{ "ticker": { "uuid": "4aebe054-12da-4061-9e6f-7e0778307729", "symbol": "VAL", "name": "Valaris Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Drilling", "page_url": "https://sharemaestro.com/factors/ticker/4aebe054-12da-4061-9e6f-7e0778307729/", "api_url": "https://sharemaestro.com/factors/api/tickers/4aebe054-12da-4061-9e6f-7e0778307729/" }, "ticker_metadata": { "id": 4195, "uuid": "4aebe054-12da-4061-9e6f-7e0778307729", "symbol": "VAL", "name": "Valaris Ltd", "asset_type": "equity", "market_cap": 6415484000, "stock_exchange_id": 3, "industry": "Oil & Gas Drilling", "sector": "Energy", "description": "Valaris Limited provides offshore contract drilling services in various water depths for the oil and gas industry globally. The company is headquartered in Hamilton, Bermuda.", "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": "4aebe054-12da-4061-9e6f-7e0778307729", "symbol": "VAL", "name": "Valaris Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Drilling", "page_url": "https://sharemaestro.com/factors/ticker/4aebe054-12da-4061-9e6f-7e0778307729/", "api_url": "https://sharemaestro.com/factors/api/tickers/4aebe054-12da-4061-9e6f-7e0778307729/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.94, "value": 0.8, "quality": 0.69, "momentum": 0.93, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 88.54, "market_cap": 6126968000, "pe_ratio": 6.1007, "earnings_yield": 0.1639, "ebitda_to_ev": 0.097, "shareholder_yield": 0, "roe": 0.3177, "piotroski_f_score": 6, "momentum_12_1": 1.2836, "volatility_252d": 0.7164 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:03.387901+00:00", "batch_id": "" }, "size": { "price_close": 88.54, "market_cap": 6126968000, "market_cap_usd": 6126968000, "enterprise_value": 6666968000, "shares_outstanding": 69200000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 6.1007, "pb_ratio": 1.9382, "ptbv_ratio": 1.9382, "ps_ratio": 2.7677, "pcf_ratio": 13.3853, "pfcf_ratio": 7.6703, "ev_ebitda": 10.3076, "ev_ebit": 13.5811, "ev_sales": 3.0117, "ev_fcf": 8.3463, "earnings_yield": 0.1639, "fcf_yield": 0.1198, "price_to_sales": 2.7677, "price_to_book": 1.9382, "price_to_cashflow": 13.3853, "ebitda_to_ev": 0.097, "sales_yield": 0.332 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.245, "operating_margin": 0.2218, "net_margin": 0.4537, "ebitda_margin": 0.2922, "fcf_margin": 0.3608, "roe": 0.3177, "roa": 0.1872, "roic": 0.0995, "roc_greenblatt": null, "asset_turnover": 0.4127, "cash_conversion": 0.7954, "accruals_ratio": 0.1019, "sbc_to_revenue": 0.0117, "piotroski_f_score": 6, "altman_z_score": 3.085, "earnings_stability_5y": 1.4434, "revenue_stability_5y": 0.2437, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1011, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.6966, "net_debt_to_ebitda": 0.8349, "debt_to_assets": 0.2096, "interest_coverage": 4.9686, "current_ratio": 1.4794, "quick_ratio": 1.4794, "net_debt": 540000000, "local_beta": -0.0012, "volatility_252d": 0.7164, "volatility_60d": 1.7286, "max_drawdown_12m": -0.1739, "risk_adjusted_momentum": 1.7918 }, "growth": { "revenue_growth_1y": -0.0995, "revenue_growth_3y_cagr": 0.1392, "revenue_growth_5y_cagr": 0.1067, "eps_growth_1y": 2.2397, "eps_growth_3y_cagr": 0.7724, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1007, "book_value_growth_1y": 0.4559, "revenue_growth": -0.0995, "earnings_growth": 2.2397 }, "momentum": { "price_return_1m": -0.0682, "price_return_3m": 0.0118, "price_return_6m": 0.4774, "price_return_9m": 0.7323, "price_return_12m": 1.1279, "price_return_12m_ex1m": 1.2836, "momentum_6m": 0.4774, "momentum_12m": 1.1279, "momentum_12_1": 1.2836, "distance_from_52w_high": -0.1602, "distance_from_52w_low": 1.1151, "relative_strength": 1.0279 }, "raw_ttm": { "revenue_ttm": 2213700000, "gross_profit_ttm": 542300000, "ebit_ttm": 490900000, "ebitda_ttm": 646800000, "net_income_ttm": 1004300001, "eps_diluted_ttm": 14.513, "operating_cash_flow_ttm": 457739669, "capital_expenditure_ttm": 341055629, "fcf_ttm": 798795298, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 98800000, "cash_and_equivalents": 584400000, "total_current_assets": 1150500000, "total_current_liabilities": 777700000, "net_ppe": null, "total_assets": 5363700000, "total_debt": 1124400000, "total_equity": 3161200000, "net_working_capital": -174000000, "book_value_per_share": 45.6821, "retained_earnings": 2365300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 45.6821 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 10, "rank_pb": 48, "rank_ptbv": 41, "rank_ps": 60, "rank_pcf": 59, "rank_ev_ebitda": 40, "rank_ev_ebit": 53, "rank_earnings_yield": 9, "rank_fcf_yield": 33, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 10, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 78, "rank_fcf_margin": 23, "rank_piotroski": 42, "rank_accruals": 96, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 90, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 9, "rank_relative_strength": 10 }, "composites": { "value_composite": 20, "quality_composite": 31, "momentum_composite": 7, "growth_composite": 32, "yield_composite": 94, "svqf_composite": 5, "vc1_composite": 27, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 6, "quality_value_composite": 0.743, "os_score": 0.94, "value_percentile": 0.8, "quality_percentile": 0.69, "momentum_percentile": 0.93, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 66, "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": 5191, "ticker_id": 4195, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:03.387901+00:00", "batch_id": "", "os_score_delta": null, "price_close": 88.54, "market_cap": 6126968000, "market_cap_usd": 6126968000, "enterprise_value": 6666968000, "shares_outstanding": 69200000, "fx_rate_to_usd": null, "pe_ratio": 6.10073483, "pb_ratio": 1.93817791, "ptbv_ratio": 1.93817791, "ps_ratio": 2.76774992, "pcf_ratio": 13.38526769, "pfcf_ratio": 7.67026047, "ev_ebitda": 10.30761905, "ev_ebit": 13.58111224, "ev_sales": 3.01168541, "ev_fcf": 8.34627847, "earnings_yield": 0.16391468, "fcf_yield": 0.11981388, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.24497448, "operating_margin": 0.22175543, "net_margin": 0.45367484, "ebitda_margin": 0.29218051, "fcf_margin": 0.36084171, "roe": 0.31769581, "roa": 0.18724015, "roic": 0.09947449, "roc_greenblatt": null, "asset_turnover": 0.41271883, "cash_conversion": 0.79537518, "accruals_ratio": 0.10189987, "sbc_to_revenue": 0.01174504, "debt_to_equity": 0.69657092, "net_debt_to_ebitda": 0.83487941, "debt_to_assets": 0.20963141, "interest_coverage": 4.96862348, "current_ratio": 1.47936222, "quick_ratio": 1.47936222, "net_debt": 540000000, "revenue_growth_1y": -0.09949965, "revenue_growth_3y_cagr": 0.13917123, "revenue_growth_5y_cagr": 0.10666467, "eps_growth_1y": 2.23967744, "eps_growth_3y_cagr": 0.7724479, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.10073797, "book_value_growth_1y": 0.4558903, "piotroski_f_score": 6, "altman_z_score": 3.0849983, "earnings_stability_5y": 1.443444, "revenue_stability_5y": 0.243689, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06819617, "price_return_3m": 0.01177008, "price_return_6m": 0.47739029, "price_return_9m": 0.73234201, "price_return_12m": 1.12785388, "price_return_12m_ex1m": 1.28358568, "distance_from_52w_high": -0.16020108, "distance_from_52w_low": 1.11514572, "relative_strength": 1.0278903, "local_beta": -0.0012, "volatility_252d": 0.716372, "volatility_60d": 1.728601, "max_drawdown_12m": -0.17386951, "revenue_ttm": 2213700000, "gross_profit_ttm": 542300000, "ebit_ttm": 490900000, "ebitda_ttm": 646800000, "net_income_ttm": 1004300001, "eps_diluted_ttm": 14.51300579, "operating_cash_flow_ttm": 457739669, "capital_expenditure_ttm": 341055629, "fcf_ttm": 798795298, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 98800000, "cash_and_equivalents": 584400000, "total_current_assets": 1150500000, "total_current_liabilities": 777700000, "net_ppe": null, "total_assets": 5363700000, "total_debt": 1124400000, "total_equity": 3161200000, "net_working_capital": -174000000, "book_value_per_share": 45.68208092, "retained_earnings": 2365300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 45.68208092, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 10, "rank_pb": 48, "rank_ptbv": 41, "rank_ps": 60, "rank_pcf": 59, "rank_ev_ebitda": 40, "rank_ev_ebit": 53, "rank_earnings_yield": 9, "rank_fcf_yield": 33, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 10, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 78, "rank_fcf_margin": 23, "rank_piotroski": 42, "rank_accruals": 96, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 90, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 9, "rank_relative_strength": 10, "value_composite": 20, "quality_composite": 31, "momentum_composite": 7, "growth_composite": 32, "yield_composite": 94, "svqf_composite": 5, "vc1_composite": 27, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 6, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 66, "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": 88.54, "os": 0.94, "value": 0.8, "quality": 0.69, "momentum": 0.93, "confidence": 1, "coverage": 1, "pe_ratio": 6.1007, "earnings_yield": 0.1639, "shareholder_yield": 0, "roe": 0.3177, "momentum_12_1": 1.2836, "complete_fields": { "id": 5191, "ticker_id": 4195, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:03.387901+00:00", "batch_id": "", "os_score_delta": null, "price_close": 88.54, "market_cap": 6126968000, "market_cap_usd": 6126968000, "enterprise_value": 6666968000, "shares_outstanding": 69200000, "fx_rate_to_usd": null, "pe_ratio": 6.10073483, "pb_ratio": 1.93817791, "ptbv_ratio": 1.93817791, "ps_ratio": 2.76774992, "pcf_ratio": 13.38526769, "pfcf_ratio": 7.67026047, "ev_ebitda": 10.30761905, "ev_ebit": 13.58111224, "ev_sales": 3.01168541, "ev_fcf": 8.34627847, "earnings_yield": 0.16391468, "fcf_yield": 0.11981388, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.24497448, "operating_margin": 0.22175543, "net_margin": 0.45367484, "ebitda_margin": 0.29218051, "fcf_margin": 0.36084171, "roe": 0.31769581, "roa": 0.18724015, "roic": 0.09947449, "roc_greenblatt": null, "asset_turnover": 0.41271883, "cash_conversion": 0.79537518, "accruals_ratio": 0.10189987, "sbc_to_revenue": 0.01174504, "debt_to_equity": 0.69657092, "net_debt_to_ebitda": 0.83487941, "debt_to_assets": 0.20963141, "interest_coverage": 4.96862348, "current_ratio": 1.47936222, "quick_ratio": 1.47936222, "net_debt": 540000000, "revenue_growth_1y": -0.09949965, "revenue_growth_3y_cagr": 0.13917123, "revenue_growth_5y_cagr": 0.10666467, "eps_growth_1y": 2.23967744, "eps_growth_3y_cagr": 0.7724479, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.10073797, "book_value_growth_1y": 0.4558903, "piotroski_f_score": 6, "altman_z_score": 3.0849983, "earnings_stability_5y": 1.443444, "revenue_stability_5y": 0.243689, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06819617, "price_return_3m": 0.01177008, "price_return_6m": 0.47739029, "price_return_9m": 0.73234201, "price_return_12m": 1.12785388, "price_return_12m_ex1m": 1.28358568, "distance_from_52w_high": -0.16020108, "distance_from_52w_low": 1.11514572, "relative_strength": 1.0278903, "local_beta": -0.0012, "volatility_252d": 0.716372, "volatility_60d": 1.728601, "max_drawdown_12m": -0.17386951, "revenue_ttm": 2213700000, "gross_profit_ttm": 542300000, "ebit_ttm": 490900000, "ebitda_ttm": 646800000, "net_income_ttm": 1004300001, "eps_diluted_ttm": 14.51300579, "operating_cash_flow_ttm": 457739669, "capital_expenditure_ttm": 341055629, "fcf_ttm": 798795298, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 98800000, "cash_and_equivalents": 584400000, "total_current_assets": 1150500000, "total_current_liabilities": 777700000, "net_ppe": null, "total_assets": 5363700000, "total_debt": 1124400000, "total_equity": 3161200000, "net_working_capital": -174000000, "book_value_per_share": 45.68208092, "retained_earnings": 2365300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 45.68208092, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 10, "rank_pb": 48, "rank_ptbv": 41, "rank_ps": 60, "rank_pcf": 59, "rank_ev_ebitda": 40, "rank_ev_ebit": 53, "rank_earnings_yield": 9, "rank_fcf_yield": 33, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 10, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 78, "rank_fcf_margin": 23, "rank_piotroski": 42, "rank_accruals": 96, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 90, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 9, "rank_relative_strength": 10, "value_composite": 20, "quality_composite": 31, "momentum_composite": 7, "growth_composite": 32, "yield_composite": 94, "svqf_composite": 5, "vc1_composite": 27, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 6, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 66, "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": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "income_statement": { "revenue": 2369000000, "cost_of_revenue": 1776000000, "gross_profit": 593000000, "ebit": 651100000, "ebitda": 797400000, "pretax_income": 552300000, "tax_provision": -426800000, "net_income": 982800000, "net_income_to_common": 982800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 606400000, "total_current_assets": 1187600000, "total_assets": 5304800000, "short_term_debt": 35600000, "long_term_debt": 1086000000, "total_debt": 1121600000, "total_liabilities": 2133100000, "total_equity": 3169600000, "shares_outstanding": 70900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 546200000, "capital_expenditure": 343500000, "free_cash_flow": 889700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349206, "ticker_id": 4195, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "651100000", "ebitda": "797400000", "netIncome": "982800000", "grossProfit": "593000000", "depreciation": "None", "totalRevenue": "2369000000", "costOfRevenue": "1776000000", "interestIncome": "28000000", "incomeBeforeTax": "552300000", "interestExpense": "98800000", "operatingIncome": "495900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-426800000", "reportedCurrency": "USD", "netInterestIncome": "-28000000", "nonInterestIncome": "None", "operatingExpenses": "97100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1776000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146300000", "sellingGeneralAndAdministrative": "97100000", "netIncomeFromContinuingOperations": "979100000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5304800000", "longTermDebt": "1086000000", "shortTermDebt": "35600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2381700000", "totalLiabilities": "2133100000", "otherCurrentAssets": "102100000", "totalCurrentAssets": "1187600000", "currentLongTermDebt": "None", "longTermInvestments": "121800000", "shortTermInvestments": "None", "currentNetReceivables": "479100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4117200000", "currentAccountsPayable": "348200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2088800000", "shortLongTermDebtTotal": "1196200000", "totalShareholderEquity": "3169600000", "capitalLeaseObligations": "72900000", "otherCurrentLiabilities": "220100000", "totalCurrentLiabilities": "691600000", "otherNonCurrentLiabilities": "157000000", "totalNonCurrentLiabilities": "1441500000", "cashAndShortTermInvestments": "606400000", "commonStockSharesOutstanding": "70900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "606400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "717500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "546200000", "capitalExpenditures": "343500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103600000", "cashflowFromInvestment": "-205600000", "stockBasedCompensation": "25200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2369000000, "cost_of_revenue": 1776000000, "gross_profit": 593000000, "research_and_development": null, "selling_general_admin": 97100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 651100000, "depreciation_amortisation": 146300000, "ebitda": 797400000, "interest_expense": 98800000, "interest_income": null, "other_non_operating": null, "pretax_income": 552300000, "tax_provision": -426800000, "effective_tax_rate": null, "net_income": 982800000, "net_income_continuing_ops": 979100000, "net_income_to_common": 982800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 606400000, "short_term_investments": null, "net_receivables": 479100000, "inventory": null, "other_current_assets": null, "total_current_assets": 1187600000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4117200000, "total_assets": 5304800000, "short_term_debt": 35600000, "accounts_payable": 348200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 691600000, "long_term_debt": 1086000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1441500000, "total_liabilities": 2133100000, "total_debt": 1121600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2381700000, "total_equity": 3169600000, "shares_outstanding": 70900000, "operating_cash_flow": 546200000, "stock_based_compensation": 25200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 343500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -205600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -103600000, "free_cash_flow": 889700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "651100000", "ebitda": "797400000", "netIncome": "982800000", "grossProfit": "593000000", "depreciation": "None", "totalRevenue": "2369000000", "costOfRevenue": "1776000000", "interestIncome": "28000000", "incomeBeforeTax": "552300000", "interestExpense": "98800000", "operatingIncome": "495900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-426800000", "reportedCurrency": "USD", "netInterestIncome": "-28000000", "nonInterestIncome": "None", "operatingExpenses": "97100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1776000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146300000", "sellingGeneralAndAdministrative": "97100000", "netIncomeFromContinuingOperations": "979100000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5304800000", "longTermDebt": "1086000000", "shortTermDebt": "35600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2381700000", "totalLiabilities": "2133100000", "otherCurrentAssets": "102100000", "totalCurrentAssets": "1187600000", "currentLongTermDebt": "None", "longTermInvestments": "121800000", "shortTermInvestments": "None", "currentNetReceivables": "479100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4117200000", "currentAccountsPayable": "348200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2088800000", "shortLongTermDebtTotal": "1196200000", "totalShareholderEquity": "3169600000", "capitalLeaseObligations": "72900000", "otherCurrentLiabilities": "220100000", "totalCurrentLiabilities": "691600000", "otherNonCurrentLiabilities": "157000000", "totalNonCurrentLiabilities": "1441500000", "cashAndShortTermInvestments": "606400000", "commonStockSharesOutstanding": "70900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "606400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "717500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "546200000", "capitalExpenditures": "343500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103600000", "cashflowFromInvestment": "-205600000", "stockBasedCompensation": "25200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146300000", "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": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "income_statement": { "revenue": 2362600000, "cost_of_revenue": 1760900000, "gross_profit": 601700000, "ebit": 365700000, "ebitda": 487800000, "pretax_income": 370200000, "tax_provision": 400000, "net_income": 373400000, "net_income_to_common": 373400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 368200000, "total_current_assets": 1078700000, "total_assets": 4419800000, "short_term_debt": 28000000, "long_term_debt": 1082700000, "total_debt": 1110700000, "total_liabilities": 2175500000, "total_equity": 2238500000, "shares_outstanding": 72900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 355400000, "capital_expenditure": 455100000, "free_cash_flow": 810500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349211, "ticker_id": 4195, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "365700000", "ebitda": "487800000", "netIncome": "373400000", "grossProfit": "601700000", "depreciation": "None", "totalRevenue": "2362600000", "costOfRevenue": "1760900000", "interestIncome": "86100000", "incomeBeforeTax": "370200000", "interestExpense": "84800000", "operatingIncome": "352300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "400000", "reportedCurrency": "USD", "netInterestIncome": "1300000", "nonInterestIncome": "None", "operatingExpenses": "249400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1760900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122100000", "sellingGeneralAndAdministrative": "116300000", "netIncomeFromContinuingOperations": "369800000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4419800000", "longTermDebt": "1082700000", "shortTermDebt": "28000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1398900000", "totalLiabilities": "2175500000", "otherCurrentAssets": "139300000", "totalCurrentAssets": "1078700000", "currentLongTermDebt": "None", "longTermInvestments": "113400000", "shortTermInvestments": "None", "currentNetReceivables": "571200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3341100000", "currentAccountsPayable": "328500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2017400000", "shortLongTermDebtTotal": "1167600000", "totalShareholderEquity": "2238500000", "capitalLeaseObligations": "84900000", "otherCurrentLiabilities": "178600000", "totalCurrentLiabilities": "679500000", "otherNonCurrentLiabilities": "148400000", "totalNonCurrentLiabilities": "1496000000", "cashAndShortTermInvestments": "368200000", "commonStockSharesOutstanding": "72900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "368200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "369800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "355400000", "capitalExpenditures": "455100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158300000", "cashflowFromInvestment": "-452300000", "stockBasedCompensation": "27700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-126400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2362600000, "cost_of_revenue": 1760900000, "gross_profit": 601700000, "research_and_development": null, "selling_general_admin": 116300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 365700000, "depreciation_amortisation": 122100000, "ebitda": 487800000, "interest_expense": 84800000, "interest_income": null, "other_non_operating": null, "pretax_income": 370200000, "tax_provision": 400000, "effective_tax_rate": null, "net_income": 373400000, "net_income_continuing_ops": 369800000, "net_income_to_common": 373400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 368200000, "short_term_investments": null, "net_receivables": 571200000, "inventory": null, "other_current_assets": null, "total_current_assets": 1078700000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3341100000, "total_assets": 4419800000, "short_term_debt": 28000000, "accounts_payable": 328500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 679500000, "long_term_debt": 1082700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1496000000, "total_liabilities": 2175500000, "total_debt": 1110700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1398900000, "total_equity": 2238500000, "shares_outstanding": 72900000, "operating_cash_flow": 355400000, "stock_based_compensation": 27700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 455100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -452300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -158300000, "free_cash_flow": 810500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "365700000", "ebitda": "487800000", "netIncome": "373400000", "grossProfit": "601700000", "depreciation": "None", "totalRevenue": "2362600000", "costOfRevenue": "1760900000", "interestIncome": "86100000", "incomeBeforeTax": "370200000", "interestExpense": "84800000", "operatingIncome": "352300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "400000", "reportedCurrency": "USD", "netInterestIncome": "1300000", "nonInterestIncome": "None", "operatingExpenses": "249400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1760900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122100000", "sellingGeneralAndAdministrative": "116300000", "netIncomeFromContinuingOperations": "369800000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4419800000", "longTermDebt": "1082700000", "shortTermDebt": "28000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1398900000", "totalLiabilities": "2175500000", "otherCurrentAssets": "139300000", "totalCurrentAssets": "1078700000", "currentLongTermDebt": "None", "longTermInvestments": "113400000", "shortTermInvestments": "None", "currentNetReceivables": "571200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3341100000", "currentAccountsPayable": "328500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2017400000", "shortLongTermDebtTotal": "1167600000", "totalShareholderEquity": "2238500000", "capitalLeaseObligations": "84900000", "otherCurrentLiabilities": "178600000", "totalCurrentLiabilities": "679500000", "otherNonCurrentLiabilities": "148400000", "totalNonCurrentLiabilities": "1496000000", "cashAndShortTermInvestments": "368200000", "commonStockSharesOutstanding": "72900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "368200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "369800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "355400000", "capitalExpenditures": "455100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158300000", "cashflowFromInvestment": "-452300000", "stockBasedCompensation": "27700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-126400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122100000", "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": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "income_statement": { "revenue": 1784200000, "cost_of_revenue": 1543600000, "gross_profit": 240600000, "ebit": 41100000, "ebitda": 142200000, "pretax_income": 84200000, "tax_provision": -782600000, "net_income": 865400000, "net_income_to_common": 865400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 620500000, "total_current_assets": 1272200000, "total_assets": 4322200000, "short_term_debt": 27200000, "long_term_debt": 1079300000, "total_debt": 1106500000, "total_liabilities": 2325200000, "total_equity": 1987600000, "shares_outstanding": 75200000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 267500000, "capital_expenditure": 696100000, "free_cash_flow": 963600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349216, "ticker_id": 4195, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41100000", "ebitda": "142200000", "netIncome": "865400000", "grossProfit": "240600000", "depreciation": "None", "totalRevenue": "1784200000", "costOfRevenue": "1543600000", "interestIncome": "89700000", "incomeBeforeTax": "84200000", "interestExpense": "68900000", "operatingIncome": "53500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-782600000", "reportedCurrency": "USD", "netInterestIncome": "32000000", "nonInterestIncome": "None", "operatingExpenses": "187100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1543600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101100000", "sellingGeneralAndAdministrative": "99300000", "netIncomeFromContinuingOperations": "69400000" }, "balance": { "goodwill": "None", "inventory": "163200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4322200000", "longTermDebt": "1079300000", "shortTermDebt": "27200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1025500000", "totalLiabilities": "2325200000", "otherCurrentAssets": "192400000", "totalCurrentAssets": "1272200000", "currentLongTermDebt": "None", "longTermInvestments": "124400000", "shortTermInvestments": "None", "currentNetReceivables": "459300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3050000000", "currentAccountsPayable": "400100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1633800000", "shortLongTermDebtTotal": "1155400000", "totalShareholderEquity": "1987600000", "capitalLeaseObligations": "76100000", "otherCurrentLiabilities": "147900000", "totalCurrentLiabilities": "744300000", "otherNonCurrentLiabilities": "243600000", "totalNonCurrentLiabilities": "1580900000", "cashAndShortTermInvestments": "620500000", "commonStockSharesOutstanding": "75200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "620500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "866800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "267500000", "capitalExpenditures": "696100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "285500000", "cashflowFromInvestment": "-665800000", "stockBasedCompensation": "27300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-198600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1784200000, "cost_of_revenue": 1543600000, "gross_profit": 240600000, "research_and_development": null, "selling_general_admin": 99300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41100000, "depreciation_amortisation": 101100000, "ebitda": 142200000, "interest_expense": 68900000, "interest_income": null, "other_non_operating": null, "pretax_income": 84200000, "tax_provision": -782600000, "effective_tax_rate": null, "net_income": 865400000, "net_income_continuing_ops": 69400000, "net_income_to_common": 865400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 620500000, "short_term_investments": null, "net_receivables": 459300000, "inventory": 163200000, "other_current_assets": null, "total_current_assets": 1272200000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3050000000, "total_assets": 4322200000, "short_term_debt": 27200000, "accounts_payable": 400100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 744300000, "long_term_debt": 1079300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1580900000, "total_liabilities": 2325200000, "total_debt": 1106500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1025500000, "total_equity": 1987600000, "shares_outstanding": 75200000, "operating_cash_flow": 267500000, "stock_based_compensation": 27300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 696100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -665800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 285500000, "free_cash_flow": 963600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41100000", "ebitda": "142200000", "netIncome": "865400000", "grossProfit": "240600000", "depreciation": "None", "totalRevenue": "1784200000", "costOfRevenue": "1543600000", "interestIncome": "89700000", "incomeBeforeTax": "84200000", "interestExpense": "68900000", "operatingIncome": "53500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-782600000", "reportedCurrency": "USD", "netInterestIncome": "32000000", "nonInterestIncome": "None", "operatingExpenses": "187100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1543600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101100000", "sellingGeneralAndAdministrative": "99300000", "netIncomeFromContinuingOperations": "69400000" }, "balance": { "goodwill": "None", "inventory": "163200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4322200000", "longTermDebt": "1079300000", "shortTermDebt": "27200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1025500000", "totalLiabilities": "2325200000", "otherCurrentAssets": "192400000", "totalCurrentAssets": "1272200000", "currentLongTermDebt": "None", "longTermInvestments": "124400000", "shortTermInvestments": "None", "currentNetReceivables": "459300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3050000000", "currentAccountsPayable": "400100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1633800000", "shortLongTermDebtTotal": "1155400000", "totalShareholderEquity": "1987600000", "capitalLeaseObligations": "76100000", "otherCurrentLiabilities": "147900000", "totalCurrentLiabilities": "744300000", "otherNonCurrentLiabilities": "243600000", "totalNonCurrentLiabilities": "1580900000", "cashAndShortTermInvestments": "620500000", "commonStockSharesOutstanding": "75200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "620500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "866800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "267500000", "capitalExpenditures": "696100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "285500000", "cashflowFromInvestment": "-665800000", "stockBasedCompensation": "27300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-198600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101100000", "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": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "income_statement": { "revenue": 1602500000, "cost_of_revenue": 1383200000, "gross_profit": 219300000, "ebit": 63600000, "ebitda": 154800000, "pretax_income": 224900000, "tax_provision": 43100000, "net_income": 176500000, "net_income_to_common": 176500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 724100000, "total_current_assets": 1346200000, "total_assets": 2860300000, "short_term_debt": 9400000, "long_term_debt": 542400000, "total_debt": 551800000, "total_liabilities": 1562400000, "total_equity": 1289900000, "shares_outstanding": 75600000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 127000000, "capital_expenditure": 207000000, "free_cash_flow": 334000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349221, "ticker_id": 4195, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63600000", "ebitda": "154800000", "netIncome": "176500000", "grossProfit": "219300000", "depreciation": "None", "totalRevenue": "1602500000", "costOfRevenue": "1383200000", "interestIncome": "65500000", "incomeBeforeTax": "224900000", "interestExpense": "45300000", "operatingIncome": "37200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "43100000", "reportedCurrency": "USD", "netInterestIncome": "20200000", "nonInterestIncome": "None", "operatingExpenses": "182100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1383200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91200000", "sellingGeneralAndAdministrative": "80900000", "netIncomeFromContinuingOperations": "181800000" }, "balance": { "goodwill": "None", "inventory": "24400000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "2860300000", "longTermDebt": "542400000", "shortTermDebt": "9400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "160100000", "totalLiabilities": "1562400000", "otherCurrentAssets": "173000000", "totalCurrentAssets": "1346200000", "currentLongTermDebt": "None", "longTermInvestments": "111100000", "shortTermInvestments": "0", "currentNetReceivables": "449100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1514100000", "currentAccountsPayable": "256500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "977200000", "shortLongTermDebtTotal": "565600000", "totalShareholderEquity": "1289900000", "capitalLeaseObligations": "9400000", "otherCurrentLiabilities": "119100000", "totalCurrentLiabilities": "504400000", "otherNonCurrentLiabilities": "80800000", "totalNonCurrentLiabilities": "1058000000", "cashAndShortTermInvestments": "724100000", "commonStockSharesOutstanding": "75600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "724100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "127000000", "capitalExpenditures": "207000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6400000", "cashflowFromInvestment": "-16700000", "stockBasedCompensation": "17400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1602500000, "cost_of_revenue": 1383200000, "gross_profit": 219300000, "research_and_development": null, "selling_general_admin": 80900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63600000, "depreciation_amortisation": 91200000, "ebitda": 154800000, "interest_expense": 45300000, "interest_income": null, "other_non_operating": null, "pretax_income": 224900000, "tax_provision": 43100000, "effective_tax_rate": null, "net_income": 176500000, "net_income_continuing_ops": 181800000, "net_income_to_common": 176500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 724100000, "short_term_investments": 0, "net_receivables": 449100000, "inventory": 24400000, "other_current_assets": null, "total_current_assets": 1346200000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1514100000, "total_assets": 2860300000, "short_term_debt": 9400000, "accounts_payable": 256500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 504400000, "long_term_debt": 542400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1058000000, "total_liabilities": 1562400000, "total_debt": 551800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 160100000, "total_equity": 1289900000, "shares_outstanding": 75600000, "operating_cash_flow": 127000000, "stock_based_compensation": 17400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 207000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6400000, "free_cash_flow": 334000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63600000", "ebitda": "154800000", "netIncome": "176500000", "grossProfit": "219300000", "depreciation": "None", "totalRevenue": "1602500000", "costOfRevenue": "1383200000", "interestIncome": "65500000", "incomeBeforeTax": "224900000", "interestExpense": "45300000", "operatingIncome": "37200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "43100000", "reportedCurrency": "USD", "netInterestIncome": "20200000", "nonInterestIncome": "None", "operatingExpenses": "182100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1383200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91200000", "sellingGeneralAndAdministrative": "80900000", "netIncomeFromContinuingOperations": "181800000" }, "balance": { "goodwill": "None", "inventory": "24400000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "2860300000", "longTermDebt": "542400000", "shortTermDebt": "9400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "160100000", "totalLiabilities": "1562400000", "otherCurrentAssets": "173000000", "totalCurrentAssets": "1346200000", "currentLongTermDebt": "None", "longTermInvestments": "111100000", "shortTermInvestments": "0", "currentNetReceivables": "449100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1514100000", "currentAccountsPayable": "256500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "977200000", "shortLongTermDebtTotal": "565600000", "totalShareholderEquity": "1289900000", "capitalLeaseObligations": "9400000", "otherCurrentLiabilities": "119100000", "totalCurrentLiabilities": "504400000", "otherNonCurrentLiabilities": "80800000", "totalNonCurrentLiabilities": "1058000000", "cashAndShortTermInvestments": "724100000", "commonStockSharesOutstanding": "75600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "724100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "127000000", "capitalExpenditures": "207000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6400000", "cashflowFromInvestment": "-16700000", "stockBasedCompensation": "17400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91200000", "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": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "income_statement": { "revenue": 1232400000, "cost_of_revenue": 1067900000, "gross_profit": 164500000, "ebit": -136000000, "ebitda": 89700000, "pretax_income": -4434800000, "tax_provision": 52600000, "net_income": -4494400000, "net_income_to_common": -4494400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 608700000, "total_current_assets": 1206600000, "total_assets": 2609200000, "short_term_debt": 10000000, "long_term_debt": 545300000, "total_debt": 555300000, "total_liabilities": 1548400000, "total_equity": 1060800000, "shares_outstanding": 75000000, "goodwill_and_intangibles": 444200000 }, "cash_flow": { "operating_cash_flow": -66000000, "capital_expenditure": 58899999, "free_cash_flow": -7100001, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349226, "ticker_id": 4195, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-136000000", "ebitda": "89700000", "netIncome": "-4494400000", "grossProfit": "164500000", "depreciation": "None", "totalRevenue": "1232400000", "costOfRevenue": "1067900000", "interestIncome": "1300000", "incomeBeforeTax": "-4434800000", "interestExpense": "278200000", "operatingIncome": "-897400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "52600000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1061900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1067900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225700000", "sellingGeneralAndAdministrative": "88900000", "netIncomeFromContinuingOperations": "-4493000000" }, "balance": { "goodwill": "None", "inventory": "35900000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "2609200000", "longTermDebt": "545300000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "444200000", "reportedCurrency": "USD", "retainedEarnings": "-33000000", "totalLiabilities": "1548400000", "otherCurrentAssets": "117800000", "totalCurrentAssets": "1206600000", "currentLongTermDebt": "None", "longTermInvestments": "86600000", "shortTermInvestments": "None", "currentNetReceivables": "444200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1402600000", "currentAccountsPayable": "225800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "911400000", "shortLongTermDebtTotal": "555300000", "totalShareholderEquity": "1060800000", "capitalLeaseObligations": "10000000", "otherCurrentLiabilities": "140400000", "totalCurrentLiabilities": "422000000", "otherNonCurrentLiabilities": "581100000", "totalNonCurrentLiabilities": "1126400000", "cashAndShortTermInvestments": "608700000", "commonStockSharesOutstanding": "75000000", "intangibleAssetsExcludingGoodwill": "444200000", "cashAndCashEquivalentsAtCarryingValue": "608700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4494400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-66000000", "capitalExpenditures": "58899999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "388700000", "cashflowFromInvestment": "-3700000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "225700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1232400000, "cost_of_revenue": 1067900000, "gross_profit": 164500000, "research_and_development": null, "selling_general_admin": 88900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -136000000, "depreciation_amortisation": 225700000, "ebitda": 89700000, "interest_expense": 278200000, "interest_income": null, "other_non_operating": null, "pretax_income": -4434800000, "tax_provision": 52600000, "effective_tax_rate": null, "net_income": -4494400000, "net_income_continuing_ops": -4493000000, "net_income_to_common": -4494400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 608700000, "short_term_investments": null, "net_receivables": 444200000, "inventory": 35900000, "other_current_assets": null, "total_current_assets": 1206600000, "net_ppe": null, "goodwill": null, "intangible_assets": 444200000, "goodwill_and_intangibles": 444200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1402600000, "total_assets": 2609200000, "short_term_debt": 10000000, "accounts_payable": 225800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 422000000, "long_term_debt": 545300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1126400000, "total_liabilities": 1548400000, "total_debt": 555300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -33000000, "total_equity": 1060800000, "shares_outstanding": 75000000, "operating_cash_flow": -66000000, "stock_based_compensation": 6700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58899999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 388700000, "free_cash_flow": -7100001, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-136000000", "ebitda": "89700000", "netIncome": "-4494400000", "grossProfit": "164500000", "depreciation": "None", "totalRevenue": "1232400000", "costOfRevenue": "1067900000", "interestIncome": "1300000", "incomeBeforeTax": "-4434800000", "interestExpense": "278200000", "operatingIncome": "-897400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "52600000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1061900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1067900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225700000", "sellingGeneralAndAdministrative": "88900000", "netIncomeFromContinuingOperations": "-4493000000" }, "balance": { "goodwill": "None", "inventory": "35900000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "2609200000", "longTermDebt": "545300000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "444200000", "reportedCurrency": "USD", "retainedEarnings": "-33000000", "totalLiabilities": "1548400000", "otherCurrentAssets": "117800000", "totalCurrentAssets": "1206600000", "currentLongTermDebt": "None", "longTermInvestments": "86600000", "shortTermInvestments": "None", "currentNetReceivables": "444200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1402600000", "currentAccountsPayable": "225800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "911400000", "shortLongTermDebtTotal": "555300000", "totalShareholderEquity": "1060800000", "capitalLeaseObligations": "10000000", "otherCurrentLiabilities": "140400000", "totalCurrentLiabilities": "422000000", "otherNonCurrentLiabilities": "581100000", "totalNonCurrentLiabilities": "1126400000", "cashAndShortTermInvestments": "608700000", "commonStockSharesOutstanding": "75000000", "intangibleAssetsExcludingGoodwill": "444200000", "cashAndCashEquivalentsAtCarryingValue": "608700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4494400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-66000000", "capitalExpenditures": "58899999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "388700000", "cashflowFromInvestment": "-3700000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "225700000", "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": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "income_statement": { "revenue": 1427200000, "cost_of_revenue": 1470400000, "gross_profit": -43200000, "ebit": -665900000, "ebitda": -118900000, "pretax_income": -5117000000, "tax_provision": -259400000, "net_income": -4855500000, "net_income_to_common": -4855500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 325800000, "total_current_assets": 1172900000, "total_assets": 12873200000, "short_term_debt": 15700000, "long_term_debt": null, "total_debt": 15700000, "total_liabilities": 8502900000, "total_equity": 4374600000, "shares_outstanding": 75000001, "goodwill_and_intangibles": 509500000 }, "cash_flow": { "operating_cash_flow": -251700000, "capital_expenditure": 93800000, "free_cash_flow": -157900000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349231, "ticker_id": 4195, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-665900000", "ebitda": "-118900000", "netIncome": "-4855500000", "grossProfit": "-43200000", "depreciation": "None", "totalRevenue": "1427200000", "costOfRevenue": "1470400000", "interestIncome": "270900000", "incomeBeforeTax": "-5117000000", "interestExpense": "290600000", "operatingIncome": "-4334500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-259400000", "reportedCurrency": "USD", "netInterestIncome": "-270900000", "nonInterestIncome": "None", "operatingExpenses": "4291300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1470400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "547000000", "sellingGeneralAndAdministrative": "214600000", "netIncomeFromContinuingOperations": "-4857600000" }, "balance": { "goodwill": "507100000", "inventory": "279400000", "commonStock": "82600000", "currentDebt": "None", "investments": "None", "totalAssets": "12873200000", "longTermDebt": "None", "shortTermDebt": "15700000", "treasuryStock": "-76200000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2400000", "reportedCurrency": "USD", "retainedEarnings": "-4183800000", "totalLiabilities": "8502900000", "otherCurrentAssets": "118500000", "totalCurrentAssets": "1172900000", "currentLongTermDebt": "None", "longTermInvestments": "120900000", "shortTermInvestments": "120000000", "currentNetReceivables": "449200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11700300000", "currentAccountsPayable": "176400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10996300000", "shortLongTermDebtTotal": "15700000", "totalShareholderEquity": "4374600000", "capitalLeaseObligations": "15700000", "otherCurrentLiabilities": "126300000", "totalCurrentLiabilities": "426800000", "otherNonCurrentLiabilities": "7457900000", "totalNonCurrentLiabilities": "8076100000", "cashAndShortTermInvestments": "325800000", "commonStockSharesOutstanding": "75000001", "intangibleAssetsExcludingGoodwill": "2400000", "cashAndCashEquivalentsAtCarryingValue": "325800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4857600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-251700000", "capitalExpenditures": "93800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "522200000", "cashflowFromInvestment": "-42000000", "stockBasedCompensation": "21400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "547000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1427200000, "cost_of_revenue": 1470400000, "gross_profit": -43200000, "research_and_development": null, "selling_general_admin": 214600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -665900000, "depreciation_amortisation": 547000000, "ebitda": -118900000, "interest_expense": 290600000, "interest_income": null, "other_non_operating": null, "pretax_income": -5117000000, "tax_provision": -259400000, "effective_tax_rate": null, "net_income": -4855500000, "net_income_continuing_ops": -4857600000, "net_income_to_common": -4855500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 325800000, "short_term_investments": 120000000, "net_receivables": 449200000, "inventory": 279400000, "other_current_assets": null, "total_current_assets": 1172900000, "net_ppe": null, "goodwill": 507100000, "intangible_assets": 2400000, "goodwill_and_intangibles": 509500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11700300000, "total_assets": 12873200000, "short_term_debt": 15700000, "accounts_payable": 176400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 426800000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8076100000, "total_liabilities": 8502900000, "total_debt": 15700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4183800000, "total_equity": 4374600000, "shares_outstanding": 75000001, "operating_cash_flow": -251700000, "stock_based_compensation": 21400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 522200000, "free_cash_flow": -157900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-665900000", "ebitda": "-118900000", "netIncome": "-4855500000", "grossProfit": "-43200000", "depreciation": "None", "totalRevenue": "1427200000", "costOfRevenue": "1470400000", "interestIncome": "270900000", "incomeBeforeTax": "-5117000000", "interestExpense": "290600000", "operatingIncome": "-4334500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-259400000", "reportedCurrency": "USD", "netInterestIncome": "-270900000", "nonInterestIncome": "None", "operatingExpenses": "4291300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1470400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "547000000", "sellingGeneralAndAdministrative": "214600000", "netIncomeFromContinuingOperations": "-4857600000" }, "balance": { "goodwill": "507100000", "inventory": "279400000", "commonStock": "82600000", "currentDebt": "None", "investments": "None", "totalAssets": "12873200000", "longTermDebt": "None", "shortTermDebt": "15700000", "treasuryStock": "-76200000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2400000", "reportedCurrency": "USD", "retainedEarnings": "-4183800000", "totalLiabilities": "8502900000", "otherCurrentAssets": "118500000", "totalCurrentAssets": "1172900000", "currentLongTermDebt": "None", "longTermInvestments": "120900000", "shortTermInvestments": "120000000", "currentNetReceivables": "449200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11700300000", "currentAccountsPayable": "176400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10996300000", "shortLongTermDebtTotal": "15700000", "totalShareholderEquity": "4374600000", "capitalLeaseObligations": "15700000", "otherCurrentLiabilities": "126300000", "totalCurrentLiabilities": "426800000", "otherNonCurrentLiabilities": "7457900000", "totalNonCurrentLiabilities": "8076100000", "cashAndShortTermInvestments": "325800000", "commonStockSharesOutstanding": "75000001", "intangibleAssetsExcludingGoodwill": "2400000", "cashAndCashEquivalentsAtCarryingValue": "325800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4857600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-251700000", "capitalExpenditures": "93800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "522200000", "cashflowFromInvestment": "-42000000", "stockBasedCompensation": "21400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "547000000", "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": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "income_statement": { "revenue": 2053199999, "cost_of_revenue": 1807800000, "gross_profit": 245400000, "ebit": -547400000, "ebitda": 45500000, "pretax_income": -63800000, "tax_provision": 128400000, "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": 97200000, "total_current_assets": 1041100000, "total_assets": 16931200000, "short_term_debt": 145900000, "long_term_debt": 5923500000, "total_debt": 6069400000, "total_liabilities": 7621600000, "total_equity": 9310900000, "shares_outstanding": 92100001, "goodwill_and_intangibles": 11900000 }, "cash_flow": { "operating_cash_flow": -276900000, "capital_expenditure": 227000000, "free_cash_flow": -49900000, "dividends_paid": 4500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349236, "ticker_id": 4195, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-547400000", "ebitda": "45500000", "netIncome": "-198000000", "grossProfit": "245400000", "depreciation": "None", "totalRevenue": "2053199999", "costOfRevenue": "1807800000", "interestIncome": "400200000", "incomeBeforeTax": "-63800000", "interestExpense": "428300000", "operatingIncome": "-669800000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "128400000", "reportedCurrency": "USD", "netInterestIncome": "-400200000", "nonInterestIncome": "None", "operatingExpenses": "915199999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1807800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "592900000", "sellingGeneralAndAdministrative": "188900000", "netIncomeFromContinuingOperations": "-192200000" }, "balance": { "goodwill": "None", "inventory": "340100000", "commonStock": "82500000", "currentDebt": "None", "investments": "None", "totalAssets": "16931200000", "longTermDebt": "5923500000", "shortTermDebt": "145900000", "treasuryStock": "-77300000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "11900000", "reportedCurrency": "USD", "retainedEarnings": "671700000", "totalLiabilities": "7621600000", "otherCurrentAssets": "83100000", "totalCurrentAssets": "1041100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "520700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15890100000", "currentAccountsPayable": "288200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15155000000", "shortLongTermDebtTotal": "6121200000", "totalShareholderEquity": "9310900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "366600000", "totalCurrentLiabilities": "830700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6790900000", "cashAndShortTermInvestments": "97200000", "commonStockSharesOutstanding": "92100001", "intangibleAssetsExcludingGoodwill": "11900000", "cashAndCashEquivalentsAtCarryingValue": "97200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-192200000", "profitLoss": "None", "dividendPayout": "4500000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-276900000", "capitalExpenditures": "227000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-952300000", "cashflowFromInvestment": "1051600000", "stockBasedCompensation": "37300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "592900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2053199999, "cost_of_revenue": 1807800000, "gross_profit": 245400000, "research_and_development": null, "selling_general_admin": 188900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -547400000, "depreciation_amortisation": 592900000, "ebitda": 45500000, "interest_expense": 428300000, "interest_income": null, "other_non_operating": null, "pretax_income": -63800000, "tax_provision": 128400000, "effective_tax_rate": null, "net_income": -198000000, "net_income_continuing_ops": -192200000, "net_income_to_common": -198000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 97200000, "short_term_investments": null, "net_receivables": 520700000, "inventory": 340100000, "other_current_assets": null, "total_current_assets": 1041100000, "net_ppe": null, "goodwill": null, "intangible_assets": 11900000, "goodwill_and_intangibles": 11900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15890100000, "total_assets": 16931200000, "short_term_debt": 145900000, "accounts_payable": 288200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 830700000, "long_term_debt": 5923500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6790900000, "total_liabilities": 7621600000, "total_debt": 6069400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 671700000, "total_equity": 9310900000, "shares_outstanding": 92100001, "operating_cash_flow": -276900000, "stock_based_compensation": 37300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 227000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1051600000, "dividends_paid": 4500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -952300000, "free_cash_flow": -49900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-547400000", "ebitda": "45500000", "netIncome": "-198000000", "grossProfit": "245400000", "depreciation": "None", "totalRevenue": "2053199999", "costOfRevenue": "1807800000", "interestIncome": "400200000", "incomeBeforeTax": "-63800000", "interestExpense": "428300000", "operatingIncome": "-669800000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "128400000", "reportedCurrency": "USD", "netInterestIncome": "-400200000", "nonInterestIncome": "None", "operatingExpenses": "915199999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1807800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "592900000", "sellingGeneralAndAdministrative": "188900000", "netIncomeFromContinuingOperations": "-192200000" }, "balance": { "goodwill": "None", "inventory": "340100000", "commonStock": "82500000", "currentDebt": "None", "investments": "None", "totalAssets": "16931200000", "longTermDebt": "5923500000", "shortTermDebt": "145900000", "treasuryStock": "-77300000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "11900000", "reportedCurrency": "USD", "retainedEarnings": "671700000", "totalLiabilities": "7621600000", "otherCurrentAssets": "83100000", "totalCurrentAssets": "1041100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "520700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15890100000", "currentAccountsPayable": "288200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15155000000", "shortLongTermDebtTotal": "6121200000", "totalShareholderEquity": "9310900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "366600000", "totalCurrentLiabilities": "830700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6790900000", "cashAndShortTermInvestments": "97200000", "commonStockSharesOutstanding": "92100001", "intangibleAssetsExcludingGoodwill": "11900000", "cashAndCashEquivalentsAtCarryingValue": "97200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-192200000", "profitLoss": "None", "dividendPayout": "4500000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-276900000", "capitalExpenditures": "227000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-952300000", "cashflowFromInvestment": "1051600000", "stockBasedCompensation": "37300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "592900000", "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": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "income_statement": { "revenue": 1705400000, "cost_of_revenue": 1319400000, "gross_profit": 386000000, "ebit": -195600000, "ebitda": 243100000, "pretax_income": -538900000, "tax_provision": 89600000, "net_income": -639700000, "net_income_to_common": -639700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 275100000, "total_current_assets": 1286200000, "total_assets": 14023700000, "short_term_debt": 0, "long_term_debt": 5010400000, "total_debt": 5010400000, "total_liabilities": 5934900000, "total_equity": 8091400000, "shares_outstanding": 108900000, "goodwill_and_intangibles": 2500000 }, "cash_flow": { "operating_cash_flow": -55700000, "capital_expenditure": 426700000, "free_cash_flow": 371000000, "dividends_paid": 17900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349241, "ticker_id": 4195, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-195600000", "ebitda": "243100000", "netIncome": "-639700000", "grossProfit": "386000000", "depreciation": "None", "totalRevenue": "1705400000", "costOfRevenue": "1319400000", "interestIncome": "268200000", "incomeBeforeTax": "-538900000", "interestExpense": "282700000", "operatingIncome": "-235900000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "89600000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "621900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1319400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "438700000", "sellingGeneralAndAdministrative": "102700000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "268100000", "commonStock": "46200000", "currentDebt": "None", "investments": "None", "totalAssets": "14023700000", "longTermDebt": "5010400000", "shortTermDebt": "0", "treasuryStock": "-72200000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2500000", "reportedCurrency": "USD", "retainedEarnings": "874200000", "totalLiabilities": "5934900000", "otherCurrentAssets": "69300000", "totalCurrentAssets": "1286200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "329000000", "currentNetReceivables": "344700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12737500000", "currentAccountsPayable": "210500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12616200000", "shortLongTermDebtTotal": "5010400000", "totalShareholderEquity": "8091400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "318000000", "totalCurrentLiabilities": "528500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5406400000", "cashAndShortTermInvestments": "275100000", "commonStockSharesOutstanding": "108900000", "intangibleAssetsExcludingGoodwill": "2500000", "cashAndCashEquivalentsAtCarryingValue": "275100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-632100000", "profitLoss": "None", "dividendPayout": "17900000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-55700000", "capitalExpenditures": "426700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "188200000", "cashflowFromInvestment": "-302200000", "stockBasedCompensation": "41600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "479700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1705400000, "cost_of_revenue": 1319400000, "gross_profit": 386000000, "research_and_development": null, "selling_general_admin": 102700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -195600000, "depreciation_amortisation": 438700000, "ebitda": 243100000, "interest_expense": 282700000, "interest_income": null, "other_non_operating": null, "pretax_income": -538900000, "tax_provision": 89600000, "effective_tax_rate": null, "net_income": -639700000, "net_income_continuing_ops": null, "net_income_to_common": -639700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 275100000, "short_term_investments": 329000000, "net_receivables": 344700000, "inventory": 268100000, "other_current_assets": null, "total_current_assets": 1286200000, "net_ppe": null, "goodwill": null, "intangible_assets": 2500000, "goodwill_and_intangibles": 2500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12737500000, "total_assets": 14023700000, "short_term_debt": 0, "accounts_payable": 210500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 528500000, "long_term_debt": 5010400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5406400000, "total_liabilities": 5934900000, "total_debt": 5010400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 874200000, "total_equity": 8091400000, "shares_outstanding": 108900000, "operating_cash_flow": -55700000, "stock_based_compensation": 41600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 426700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -302200000, "dividends_paid": 17900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 188200000, "free_cash_flow": 371000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-195600000", "ebitda": "243100000", "netIncome": "-639700000", "grossProfit": "386000000", "depreciation": "None", "totalRevenue": "1705400000", "costOfRevenue": "1319400000", "interestIncome": "268200000", "incomeBeforeTax": "-538900000", "interestExpense": "282700000", "operatingIncome": "-235900000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "89600000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "621900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1319400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "438700000", "sellingGeneralAndAdministrative": "102700000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "268100000", "commonStock": "46200000", "currentDebt": "None", "investments": "None", "totalAssets": "14023700000", "longTermDebt": "5010400000", "shortTermDebt": "0", "treasuryStock": "-72200000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2500000", "reportedCurrency": "USD", "retainedEarnings": "874200000", "totalLiabilities": "5934900000", "otherCurrentAssets": "69300000", "totalCurrentAssets": "1286200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "329000000", "currentNetReceivables": "344700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12737500000", "currentAccountsPayable": "210500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12616200000", "shortLongTermDebtTotal": "5010400000", "totalShareholderEquity": "8091400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "318000000", "totalCurrentLiabilities": "528500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5406400000", "cashAndShortTermInvestments": "275100000", "commonStockSharesOutstanding": "108900000", "intangibleAssetsExcludingGoodwill": "2500000", "cashAndCashEquivalentsAtCarryingValue": "275100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-632100000", "profitLoss": "None", "dividendPayout": "17900000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-55700000", "capitalExpenditures": "426700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "188200000", "cashflowFromInvestment": "-302200000", "stockBasedCompensation": "41600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "479700000", "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": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "income_statement": { "revenue": 465400000, "cost_of_revenue": 416100000, "gross_profit": 49300000, "ebit": 24000000, "ebitda": 66700000, "pretax_income": 10400000, "tax_provision": 28400000, "net_income": -16399999, "net_income_to_common": -16399999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 584400000, "total_current_assets": 1150500000, "total_assets": 5363700000, "short_term_debt": 37600000, "long_term_debt": 1086800000, "total_debt": 1124400000, "total_liabilities": 2202000000, "total_equity": 3161200000, "shares_outstanding": 69200000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 75000000, "capital_expenditure": 100900000, "free_cash_flow": 175900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349204, "ticker_id": 4195, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24000000", "ebitda": "66700000", "netIncome": "-16399999", "grossProfit": "49300000", "depreciation": "None", "totalRevenue": "465400000", "costOfRevenue": "416100000", "interestIncome": "17000000", "incomeBeforeTax": "10400000", "interestExpense": "24300000", "operatingIncome": "24000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "28400000", "reportedCurrency": "USD", "netInterestIncome": "-7300000", "nonInterestIncome": "None", "operatingExpenses": "25300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "416100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42700000", "sellingGeneralAndAdministrative": "25300000", "netIncomeFromContinuingOperations": "-18000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5363700000", "longTermDebt": "1086800000", "shortTermDebt": "37600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2365300000", "totalLiabilities": "2202000000", "otherCurrentAssets": "111100000", "totalCurrentAssets": "1150500000", "currentLongTermDebt": "None", "longTermInvestments": "128600000", "shortTermInvestments": "None", "currentNetReceivables": "455000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4213200000", "currentAccountsPayable": "398500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1154600000", "totalShareholderEquity": "3161200000", "capitalLeaseObligations": "67800000", "otherCurrentLiabilities": "242700000", "totalCurrentLiabilities": "777700000", "otherNonCurrentLiabilities": "156500000", "totalNonCurrentLiabilities": "1424300000", "cashAndShortTermInvestments": "584400000", "commonStockSharesOutstanding": "69200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "584400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "75000000", "capitalExpenditures": "100900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1400000", "cashflowFromInvestment": "-95700000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 465400000, "cost_of_revenue": 416100000, "gross_profit": 49300000, "research_and_development": null, "selling_general_admin": 25300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24000000, "depreciation_amortisation": 42700000, "ebitda": 66700000, "interest_expense": 24300000, "interest_income": null, "other_non_operating": null, "pretax_income": 10400000, "tax_provision": 28400000, "effective_tax_rate": null, "net_income": -16399999, "net_income_continuing_ops": -18000000, "net_income_to_common": -16399999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 584400000, "short_term_investments": null, "net_receivables": 455000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1150500000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4213200000, "total_assets": 5363700000, "short_term_debt": 37600000, "accounts_payable": 398500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 777700000, "long_term_debt": 1086800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1424300000, "total_liabilities": 2202000000, "total_debt": 1124400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2365300000, "total_equity": 3161200000, "shares_outstanding": 69200000, "operating_cash_flow": 75000000, "stock_based_compensation": 6400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -95700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1400000, "free_cash_flow": 175900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24000000", "ebitda": "66700000", "netIncome": "-16399999", "grossProfit": "49300000", "depreciation": "None", "totalRevenue": "465400000", "costOfRevenue": "416100000", "interestIncome": "17000000", "incomeBeforeTax": "10400000", "interestExpense": "24300000", "operatingIncome": "24000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "28400000", "reportedCurrency": "USD", "netInterestIncome": "-7300000", "nonInterestIncome": "None", "operatingExpenses": "25300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "416100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42700000", "sellingGeneralAndAdministrative": "25300000", "netIncomeFromContinuingOperations": "-18000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5363700000", "longTermDebt": "1086800000", "shortTermDebt": "37600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2365300000", "totalLiabilities": "2202000000", "otherCurrentAssets": "111100000", "totalCurrentAssets": "1150500000", "currentLongTermDebt": "None", "longTermInvestments": "128600000", "shortTermInvestments": "None", "currentNetReceivables": "455000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4213200000", "currentAccountsPayable": "398500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1154600000", "totalShareholderEquity": "3161200000", "capitalLeaseObligations": "67800000", "otherCurrentLiabilities": "242700000", "totalCurrentLiabilities": "777700000", "otherNonCurrentLiabilities": "156500000", "totalNonCurrentLiabilities": "1424300000", "cashAndShortTermInvestments": "584400000", "commonStockSharesOutstanding": "69200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "584400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "75000000", "capitalExpenditures": "100900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1400000", "cashflowFromInvestment": "-95700000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42700000", "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": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "income_statement": { "revenue": 537400000, "cost_of_revenue": 454000000, "gross_profit": 83400000, "ebit": 61200000, "ebitda": 101800000, "pretax_income": 36400000, "tax_provision": -680400000, "net_income": 717500000, "net_income_to_common": 717500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 606400000, "total_current_assets": 1187600000, "total_assets": 5304800000, "short_term_debt": 35600000, "long_term_debt": 1086000000, "total_debt": 1121600000, "total_liabilities": 2133100000, "total_equity": 3169600000, "shares_outstanding": 69900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 64639669, "capital_expenditure": 103155629, "free_cash_flow": 167795298, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349205, "ticker_id": 4195, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61200000", "ebitda": "101800000", "netIncome": "717500000", "grossProfit": "83400000", "depreciation": "None", "totalRevenue": "537400000", "costOfRevenue": "454000000", "interestIncome": "6100000", "incomeBeforeTax": "36400000", "interestExpense": "24800000", "operatingIncome": "56400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-680400000", "reportedCurrency": "USD", "netInterestIncome": "-6100000", "nonInterestIncome": "None", "operatingExpenses": "27000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40600000", "sellingGeneralAndAdministrative": "27000000", "netIncomeFromContinuingOperations": "716800000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5304800000", "longTermDebt": "1086000000", "shortTermDebt": "35600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2381700000", "totalLiabilities": "2133100000", "otherCurrentAssets": "102100000", "totalCurrentAssets": "1187600000", "currentLongTermDebt": "None", "longTermInvestments": "121800000", "shortTermInvestments": "None", "currentNetReceivables": "479100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4117200000", "currentAccountsPayable": "348200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2088800000", "shortLongTermDebtTotal": "1196200000", "totalShareholderEquity": "3169600000", "capitalLeaseObligations": "72900000", "otherCurrentLiabilities": "220100000", "totalCurrentLiabilities": "691600000", "otherNonCurrentLiabilities": "157000000", "totalNonCurrentLiabilities": "1441500000", "cashAndShortTermInvestments": "606400000", "commonStockSharesOutstanding": "69900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "606400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "717500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64639669", "capitalExpenditures": "103155629", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24378180", "cashflowFromInvestment": "-103904113", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23927372", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 537400000, "cost_of_revenue": 454000000, "gross_profit": 83400000, "research_and_development": null, "selling_general_admin": 27000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61200000, "depreciation_amortisation": 40600000, "ebitda": 101800000, "interest_expense": 24800000, "interest_income": null, "other_non_operating": null, "pretax_income": 36400000, "tax_provision": -680400000, "effective_tax_rate": null, "net_income": 717500000, "net_income_continuing_ops": 716800000, "net_income_to_common": 717500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 606400000, "short_term_investments": null, "net_receivables": 479100000, "inventory": null, "other_current_assets": null, "total_current_assets": 1187600000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4117200000, "total_assets": 5304800000, "short_term_debt": 35600000, "accounts_payable": 348200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 691600000, "long_term_debt": 1086000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1441500000, "total_liabilities": 2133100000, "total_debt": 1121600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2381700000, "total_equity": 3169600000, "shares_outstanding": 69900000, "operating_cash_flow": 64639669, "stock_based_compensation": 6800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103155629, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103904113, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24378180, "free_cash_flow": 167795298, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61200000", "ebitda": "101800000", "netIncome": "717500000", "grossProfit": "83400000", "depreciation": "None", "totalRevenue": "537400000", "costOfRevenue": "454000000", "interestIncome": "6100000", "incomeBeforeTax": "36400000", "interestExpense": "24800000", "operatingIncome": "56400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-680400000", "reportedCurrency": "USD", "netInterestIncome": "-6100000", "nonInterestIncome": "None", "operatingExpenses": "27000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40600000", "sellingGeneralAndAdministrative": "27000000", "netIncomeFromContinuingOperations": "716800000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5304800000", "longTermDebt": "1086000000", "shortTermDebt": "35600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2381700000", "totalLiabilities": "2133100000", "otherCurrentAssets": "102100000", "totalCurrentAssets": "1187600000", "currentLongTermDebt": "None", "longTermInvestments": "121800000", "shortTermInvestments": "None", "currentNetReceivables": "479100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4117200000", "currentAccountsPayable": "348200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2088800000", "shortLongTermDebtTotal": "1196200000", "totalShareholderEquity": "3169600000", "capitalLeaseObligations": "72900000", "otherCurrentLiabilities": "220100000", "totalCurrentLiabilities": "691600000", "otherNonCurrentLiabilities": "157000000", "totalNonCurrentLiabilities": "1441500000", "cashAndShortTermInvestments": "606400000", "commonStockSharesOutstanding": "69900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "606400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "717500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64639669", "capitalExpenditures": "103155629", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24378180", "cashflowFromInvestment": "-103904113", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23927372", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40600000", "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": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "income_statement": { "revenue": 595700000, "cost_of_revenue": 405600000, "gross_profit": 190100000, "ebit": 240800000, "ebitda": 277900000, "pretax_income": 215900000, "tax_provision": 28600000, "net_income": 188100000, "net_income_to_common": 188100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 662700000, "total_current_assets": 1343600000, "total_assets": 4638000000, "short_term_debt": 35000000, "long_term_debt": 1085200000, "total_debt": 1120200000, "total_liabilities": 2187400000, "total_equity": 2447800000, "shares_outstanding": 71000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 198100000, "capital_expenditure": 69800000, "free_cash_flow": 267900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349207, "ticker_id": 4195, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "240800000", "ebitda": "277900000", "netIncome": "188100000", "grossProfit": "190100000", "depreciation": "None", "totalRevenue": "595700000", "costOfRevenue": "405600000", "interestIncome": "22600000", "incomeBeforeTax": "215900000", "interestExpense": "24900000", "operatingIncome": "126100000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "28600000", "reportedCurrency": "USD", "netInterestIncome": "-2300000", "nonInterestIncome": "None", "operatingExpenses": "64000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "405600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37100000", "sellingGeneralAndAdministrative": "26900000", "netIncomeFromContinuingOperations": "187300000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4638000000", "longTermDebt": "1085200000", "shortTermDebt": "35000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1664200000", "totalLiabilities": "2187400000", "otherCurrentAssets": "167200000", "totalCurrentAssets": "1343600000", "currentLongTermDebt": "None", "longTermInvestments": "119300000", "shortTermInvestments": "None", "currentNetReceivables": "513700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3294700000", "currentAccountsPayable": "327100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2034400000", "shortLongTermDebtTotal": "1163700000", "totalShareholderEquity": "2447800000", "capitalLeaseObligations": "78500000", "otherCurrentLiabilities": "276900000", "totalCurrentLiabilities": "718000000", "otherNonCurrentLiabilities": "159400000", "totalNonCurrentLiabilities": "1469400000", "cashAndShortTermInvestments": "662700000", "commonStockSharesOutstanding": "71000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "662700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "198100000", "capitalExpenditures": "69800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77700000", "cashflowFromInvestment": "38900000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76964785", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 595700000, "cost_of_revenue": 405600000, "gross_profit": 190100000, "research_and_development": null, "selling_general_admin": 26900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 240800000, "depreciation_amortisation": 37100000, "ebitda": 277900000, "interest_expense": 24900000, "interest_income": null, "other_non_operating": null, "pretax_income": 215900000, "tax_provision": 28600000, "effective_tax_rate": null, "net_income": 188100000, "net_income_continuing_ops": 187300000, "net_income_to_common": 188100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 662700000, "short_term_investments": null, "net_receivables": 513700000, "inventory": null, "other_current_assets": null, "total_current_assets": 1343600000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3294700000, "total_assets": 4638000000, "short_term_debt": 35000000, "accounts_payable": 327100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 718000000, "long_term_debt": 1085200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1469400000, "total_liabilities": 2187400000, "total_debt": 1120200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1664200000, "total_equity": 2447800000, "shares_outstanding": 71000000, "operating_cash_flow": 198100000, "stock_based_compensation": 6800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 38900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77700000, "free_cash_flow": 267900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "240800000", "ebitda": "277900000", "netIncome": "188100000", "grossProfit": "190100000", "depreciation": "None", "totalRevenue": "595700000", "costOfRevenue": "405600000", "interestIncome": "22600000", "incomeBeforeTax": "215900000", "interestExpense": "24900000", "operatingIncome": "126100000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "28600000", "reportedCurrency": "USD", "netInterestIncome": "-2300000", "nonInterestIncome": "None", "operatingExpenses": "64000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "405600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37100000", "sellingGeneralAndAdministrative": "26900000", "netIncomeFromContinuingOperations": "187300000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4638000000", "longTermDebt": "1085200000", "shortTermDebt": "35000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1664200000", "totalLiabilities": "2187400000", "otherCurrentAssets": "167200000", "totalCurrentAssets": "1343600000", "currentLongTermDebt": "None", "longTermInvestments": "119300000", "shortTermInvestments": "None", "currentNetReceivables": "513700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3294700000", "currentAccountsPayable": "327100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2034400000", "shortLongTermDebtTotal": "1163700000", "totalShareholderEquity": "2447800000", "capitalLeaseObligations": "78500000", "otherCurrentLiabilities": "276900000", "totalCurrentLiabilities": "718000000", "otherNonCurrentLiabilities": "159400000", "totalNonCurrentLiabilities": "1469400000", "cashAndShortTermInvestments": "662700000", "commonStockSharesOutstanding": "71000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "662700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "198100000", "capitalExpenditures": "69800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77700000", "cashflowFromInvestment": "38900000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76964785", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37100000", "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": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "income_statement": { "revenue": 615200000, "cost_of_revenue": 395700000, "gross_profit": 219500000, "ebit": 164900000, "ebitda": 200400000, "pretax_income": 145700000, "tax_provision": 31500000, "net_income": 115100000, "net_income_to_common": 115100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 503400000, "total_current_assets": 1227400000, "total_assets": 4503300000, "short_term_debt": 34600000, "long_term_debt": 1084300000, "total_debt": 1118900000, "total_liabilities": 2170000000, "total_equity": 2329700000, "shares_outstanding": 71300000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 120000000, "capital_expenditure": 67200000, "free_cash_flow": 187200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349208, "ticker_id": 4195, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "164900000", "ebitda": "200400000", "netIncome": "115100000", "grossProfit": "219500000", "depreciation": "None", "totalRevenue": "615200000", "costOfRevenue": "395700000", "interestIncome": "9700000", "incomeBeforeTax": "145700000", "interestExpense": "24800000", "operatingIncome": "164100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "31500000", "reportedCurrency": "USD", "netInterestIncome": "-9700000", "nonInterestIncome": "None", "operatingExpenses": "55400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "395700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35500000", "sellingGeneralAndAdministrative": "18800000", "netIncomeFromContinuingOperations": "114200000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4503300000", "longTermDebt": "1084300000", "shortTermDebt": "34600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1476100000", "totalLiabilities": "2170000000", "otherCurrentAssets": "169800000", "totalCurrentAssets": "1227400000", "currentLongTermDebt": "None", "longTermInvestments": "114900000", "shortTermInvestments": "None", "currentNetReceivables": "554200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3275900000", "currentAccountsPayable": "332300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2021600000", "shortLongTermDebtTotal": "1169800000", "totalShareholderEquity": "2329700000", "capitalLeaseObligations": "85500000", "otherCurrentLiabilities": "147300000", "totalCurrentLiabilities": "678700000", "otherNonCurrentLiabilities": "157800000", "totalNonCurrentLiabilities": "1491300000", "cashAndShortTermInvestments": "503400000", "commonStockSharesOutstanding": "71300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "503400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "120000000", "capitalExpenditures": "67200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100000", "cashflowFromInvestment": "-57400000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 615200000, "cost_of_revenue": 395700000, "gross_profit": 219500000, "research_and_development": null, "selling_general_admin": 18800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 164900000, "depreciation_amortisation": 35500000, "ebitda": 200400000, "interest_expense": 24800000, "interest_income": null, "other_non_operating": null, "pretax_income": 145700000, "tax_provision": 31500000, "effective_tax_rate": null, "net_income": 115100000, "net_income_continuing_ops": 114200000, "net_income_to_common": 115100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 503400000, "short_term_investments": null, "net_receivables": 554200000, "inventory": null, "other_current_assets": null, "total_current_assets": 1227400000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3275900000, "total_assets": 4503300000, "short_term_debt": 34600000, "accounts_payable": 332300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 678700000, "long_term_debt": 1084300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1491300000, "total_liabilities": 2170000000, "total_debt": 1118900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1476100000, "total_equity": 2329700000, "shares_outstanding": 71300000, "operating_cash_flow": 120000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100000, "free_cash_flow": 187200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "164900000", "ebitda": "200400000", "netIncome": "115100000", "grossProfit": "219500000", "depreciation": "None", "totalRevenue": "615200000", "costOfRevenue": "395700000", "interestIncome": "9700000", "incomeBeforeTax": "145700000", "interestExpense": "24800000", "operatingIncome": "164100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "31500000", "reportedCurrency": "USD", "netInterestIncome": "-9700000", "nonInterestIncome": "None", "operatingExpenses": "55400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "395700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35500000", "sellingGeneralAndAdministrative": "18800000", "netIncomeFromContinuingOperations": "114200000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4503300000", "longTermDebt": "1084300000", "shortTermDebt": "34600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1476100000", "totalLiabilities": "2170000000", "otherCurrentAssets": "169800000", "totalCurrentAssets": "1227400000", "currentLongTermDebt": "None", "longTermInvestments": "114900000", "shortTermInvestments": "None", "currentNetReceivables": "554200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3275900000", "currentAccountsPayable": "332300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2021600000", "shortLongTermDebtTotal": "1169800000", "totalShareholderEquity": "2329700000", "capitalLeaseObligations": "85500000", "otherCurrentLiabilities": "147300000", "totalCurrentLiabilities": "678700000", "otherNonCurrentLiabilities": "157800000", "totalNonCurrentLiabilities": "1491300000", "cashAndShortTermInvestments": "503400000", "commonStockSharesOutstanding": "71300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "503400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "120000000", "capitalExpenditures": "67200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100000", "cashflowFromInvestment": "-57400000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35500000", "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": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "income_statement": { "revenue": 620700000, "cost_of_revenue": 415000000, "gross_profit": 205700000, "ebit": 148000000, "ebitda": 181100000, "pretax_income": 154300000, "tax_provision": 193500000, "net_income": -37900000, "net_income_to_common": -37900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 441400000, "total_current_assets": 1157800000, "total_assets": 4386800000, "short_term_debt": 27300000, "long_term_debt": 1083500000, "total_debt": 1110800000, "total_liabilities": 2175300000, "total_equity": 2207000000, "shares_outstanding": 71000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 155900000, "capital_expenditure": 100200000, "free_cash_flow": 256100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349209, "ticker_id": 4195, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "148000000", "ebitda": "181100000", "netIncome": "-37900000", "grossProfit": "205700000", "depreciation": "None", "totalRevenue": "620700000", "costOfRevenue": "415000000", "interestIncome": "14400000", "incomeBeforeTax": "154300000", "interestExpense": "24300000", "operatingIncome": "143000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "193500000", "reportedCurrency": "USD", "netInterestIncome": "-9900000", "nonInterestIncome": "None", "operatingExpenses": "62700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "415000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33100000", "sellingGeneralAndAdministrative": "24400000", "netIncomeFromContinuingOperations": "-39200000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4386800000", "longTermDebt": "1083500000", "shortTermDebt": "27300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1361000000", "totalLiabilities": "2175300000", "otherCurrentAssets": "158700000", "totalCurrentAssets": "1157800000", "currentLongTermDebt": "None", "longTermInvestments": "116000000", "shortTermInvestments": "None", "currentNetReceivables": "557700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3229000000", "currentAccountsPayable": "329300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1977100000", "shortLongTermDebtTotal": "1162700000", "totalShareholderEquity": "2207000000", "capitalLeaseObligations": "79200000", "otherCurrentLiabilities": "178700000", "totalCurrentLiabilities": "694600000", "otherNonCurrentLiabilities": "151000000", "totalNonCurrentLiabilities": "1480700000", "cashAndShortTermInvestments": "441400000", "commonStockSharesOutstanding": "71000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "441400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "155900000", "capitalExpenditures": "100200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300000", "cashflowFromInvestment": "-82400000", "stockBasedCompensation": "5600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 620700000, "cost_of_revenue": 415000000, "gross_profit": 205700000, "research_and_development": null, "selling_general_admin": 24400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 148000000, "depreciation_amortisation": 33100000, "ebitda": 181100000, "interest_expense": 24300000, "interest_income": null, "other_non_operating": null, "pretax_income": 154300000, "tax_provision": 193500000, "effective_tax_rate": null, "net_income": -37900000, "net_income_continuing_ops": -39200000, "net_income_to_common": -37900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 441400000, "short_term_investments": null, "net_receivables": 557700000, "inventory": null, "other_current_assets": null, "total_current_assets": 1157800000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3229000000, "total_assets": 4386800000, "short_term_debt": 27300000, "accounts_payable": 329300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 694600000, "long_term_debt": 1083500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1480700000, "total_liabilities": 2175300000, "total_debt": 1110800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1361000000, "total_equity": 2207000000, "shares_outstanding": 71000000, "operating_cash_flow": 155900000, "stock_based_compensation": 5600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -300000, "free_cash_flow": 256100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "148000000", "ebitda": "181100000", "netIncome": "-37900000", "grossProfit": "205700000", "depreciation": "None", "totalRevenue": "620700000", "costOfRevenue": "415000000", "interestIncome": "14400000", "incomeBeforeTax": "154300000", "interestExpense": "24300000", "operatingIncome": "143000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "193500000", "reportedCurrency": "USD", "netInterestIncome": "-9900000", "nonInterestIncome": "None", "operatingExpenses": "62700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "415000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33100000", "sellingGeneralAndAdministrative": "24400000", "netIncomeFromContinuingOperations": "-39200000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4386800000", "longTermDebt": "1083500000", "shortTermDebt": "27300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1361000000", "totalLiabilities": "2175300000", "otherCurrentAssets": "158700000", "totalCurrentAssets": "1157800000", "currentLongTermDebt": "None", "longTermInvestments": "116000000", "shortTermInvestments": "None", "currentNetReceivables": "557700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3229000000", "currentAccountsPayable": "329300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1977100000", "shortLongTermDebtTotal": "1162700000", "totalShareholderEquity": "2207000000", "capitalLeaseObligations": "79200000", "otherCurrentLiabilities": "178700000", "totalCurrentLiabilities": "694600000", "otherNonCurrentLiabilities": "151000000", "totalNonCurrentLiabilities": "1480700000", "cashAndShortTermInvestments": "441400000", "commonStockSharesOutstanding": "71000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "441400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "155900000", "capitalExpenditures": "100200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300000", "cashflowFromInvestment": "-82400000", "stockBasedCompensation": "5600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33100000", "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": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "income_statement": { "revenue": 584400000, "cost_of_revenue": 415300000, "gross_profit": 169100000, "ebit": 108900000, "ebitda": 142800000, "pretax_income": 123800000, "tax_provision": -6800000, "net_income": 133699999, "net_income_to_common": 133699999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 368200000, "total_current_assets": 1078700000, "total_assets": 4419800000, "short_term_debt": 28000000, "long_term_debt": 1082700000, "total_debt": 1110700000, "total_liabilities": 2175500000, "total_equity": 2238500000, "shares_outstanding": 71200000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 124600000, "capital_expenditure": 111700000, "free_cash_flow": 236300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349210, "ticker_id": 4195, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108900000", "ebitda": "142800000", "netIncome": "133699999", "grossProfit": "169100000", "depreciation": "None", "totalRevenue": "584400000", "costOfRevenue": "415300000", "interestIncome": "16600000", "incomeBeforeTax": "123800000", "interestExpense": "22100000", "operatingIncome": "119200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-6800000", "reportedCurrency": "USD", "netInterestIncome": "-5500000", "nonInterestIncome": "None", "operatingExpenses": "49900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "415300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33900000", "sellingGeneralAndAdministrative": "26700000", "netIncomeFromContinuingOperations": "130600000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4419800000", "longTermDebt": "1082700000", "shortTermDebt": "28000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1398900000", "totalLiabilities": "2175500000", "otherCurrentAssets": "139300000", "totalCurrentAssets": "1078700000", "currentLongTermDebt": "None", "longTermInvestments": "113400000", "shortTermInvestments": "None", "currentNetReceivables": "571200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3341100000", "currentAccountsPayable": "328500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1932900000", "shortLongTermDebtTotal": "1167600000", "totalShareholderEquity": "2238500000", "capitalLeaseObligations": "84900000", "otherCurrentLiabilities": "178600000", "totalCurrentLiabilities": "679500000", "otherNonCurrentLiabilities": "148400000", "totalNonCurrentLiabilities": "1496000000", "cashAndShortTermInvestments": "368200000", "commonStockSharesOutstanding": "71200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "368200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "124600000", "capitalExpenditures": "111700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27200000", "cashflowFromInvestment": "-109100000", "stockBasedCompensation": "5300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 584400000, "cost_of_revenue": 415300000, "gross_profit": 169100000, "research_and_development": null, "selling_general_admin": 26700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108900000, "depreciation_amortisation": 33900000, "ebitda": 142800000, "interest_expense": 22100000, "interest_income": null, "other_non_operating": null, "pretax_income": 123800000, "tax_provision": -6800000, "effective_tax_rate": null, "net_income": 133699999, "net_income_continuing_ops": 130600000, "net_income_to_common": 133699999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 368200000, "short_term_investments": null, "net_receivables": 571200000, "inventory": null, "other_current_assets": null, "total_current_assets": 1078700000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3341100000, "total_assets": 4419800000, "short_term_debt": 28000000, "accounts_payable": 328500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 679500000, "long_term_debt": 1082700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1496000000, "total_liabilities": 2175500000, "total_debt": 1110700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1398900000, "total_equity": 2238500000, "shares_outstanding": 71200000, "operating_cash_flow": 124600000, "stock_based_compensation": 5300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -109100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27200000, "free_cash_flow": 236300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108900000", "ebitda": "142800000", "netIncome": "133699999", "grossProfit": "169100000", "depreciation": "None", "totalRevenue": "584400000", "costOfRevenue": "415300000", "interestIncome": "16600000", "incomeBeforeTax": "123800000", "interestExpense": "22100000", "operatingIncome": "119200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-6800000", "reportedCurrency": "USD", "netInterestIncome": "-5500000", "nonInterestIncome": "None", "operatingExpenses": "49900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "415300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33900000", "sellingGeneralAndAdministrative": "26700000", "netIncomeFromContinuingOperations": "130600000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4419800000", "longTermDebt": "1082700000", "shortTermDebt": "28000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1398900000", "totalLiabilities": "2175500000", "otherCurrentAssets": "139300000", "totalCurrentAssets": "1078700000", "currentLongTermDebt": "None", "longTermInvestments": "113400000", "shortTermInvestments": "None", "currentNetReceivables": "571200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3341100000", "currentAccountsPayable": "328500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1932900000", "shortLongTermDebtTotal": "1167600000", "totalShareholderEquity": "2238500000", "capitalLeaseObligations": "84900000", "otherCurrentLiabilities": "178600000", "totalCurrentLiabilities": "679500000", "otherNonCurrentLiabilities": "148400000", "totalNonCurrentLiabilities": "1496000000", "cashAndShortTermInvestments": "368200000", "commonStockSharesOutstanding": "71200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "368200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "124600000", "capitalExpenditures": "111700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27200000", "cashflowFromInvestment": "-109100000", "stockBasedCompensation": "5300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33900000", "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": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "income_statement": { "revenue": 643100000, "cost_of_revenue": 462100000, "gross_profit": 181000000, "ebit": 119300000, "ebitda": 151000000, "pretax_income": 87200000, "tax_provision": 24300000, "net_income": 64599999, "net_income_to_common": 64599999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 379300000, "total_current_assets": 1111500000, "total_assets": 4333400000, "short_term_debt": 28000000, "long_term_debt": 1081800000, "total_debt": 1109800000, "total_liabilities": 2209600000, "total_equity": 2114900000, "shares_outstanding": 73200000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 193000000, "capital_expenditure": 81900000, "free_cash_flow": 274900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349212, "ticker_id": 4195, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119300000", "ebitda": "151000000", "netIncome": "64599999", "grossProfit": "181000000", "depreciation": "None", "totalRevenue": "643100000", "costOfRevenue": "462100000", "interestIncome": "17500000", "incomeBeforeTax": "87200000", "interestExpense": "22400000", "operatingIncome": "94900000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "24300000", "reportedCurrency": "USD", "netInterestIncome": "-4900000", "nonInterestIncome": "None", "operatingExpenses": "86100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "462100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31700000", "sellingGeneralAndAdministrative": "30600000", "netIncomeFromContinuingOperations": "62900000" }, "balance": { "goodwill": "None", "inventory": "57900000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4333400000", "longTermDebt": "1081800000", "shortTermDebt": "28000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1265200000", "totalLiabilities": "2209600000", "otherCurrentAssets": "176400000", "totalCurrentAssets": "1111500000", "currentLongTermDebt": "None", "longTermInvestments": "102700000", "shortTermInvestments": "None", "currentNetReceivables": "555800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3266900000", "currentAccountsPayable": "303700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1842700000", "shortLongTermDebtTotal": "1171800000", "totalShareholderEquity": "2114900000", "capitalLeaseObligations": "90000000", "otherCurrentLiabilities": "186800000", "totalCurrentLiabilities": "692300000", "otherNonCurrentLiabilities": "172100000", "totalNonCurrentLiabilities": "1517300000", "cashAndShortTermInvestments": "379300000", "commonStockSharesOutstanding": "73200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "379300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "193000000", "capitalExpenditures": "81900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129300000", "cashflowFromInvestment": "-81800000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 643100000, "cost_of_revenue": 462100000, "gross_profit": 181000000, "research_and_development": null, "selling_general_admin": 30600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119300000, "depreciation_amortisation": 31700000, "ebitda": 151000000, "interest_expense": 22400000, "interest_income": null, "other_non_operating": null, "pretax_income": 87200000, "tax_provision": 24300000, "effective_tax_rate": null, "net_income": 64599999, "net_income_continuing_ops": 62900000, "net_income_to_common": 64599999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 379300000, "short_term_investments": null, "net_receivables": 555800000, "inventory": 57900000, "other_current_assets": null, "total_current_assets": 1111500000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3266900000, "total_assets": 4333400000, "short_term_debt": 28000000, "accounts_payable": 303700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 692300000, "long_term_debt": 1081800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1517300000, "total_liabilities": 2209600000, "total_debt": 1109800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1265200000, "total_equity": 2114900000, "shares_outstanding": 73200000, "operating_cash_flow": 193000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -129300000, "free_cash_flow": 274900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "119300000", "ebitda": "151000000", "netIncome": "64599999", "grossProfit": "181000000", "depreciation": "None", "totalRevenue": "643100000", "costOfRevenue": "462100000", "interestIncome": "17500000", "incomeBeforeTax": "87200000", "interestExpense": "22400000", "operatingIncome": "94900000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "24300000", "reportedCurrency": "USD", "netInterestIncome": "-4900000", "nonInterestIncome": "None", "operatingExpenses": "86100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "462100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31700000", "sellingGeneralAndAdministrative": "30600000", "netIncomeFromContinuingOperations": "62900000" }, "balance": { "goodwill": "None", "inventory": "57900000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4333400000", "longTermDebt": "1081800000", "shortTermDebt": "28000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1265200000", "totalLiabilities": "2209600000", "otherCurrentAssets": "176400000", "totalCurrentAssets": "1111500000", "currentLongTermDebt": "None", "longTermInvestments": "102700000", "shortTermInvestments": "None", "currentNetReceivables": "555800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3266900000", "currentAccountsPayable": "303700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1842700000", "shortLongTermDebtTotal": "1171800000", "totalShareholderEquity": "2114900000", "capitalLeaseObligations": "90000000", "otherCurrentLiabilities": "186800000", "totalCurrentLiabilities": "692300000", "otherNonCurrentLiabilities": "172100000", "totalNonCurrentLiabilities": "1517300000", "cashAndShortTermInvestments": "379300000", "commonStockSharesOutstanding": "73200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "379300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "193000000", "capitalExpenditures": "81900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129300000", "cashflowFromInvestment": "-81800000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31700000", "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": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "income_statement": { "revenue": 610100000, "cost_of_revenue": 438700000, "gross_profit": 171400000, "ebit": 109900000, "ebitda": 139600000, "pretax_income": 120800000, "tax_provision": -30000000, "net_income": 149600000, "net_income_to_common": 149600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 398300000, "total_current_assets": 1224600000, "total_assets": 4415600000, "short_term_debt": 29300000, "long_term_debt": 1081000000, "total_debt": 1110300000, "total_liabilities": 2228200000, "total_equity": 2176800000, "shares_outstanding": 73700000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11408902, "capital_expenditure": 109569792, "free_cash_flow": 120978694, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349213, "ticker_id": 4195, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "109900000", "ebitda": "139600000", "netIncome": "149600000", "grossProfit": "171400000", "depreciation": "None", "totalRevenue": "610100000", "costOfRevenue": "438700000", "interestIncome": "31000000", "incomeBeforeTax": "120800000", "interestExpense": "22600000", "operatingIncome": "108900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-30000000", "reportedCurrency": "USD", "netInterestIncome": "8400000", "nonInterestIncome": "None", "operatingExpenses": "62500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "438700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29700000", "sellingGeneralAndAdministrative": "32500000", "netIncomeFromContinuingOperations": "150800000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4415600000", "longTermDebt": "1081000000", "shortTermDebt": "29300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1200600000", "totalLiabilities": "2228200000", "otherCurrentAssets": "194600000", "totalCurrentAssets": "1224600000", "currentLongTermDebt": "None", "longTermInvestments": "126500000", "shortTermInvestments": "None", "currentNetReceivables": "631700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3191000000", "currentAccountsPayable": "347000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1152800000", "totalShareholderEquity": "2176800000", "capitalLeaseObligations": "71800000", "otherCurrentLiabilities": "146400000", "totalCurrentLiabilities": "707600000", "otherNonCurrentLiabilities": "167700000", "totalNonCurrentLiabilities": "1520600000", "cashAndShortTermInvestments": "398300000", "commonStockSharesOutstanding": "73700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "398300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11408902", "capitalExpenditures": "109569792", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-195662", "cashflowFromInvestment": "-109470029", "stockBasedCompensation": "7400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1396626", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 610100000, "cost_of_revenue": 438700000, "gross_profit": 171400000, "research_and_development": null, "selling_general_admin": 32500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 109900000, "depreciation_amortisation": 29700000, "ebitda": 139600000, "interest_expense": 22600000, "interest_income": null, "other_non_operating": null, "pretax_income": 120800000, "tax_provision": -30000000, "effective_tax_rate": null, "net_income": 149600000, "net_income_continuing_ops": 150800000, "net_income_to_common": 149600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 398300000, "short_term_investments": null, "net_receivables": 631700000, "inventory": null, "other_current_assets": null, "total_current_assets": 1224600000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3191000000, "total_assets": 4415600000, "short_term_debt": 29300000, "accounts_payable": 347000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 707600000, "long_term_debt": 1081000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1520600000, "total_liabilities": 2228200000, "total_debt": 1110300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1200600000, "total_equity": 2176800000, "shares_outstanding": 73700000, "operating_cash_flow": 11408902, "stock_based_compensation": 7400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109569792, "acquisitions": null, "other_investing": null, "investing_cash_flow": -109470029, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -195662, "free_cash_flow": 120978694, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "109900000", "ebitda": "139600000", "netIncome": "149600000", "grossProfit": "171400000", "depreciation": "None", "totalRevenue": "610100000", "costOfRevenue": "438700000", "interestIncome": "31000000", "incomeBeforeTax": "120800000", "interestExpense": "22600000", "operatingIncome": "108900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-30000000", "reportedCurrency": "USD", "netInterestIncome": "8400000", "nonInterestIncome": "None", "operatingExpenses": "62500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "438700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29700000", "sellingGeneralAndAdministrative": "32500000", "netIncomeFromContinuingOperations": "150800000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4415600000", "longTermDebt": "1081000000", "shortTermDebt": "29300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1200600000", "totalLiabilities": "2228200000", "otherCurrentAssets": "194600000", "totalCurrentAssets": "1224600000", "currentLongTermDebt": "None", "longTermInvestments": "126500000", "shortTermInvestments": "None", "currentNetReceivables": "631700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3191000000", "currentAccountsPayable": "347000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1152800000", "totalShareholderEquity": "2176800000", "capitalLeaseObligations": "71800000", "otherCurrentLiabilities": "146400000", "totalCurrentLiabilities": "707600000", "otherNonCurrentLiabilities": "167700000", "totalNonCurrentLiabilities": "1520600000", "cashAndShortTermInvestments": "398300000", "commonStockSharesOutstanding": "73700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "398300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11408902", "capitalExpenditures": "109569792", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-195662", "cashflowFromInvestment": "-109470029", "stockBasedCompensation": "7400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1396626", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29700000", "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": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "income_statement": { "revenue": 525000000, "cost_of_revenue": 444800000, "gross_profit": 80200000, "ebit": 27600000, "ebitda": 54400000, "pretax_income": 38400000, "tax_provision": 12900000, "net_income": 25500000, "net_income_to_common": 25500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494100000, "total_current_assets": 1197600000, "total_assets": 4354400000, "short_term_debt": 29500000, "long_term_debt": 1080100000, "total_debt": 1109600000, "total_liabilities": 2324100000, "total_equity": 2020900000, "shares_outstanding": 73600000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26300000, "capital_expenditure": 151300000, "free_cash_flow": 177600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349214, "ticker_id": 4195, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27600000", "ebitda": "54400000", "netIncome": "25500000", "grossProfit": "80200000", "depreciation": "None", "totalRevenue": "525000000", "costOfRevenue": "444800000", "interestIncome": "21000000", "incomeBeforeTax": "38400000", "interestExpense": "17700000", "operatingIncome": "29300000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "12900000", "reportedCurrency": "USD", "netInterestIncome": "3300000", "nonInterestIncome": "None", "operatingExpenses": "50900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "444800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26800000", "sellingGeneralAndAdministrative": "26500000", "netIncomeFromContinuingOperations": "25500000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4354400000", "longTermDebt": "1080100000", "shortTermDebt": "29500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1051000000", "totalLiabilities": "2324100000", "otherCurrentAssets": "192600000", "totalCurrentAssets": "1197600000", "currentLongTermDebt": "None", "longTermInvestments": "126800000", "shortTermInvestments": "None", "currentNetReceivables": "510900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3156800000", "currentAccountsPayable": "394200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1159400000", "totalShareholderEquity": "2020900000", "capitalLeaseObligations": "79300000", "otherCurrentLiabilities": "153000000", "totalCurrentLiabilities": "760700000", "otherNonCurrentLiabilities": "226200000", "totalNonCurrentLiabilities": "1563400000", "cashAndShortTermInvestments": "494100000", "commonStockSharesOutstanding": "73600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "494100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26300000", "capitalExpenditures": "151300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1600000", "cashflowFromInvestment": "-151300000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 525000000, "cost_of_revenue": 444800000, "gross_profit": 80200000, "research_and_development": null, "selling_general_admin": 26500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27600000, "depreciation_amortisation": 26800000, "ebitda": 54400000, "interest_expense": 17700000, "interest_income": null, "other_non_operating": null, "pretax_income": 38400000, "tax_provision": 12900000, "effective_tax_rate": null, "net_income": 25500000, "net_income_continuing_ops": 25500000, "net_income_to_common": 25500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 494100000, "short_term_investments": null, "net_receivables": 510900000, "inventory": null, "other_current_assets": null, "total_current_assets": 1197600000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3156800000, "total_assets": 4354400000, "short_term_debt": 29500000, "accounts_payable": 394200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 760700000, "long_term_debt": 1080100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1563400000, "total_liabilities": 2324100000, "total_debt": 1109600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1051000000, "total_equity": 2020900000, "shares_outstanding": 73600000, "operating_cash_flow": 26300000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 151300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -151300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1600000, "free_cash_flow": 177600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27600000", "ebitda": "54400000", "netIncome": "25500000", "grossProfit": "80200000", "depreciation": "None", "totalRevenue": "525000000", "costOfRevenue": "444800000", "interestIncome": "21000000", "incomeBeforeTax": "38400000", "interestExpense": "17700000", "operatingIncome": "29300000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "12900000", "reportedCurrency": "USD", "netInterestIncome": "3300000", "nonInterestIncome": "None", "operatingExpenses": "50900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "444800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26800000", "sellingGeneralAndAdministrative": "26500000", "netIncomeFromContinuingOperations": "25500000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4354400000", "longTermDebt": "1080100000", "shortTermDebt": "29500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1051000000", "totalLiabilities": "2324100000", "otherCurrentAssets": "192600000", "totalCurrentAssets": "1197600000", "currentLongTermDebt": "None", "longTermInvestments": "126800000", "shortTermInvestments": "None", "currentNetReceivables": "510900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3156800000", "currentAccountsPayable": "394200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1159400000", "totalShareholderEquity": "2020900000", "capitalLeaseObligations": "79300000", "otherCurrentLiabilities": "153000000", "totalCurrentLiabilities": "760700000", "otherNonCurrentLiabilities": "226200000", "totalNonCurrentLiabilities": "1563400000", "cashAndShortTermInvestments": "494100000", "commonStockSharesOutstanding": "73600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "494100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26300000", "capitalExpenditures": "151300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1600000", "cashflowFromInvestment": "-151300000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26800000", "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": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "income_statement": { "revenue": 483800000, "cost_of_revenue": 402000000, "gross_profit": 81800000, "ebit": 30600000, "ebitda": 58100000, "pretax_income": 38300000, "tax_provision": -790200000, "net_income": 835200000, "net_income_to_common": 835200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 620500000, "total_current_assets": 1272200000, "total_assets": 4322200000, "short_term_debt": 27200000, "long_term_debt": 1079300000, "total_debt": 1106500000, "total_liabilities": 2325200000, "total_equity": 1987600000, "shares_outstanding": 73900000, "goodwill_and_intangibles": 282300000 }, "cash_flow": { "operating_cash_flow": 92836357, "capital_expenditure": 457076247, "free_cash_flow": 549912604, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349215, "ticker_id": 4195, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30600000", "ebitda": "58100000", "netIncome": "835200000", "grossProfit": "81800000", "depreciation": "None", "totalRevenue": "483800000", "costOfRevenue": "402000000", "interestIncome": "27200000", "incomeBeforeTax": "38300000", "interestExpense": "21700000", "operatingIncome": "38300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-790200000", "reportedCurrency": "USD", "netInterestIncome": "5500000", "nonInterestIncome": "None", "operatingExpenses": "43500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "402000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27500000", "sellingGeneralAndAdministrative": "24300000", "netIncomeFromContinuingOperations": "828500000" }, "balance": { "goodwill": "None", "inventory": "163200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4322200000", "longTermDebt": "1079300000", "shortTermDebt": "27200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "282300000", "reportedCurrency": "USD", "retainedEarnings": "1025500000", "totalLiabilities": "2325200000", "otherCurrentAssets": "192400000", "totalCurrentAssets": "1272200000", "currentLongTermDebt": "None", "longTermInvestments": "124400000", "shortTermInvestments": "None", "currentNetReceivables": "459300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3050000000", "currentAccountsPayable": "400100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1155400000", "totalShareholderEquity": "1987600000", "capitalLeaseObligations": "76100000", "otherCurrentLiabilities": "147900000", "totalCurrentLiabilities": "744300000", "otherNonCurrentLiabilities": "243600000", "totalNonCurrentLiabilities": "1580900000", "cashAndShortTermInvestments": "620500000", "commonStockSharesOutstanding": "73900000", "intangibleAssetsExcludingGoodwill": "282300000", "cashAndCashEquivalentsAtCarryingValue": "620500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "835200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "92836357", "capitalExpenditures": "457076247", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63642608", "cashflowFromInvestment": "-456606436", "stockBasedCompensation": "7800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47929095", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 483800000, "cost_of_revenue": 402000000, "gross_profit": 81800000, "research_and_development": null, "selling_general_admin": 24300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30600000, "depreciation_amortisation": 27500000, "ebitda": 58100000, "interest_expense": 21700000, "interest_income": null, "other_non_operating": null, "pretax_income": 38300000, "tax_provision": -790200000, "effective_tax_rate": null, "net_income": 835200000, "net_income_continuing_ops": 828500000, "net_income_to_common": 835200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 620500000, "short_term_investments": null, "net_receivables": 459300000, "inventory": 163200000, "other_current_assets": null, "total_current_assets": 1272200000, "net_ppe": null, "goodwill": null, "intangible_assets": 282300000, "goodwill_and_intangibles": 282300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3050000000, "total_assets": 4322200000, "short_term_debt": 27200000, "accounts_payable": 400100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 744300000, "long_term_debt": 1079300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1580900000, "total_liabilities": 2325200000, "total_debt": 1106500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1025500000, "total_equity": 1987600000, "shares_outstanding": 73900000, "operating_cash_flow": 92836357, "stock_based_compensation": 7800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 457076247, "acquisitions": null, "other_investing": null, "investing_cash_flow": -456606436, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -63642608, "free_cash_flow": 549912604, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30600000", "ebitda": "58100000", "netIncome": "835200000", "grossProfit": "81800000", "depreciation": "None", "totalRevenue": "483800000", "costOfRevenue": "402000000", "interestIncome": "27200000", "incomeBeforeTax": "38300000", "interestExpense": "21700000", "operatingIncome": "38300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-790200000", "reportedCurrency": "USD", "netInterestIncome": "5500000", "nonInterestIncome": "None", "operatingExpenses": "43500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "402000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27500000", "sellingGeneralAndAdministrative": "24300000", "netIncomeFromContinuingOperations": "828500000" }, "balance": { "goodwill": "None", "inventory": "163200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4322200000", "longTermDebt": "1079300000", "shortTermDebt": "27200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "282300000", "reportedCurrency": "USD", "retainedEarnings": "1025500000", "totalLiabilities": "2325200000", "otherCurrentAssets": "192400000", "totalCurrentAssets": "1272200000", "currentLongTermDebt": "None", "longTermInvestments": "124400000", "shortTermInvestments": "None", "currentNetReceivables": "459300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3050000000", "currentAccountsPayable": "400100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1155400000", "totalShareholderEquity": "1987600000", "capitalLeaseObligations": "76100000", "otherCurrentLiabilities": "147900000", "totalCurrentLiabilities": "744300000", "otherNonCurrentLiabilities": "243600000", "totalNonCurrentLiabilities": "1580900000", "cashAndShortTermInvestments": "620500000", "commonStockSharesOutstanding": "73900000", "intangibleAssetsExcludingGoodwill": "282300000", "cashAndCashEquivalentsAtCarryingValue": "620500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "835200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "92836357", "capitalExpenditures": "457076247", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63642608", "cashflowFromInvestment": "-456606436", "stockBasedCompensation": "7800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47929095", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27500000", "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": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "income_statement": { "revenue": 455100000, "cost_of_revenue": 390900000, "gross_profit": 64200000, "ebit": 14300000, "ebitda": 40100000, "pretax_income": 27700000, "tax_provision": 10700000, "net_income": 12900000, "net_income_to_common": 12900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1057300000, "total_current_assets": 1649500000, "total_assets": 3484900000, "short_term_debt": 17000000, "long_term_debt": 1079400000, "total_debt": 1096400000, "total_liabilities": 2284900000, "total_equity": 1183900000, "shares_outstanding": 74800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 48200000, "capital_expenditure": 105800000, "free_cash_flow": 154000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349217, "ticker_id": 4195, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14300000", "ebitda": "40100000", "netIncome": "12900000", "grossProfit": "64200000", "depreciation": "None", "totalRevenue": "455100000", "costOfRevenue": "390900000", "interestIncome": "26600000", "incomeBeforeTax": "27700000", "interestExpense": "19400000", "operatingIncome": "16600000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "10700000", "reportedCurrency": "USD", "netInterestIncome": "7200000", "nonInterestIncome": "None", "operatingExpenses": "47600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "390900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25800000", "sellingGeneralAndAdministrative": "24200000", "netIncomeFromContinuingOperations": "17000000" }, "balance": { "goodwill": "None", "inventory": "16200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "3484900000", "longTermDebt": "1079400000", "shortTermDebt": "17000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "190300000", "totalLiabilities": "2284900000", "otherCurrentAssets": "99800000", "totalCurrentAssets": "1649500000", "currentLongTermDebt": "None", "longTermInvestments": "116100000", "shortTermInvestments": "0", "currentNetReceivables": "492400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1835400000", "currentAccountsPayable": "376400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1159900000", "shortLongTermDebtTotal": "1096400000", "totalShareholderEquity": "1183900000", "capitalLeaseObligations": "17000000", "otherCurrentLiabilities": "226200000", "totalCurrentLiabilities": "723000000", "otherNonCurrentLiabilities": "482500000", "totalNonCurrentLiabilities": "1561900000", "cashAndShortTermInvestments": "1057300000", "commonStockSharesOutstanding": "74800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1057300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "48200000", "capitalExpenditures": "105800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "309500000", "cashflowFromInvestment": "-105700000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 455100000, "cost_of_revenue": 390900000, "gross_profit": 64200000, "research_and_development": null, "selling_general_admin": 24200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14300000, "depreciation_amortisation": 25800000, "ebitda": 40100000, "interest_expense": 19400000, "interest_income": null, "other_non_operating": null, "pretax_income": 27700000, "tax_provision": 10700000, "effective_tax_rate": null, "net_income": 12900000, "net_income_continuing_ops": 17000000, "net_income_to_common": 12900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1057300000, "short_term_investments": 0, "net_receivables": 492400000, "inventory": 16200000, "other_current_assets": null, "total_current_assets": 1649500000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1835400000, "total_assets": 3484900000, "short_term_debt": 17000000, "accounts_payable": 376400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 723000000, "long_term_debt": 1079400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1561900000, "total_liabilities": 2284900000, "total_debt": 1096400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 190300000, "total_equity": 1183900000, "shares_outstanding": 74800000, "operating_cash_flow": 48200000, "stock_based_compensation": 6800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 105800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 309500000, "free_cash_flow": 154000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14300000", "ebitda": "40100000", "netIncome": "12900000", "grossProfit": "64200000", "depreciation": "None", "totalRevenue": "455100000", "costOfRevenue": "390900000", "interestIncome": "26600000", "incomeBeforeTax": "27700000", "interestExpense": "19400000", "operatingIncome": "16600000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "10700000", "reportedCurrency": "USD", "netInterestIncome": "7200000", "nonInterestIncome": "None", "operatingExpenses": "47600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "390900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25800000", "sellingGeneralAndAdministrative": "24200000", "netIncomeFromContinuingOperations": "17000000" }, "balance": { "goodwill": "None", "inventory": "16200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "3484900000", "longTermDebt": "1079400000", "shortTermDebt": "17000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "190300000", "totalLiabilities": "2284900000", "otherCurrentAssets": "99800000", "totalCurrentAssets": "1649500000", "currentLongTermDebt": "None", "longTermInvestments": "116100000", "shortTermInvestments": "0", "currentNetReceivables": "492400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1835400000", "currentAccountsPayable": "376400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1159900000", "shortLongTermDebtTotal": "1096400000", "totalShareholderEquity": "1183900000", "capitalLeaseObligations": "17000000", "otherCurrentLiabilities": "226200000", "totalCurrentLiabilities": "723000000", "otherNonCurrentLiabilities": "482500000", "totalNonCurrentLiabilities": "1561900000", "cashAndShortTermInvestments": "1057300000", "commonStockSharesOutstanding": "74800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1057300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "48200000", "capitalExpenditures": "105800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "309500000", "cashflowFromInvestment": "-105700000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25800000", "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": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "income_statement": { "revenue": 415200000, "cost_of_revenue": 373500000, "gross_profit": 41700000, "ebit": -9100000, "ebitda": 15400000, "pretax_income": -2800000, "tax_provision": 24500000, "net_income": -29400000, "net_income_to_common": -29400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 787300000, "total_current_assets": 1447400000, "total_assets": 3088400000, "short_term_debt": 11300000, "long_term_debt": 681900000, "total_debt": 693200000, "total_liabilities": 1822300000, "total_equity": 1266100000, "shares_outstanding": 74800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -27242977, "capital_expenditure": 72928212, "free_cash_flow": 45685235, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349218, "ticker_id": 4195, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:54.814419+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9100000", "ebitda": "15400000", "netIncome": "-29400000", "grossProfit": "41700000", "depreciation": "None", "totalRevenue": "415200000", "costOfRevenue": "373500000", "interestIncome": "24600000", "incomeBeforeTax": "-2800000", "interestExpense": "16700000", "operatingIncome": "-9900000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "24500000", "reportedCurrency": "USD", "netInterestIncome": "7900000", "nonInterestIncome": "None", "operatingExpenses": "51600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "373500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24500000", "sellingGeneralAndAdministrative": "26400000", "netIncomeFromContinuingOperations": "-27300000" }, "balance": { "goodwill": "None", "inventory": "18000000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "3088400000", "longTermDebt": "681900000", "shortTermDebt": "11300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "177400000", "totalLiabilities": "1822300000", "otherCurrentAssets": "168700000", "totalCurrentAssets": "1447400000", "currentLongTermDebt": "None", "longTermInvestments": "113700000", "shortTermInvestments": "0", "currentNetReceivables": "473400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1641000000", "currentAccountsPayable": "364200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1073700000", "shortLongTermDebtTotal": "693200000", "totalShareholderEquity": "1266100000", "capitalLeaseObligations": "11300000", "otherCurrentLiabilities": "187200000", "totalCurrentLiabilities": "658900000", "otherNonCurrentLiabilities": "481500000", "totalNonCurrentLiabilities": "1163400000", "cashAndShortTermInvestments": "787300000", "commonStockSharesOutstanding": "74800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "787300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-27242977", "capitalExpenditures": "72928212", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32890762", "cashflowFromInvestment": "-43487435", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65375466", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 415200000, "cost_of_revenue": 373500000, "gross_profit": 41700000, "research_and_development": null, "selling_general_admin": 26400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9100000, "depreciation_amortisation": 24500000, "ebitda": 15400000, "interest_expense": 16700000, "interest_income": null, "other_non_operating": null, "pretax_income": -2800000, "tax_provision": 24500000, "effective_tax_rate": null, "net_income": -29400000, "net_income_continuing_ops": -27300000, "net_income_to_common": -29400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 787300000, "short_term_investments": 0, "net_receivables": 473400000, "inventory": 18000000, "other_current_assets": null, "total_current_assets": 1447400000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1641000000, "total_assets": 3088400000, "short_term_debt": 11300000, "accounts_payable": 364200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 658900000, "long_term_debt": 681900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1163400000, "total_liabilities": 1822300000, "total_debt": 693200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 177400000, "total_equity": 1266100000, "shares_outstanding": 74800000, "operating_cash_flow": -27242977, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72928212, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43487435, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 32890762, "free_cash_flow": 45685235, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9100000", "ebitda": "15400000", "netIncome": "-29400000", "grossProfit": "41700000", "depreciation": "None", "totalRevenue": "415200000", "costOfRevenue": "373500000", "interestIncome": "24600000", "incomeBeforeTax": "-2800000", "interestExpense": "16700000", "operatingIncome": "-9900000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "24500000", "reportedCurrency": "USD", "netInterestIncome": "7900000", "nonInterestIncome": "None", "operatingExpenses": "51600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "373500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24500000", "sellingGeneralAndAdministrative": "26400000", "netIncomeFromContinuingOperations": "-27300000" }, "balance": { "goodwill": "None", "inventory": "18000000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "3088400000", "longTermDebt": "681900000", "shortTermDebt": "11300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "177400000", "totalLiabilities": "1822300000", "otherCurrentAssets": "168700000", "totalCurrentAssets": "1447400000", "currentLongTermDebt": "None", "longTermInvestments": "113700000", "shortTermInvestments": "0", "currentNetReceivables": "473400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1641000000", "currentAccountsPayable": "364200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1073700000", "shortLongTermDebtTotal": "693200000", "totalShareholderEquity": "1266100000", "capitalLeaseObligations": "11300000", "otherCurrentLiabilities": "187200000", "totalCurrentLiabilities": "658900000", "otherNonCurrentLiabilities": "481500000", "totalNonCurrentLiabilities": "1163400000", "cashAndShortTermInvestments": "787300000", "commonStockSharesOutstanding": "74800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "787300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-27242977", "capitalExpenditures": "72928212", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32890762", "cashflowFromInvestment": "-43487435", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65375466", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24500000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }