000, "total_equity": 1892000000, "shares_outstanding": 263000000, "goodwill_and_intangibles": 692000000 }, "cash_flow": { "operating_cash_flow": 681000000, "capital_expenditure": 168000000, "free_cash_flow": 849000000, "dividends_paid": 28000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336899, "ticker_id": 3855, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "506000000", "ebitda": "646000000", "netIncome": "386000000", "grossProfit": "720000000", "depreciation": "None", "totalRevenue": "1017000000", "costOfRevenue": "297000000", "interestIncome": "18000000", "incomeBeforeTax": "453000000", "interestExpense": "43429900", "operatingIncome": "510000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "34000000", "reportedCurrency": "CAD", "netInterestIncome": "-51000000", "nonInterestIncome": "None", "operatingExpenses": "210000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "297000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140000000", "sellingGeneralAndAdministrative": "61000000", "netIncomeFromContinuingOperations": "419000000" }, "balance": { "goodwill": "464000000", "inventory": "180000000", "commonStock": "2808000000", "currentDebt": "None", "investments": "None", "totalAssets": "9520000000", "longTermDebt": "3030000000", "shortTermDebt": "529000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "228000000", "reportedCurrency": "CAD", "retainedEarnings": "-1822000000", "totalLiabilities": "6857000000", "otherCurrentAssets": "435000000", "totalCurrentAssets": "2510000000", "currentLongTermDebt": "529000000", "longTermInvestments": "137000000", "shortTermInvestments": "None", "currentNetReceivables": "664000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7010000000", "currentAccountsPayable": "666000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5797000000", "shortLongTermDebtTotal": "4302000000", "totalShareholderEquity": "1892000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "410000000", "totalCurrentLiabilities": "1627000000", "otherNonCurrentLiabilities": "986000000", "totalNonCurrentLiabilities": "5230000000", "cashAndShortTermInvestments": "1231000000", "commonStockSharesOutstanding": "263000000", "intangibleAssetsExcludingGoodwill": "228000000", "cashAndCashEquivalentsAtCarryingValue": "1231000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "419000000", "profitLoss": "None", "dividendPayout": "28000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "681000000", "capitalExpenditures": "168000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175000000", "cashflowFromInvestment": "-224000000", "stockBasedCompensation": "-261000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1017000000, "cost_of_revenue": 297000000, "gross_profit": 720000000, "research_and_development": null, "selling_general_admin": 61000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 506000000, "depreciation_amortisation": 140000000, "ebitda": 646000000, "interest_expense": 43429900, "interest_income": null, "other_non_operating": null, "pretax_income": 453000000, "tax_provision": 34000000, "effective_tax_rate": null, "net_income": 386000000, "net_income_continuing_ops": 419000000, "net_income_to_common": 386000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1231000000, "short_term_investments": null, "net_receivables": 664000000, "inventory": 180000000, "other_current_assets": null, "total_current_assets": 2510000000, "net_ppe": null, "goodwill": 464000000, "intangible_assets": 228000000, "goodwill_and_intangibles": 692000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7010000000, "total_assets": 9520000000, "short_term_debt": 529000000, "accounts_payable": 666000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1627000000, "long_term_debt": 3030000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5230000000, "total_liabilities": 6857000000, "total_debt": 3559000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1822000000, "total_equity": 1892000000, "shares_outstanding": 263000000, "operating_cash_flow": 681000000, "stock_based_compensation": -261000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 168000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -224000000, "dividends_paid": 28000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -175000000, "free_cash_flow": 849000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "506000000", "ebitda": "646000000", "netIncome": "386000000", "grossProfit": "720000000", "depreciation": "None", "totalRevenue": "1017000000", "costOfRevenue": "297000000", "interestIncome": "18000000", "incomeBeforeTax": "453000000", "interestExpense": "43429900", "operatingIncome": "510000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "34000000", "reportedCurrency": "CAD", "netInterestIncome": "-51000000", "nonInterestIncome": "None", "operatingExpenses": "210000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "297000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140000000", "sellingGeneralAndAdministrative": "61000000", "netIncomeFromContinuingOperations": "419000000" }, "balance": { "goodwill": "464000000", "inventory": "180000000", "commonStock": "2808000000", "currentDebt": "None", "investments": "None", "totalAssets": "9520000000", "longTermDebt": "3030000000", "shortTermDebt": "529000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "228000000", "reportedCurrency": "CAD", "retainedEarnings": "-1822000000", "totalLiabilities": "6857000000", "otherCurrentAssets": "435000000", "totalCurrentAssets": "2510000000", "currentLongTermDebt": "529000000", "longTermInvestments": "137000000", "shortTermInvestments": "None", "currentNetReceivables": "664000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7010000000", "currentAccountsPayable": "666000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5797000000", "shortLongTermDebtTotal": "4302000000", "totalShareholderEquity": "1892000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "410000000", "totalCurrentLiabilities": "1627000000", "otherNonCurrentLiabilities": "986000000", "totalNonCurrentLiabilities": "5230000000", "cashAndShortTermInvestments": "1231000000", "commonStockSharesOutstanding": "263000000", "intangibleAssetsExcludingGoodwill": "228000000", "cashAndCashEquivalentsAtCarryingValue": "1231000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "419000000", "profitLoss": "None", "dividendPayout": "28000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "681000000", "capitalExpenditures": "168000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175000000", "cashflowFromInvestment": "-224000000", "stockBasedCompensation": "-261000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140000000", "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": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "income_statement": { "revenue": 625000000, "cost_of_revenue": 213000000, "gross_profit": 412000000, "ebit": 134000000, "ebitda": 307000000, "pretax_income": 79000000, "tax_provision": -18000000, "net_income": 74000000, "net_income_to_common": 74000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 952000000, "total_current_assets": 2577000000, "total_assets": 9582000000, "short_term_debt": 137000000, "long_term_debt": 4196000000, "total_debt": 4333000000, "total_liabilities": 7309000000, "total_equity": 1475000000, "shares_outstanding": 264000000, "goodwill_and_intangibles": 699000000 }, "cash_flow": { "operating_cash_flow": 11000000, "capital_expenditure": 195000000, "free_cash_flow": 206000000, "dividends_paid": 27000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 336900, "ticker_id": 3855, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:32:50.828335+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "134000000", "ebitda": "307000000", "netIncome": "74000000", "grossProfit": "412000000", "depreciation": "None", "totalRevenue": "625000000", "costOfRevenue": "213000000", "interestIncome": "29000000", "incomeBeforeTax": "79000000", "interestExpense": "43755200", "operatingIncome": "119000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-18000000", "reportedCurrency": "CAD", "netInterestIncome": "-52000000", "nonInterestIncome": "None", "operatingExpenses": "293000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "213000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173000000", "sellingGeneralAndAdministrative": "66000000", "netIncomeFromContinuingOperations": "97000000" }, "balance": { "goodwill": "464000000", "inventory": "200000000", "commonStock": "2808000000", "currentDebt": "None", "investments": "None", "totalAssets": "9582000000", "longTermDebt": "4196000000", "shortTermDebt": "137000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "235000000", "reportedCurrency": "CAD", "retainedEarnings": "-2179000000", "totalLiabilities": "7309000000", "otherCurrentAssets": "634000000", "totalCurrentAssets": "2577000000", "currentLongTermDebt": "137000000", "longTermInvestments": "138000000", "shortTermInvestments": "225000000", "currentNetReceivables": "791000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7005000000", "currentAccountsPayable": "661000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5791000000", "shortLongTermDebtTotal": "4333000000", "totalShareholderEquity": "1475000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "747000000", "totalCurrentLiabilities": "1550000000", "otherNonCurrentLiabilities": "1019000000", "totalNonCurrentLiabilities": "5759000000", "cashAndShortTermInvestments": "952000000", "commonStockSharesOutstanding": "264000000", "intangibleAssetsExcludingGoodwill": "235000000", "cashAndCashEquivalentsAtCarryingValue": "952000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97000000", "profitLoss": "None", "dividendPayout": "27000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "11000000", "capitalExpenditures": "195000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115000000", "cashflowFromInvestment": "-367000000", "stockBasedCompensation": "150000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "173000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 625000000, "cost_of_revenue": 213000000, "gross_profit": 412000000, "research_and_development": null, "selling_general_admin": 66000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 134000000, "depreciation_amortisation": 173000000, "ebitda": 307000000, "interest_expense": 43755200, "interest_income": null, "other_non_operating": null, "pretax_income": 79000000, "tax_provision": -18000000, "effective_tax_rate": null, "net_income": 74000000, "net_income_continuing_ops": 97000000, "net_income_to_common": 74000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 952000000, "short_term_investments": 225000000, "net_receivables": 791000000, "inventory": 200000000, "other_current_assets": null, "total_current_assets": 2577000000, "net_ppe": null, "goodwill": 464000000, "intangible_assets": 235000000, "goodwill_and_intangibles": 699000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7005000000, "total_assets": 9582000000, "short_term_debt": 137000000, "accounts_payable": 661000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1550000000, "long_term_debt": 4196000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5759000000, "total_liabilities": 7309000000, "total_debt": 4333000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2179000000, "total_equity": 1475000000, "shares_outstanding": 264000000, "operating_cash_flow": 11000000, "stock_based_compensation": 150000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 195000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -367000000, "dividends_paid": 27000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -115000000, "free_cash_flow": 206000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "134000000", "ebitda": "307000000", "netIncome": "74000000", "grossProfit": "412000000", "depreciation": "None", "totalRevenue": "625000000", "costOfRevenue": "213000000", "interestIncome": "29000000", "incomeBeforeTax": "79000000", "interestExpense": "43755200", "operatingIncome": "119000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-18000000", "reportedCurrency": "CAD", "netInterestIncome": "-52000000", "nonInterestIncome": "None", "operatingExpenses": "293000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "213000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173000000", "sellingGeneralAndAdministrative": "66000000", "netIncomeFromContinuingOperations": "97000000" }, "balance": { "goodwill": "464000000", "inventory": "200000000", "commonStock": "2808000000", "currentDebt": "None", "investments": "None", "totalAssets": "9582000000", "longTermDebt": "4196000000", "shortTermDebt": "137000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "235000000", "reportedCurrency": "CAD", "retainedEarnings": "-2179000000", "totalLiabilities": "7309000000", "otherCurrentAssets": "634000000", "totalCurrentAssets": "2577000000", "currentLongTermDebt": "137000000", "longTermInvestments": "138000000", "shortTermInvestments": "225000000", "currentNetReceivables": "791000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7005000000", "currentAccountsPayable": "661000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5791000000", "shortLongTermDebtTotal": "4333000000", "totalShareholderEquity": "1475000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "747000000", "totalCurrentLiabilities": "1550000000", "otherNonCurrentLiabilities": "1019000000", "totalNonCurrentLiabilities": "5759000000", "cashAndShortTermInvestments": "952000000", "commonStockSharesOutstanding": "264000000", "intangibleAssetsExcludingGoodwill": "235000000", "cashAndCashEquivalentsAtCarryingValue": "952000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97000000", "profitLoss": "None", "dividendPayout": "27000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "11000000", "capitalExpenditures": "195000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115000000", "cashflowFromInvestment": "-367000000", "stockBasedCompensation": "150000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "173000000", "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "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" ] } } }