{ "ticker": { "uuid": "5655d97e-4873-404a-ae8d-6ba2745fc035", "symbol": "BORR", "name": "Borr Drilling Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Drilling", "page_url": "https://sharemaestro.com/factors/ticker/5655d97e-4873-404a-ae8d-6ba2745fc035/", "api_url": "https://sharemaestro.com/factors/api/tickers/5655d97e-4873-404a-ae8d-6ba2745fc035/" }, "ticker_metadata": { "id": 538, "uuid": "5655d97e-4873-404a-ae8d-6ba2745fc035", "symbol": "BORR", "name": "Borr Drilling Ltd", "asset_type": "equity", "market_cap": 1546521000, "stock_exchange_id": 3, "industry": "Oil & Gas Drilling", "sector": "Energy", "description": "Borr Drilling Limited is an offshore drilling contractor for the global oil and gas industry. 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": "5655d97e-4873-404a-ae8d-6ba2745fc035", "symbol": "BORR", "name": "Borr Drilling Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Drilling", "page_url": "https://sharemaestro.com/factors/ticker/5655d97e-4873-404a-ae8d-6ba2745fc035/", "api_url": "https://sharemaestro.com/factors/api/tickers/5655d97e-4873-404a-ae8d-6ba2745fc035/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.85, "value": 0.74, "quality": 0.31, "momentum": 0.96, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 4.81, "market_cap": 1481094488.12, "pe_ratio": 41.2561, "earnings_yield": 0.0242, "ebitda_to_ev": 0.1179, "shareholder_yield": 0.0002, "roe": 0.03, "piotroski_f_score": 5, "momentum_12_1": 2.0311, "volatility_252d": 0.6817 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:17.344061+00:00", "batch_id": "" }, "size": { "price_close": 4.81, "market_cap": 1481094488.12, "market_cap_usd": 1481094488.12, "enterprise_value": 3539094488.12, "shares_outstanding": 307919852, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 41.2561, "pb_ratio": 1.2371, "ptbv_ratio": 1.2371, "ps_ratio": 1.409, "pcf_ratio": 9.0755, "pfcf_ratio": 3.3085, "ev_ebitda": 8.4789, "ev_ebit": 11.5922, "ev_sales": 3.3667, "ev_fcf": 7.9057, "earnings_yield": 0.0242, "fcf_yield": 0.1265, "price_to_sales": 1.409, "price_to_book": 1.2371, "price_to_cashflow": 9.0755, "ebitda_to_ev": 0.1179, "sales_yield": 0.297 }, "yield": { "dividend_yield": 0.0002, "buyback_yield": 0, "shareholder_yield": 0.0002, "debt_paydown_yield": null, "total_yield": 0.0002 }, "quality": { "gross_margin": 0.4598, "operating_margin": 0.2904, "net_margin": 0.0342, "ebitda_margin": 0.3971, "fcf_margin": 0.4259, "roe": 0.03, "roa": 0.0094, "roic": 0.0427, "roc_greenblatt": null, "asset_turnover": 0.2764, "cash_conversion": 12.4698, "accruals_ratio": -0.0335, "sbc_to_revenue": 0.01, "piotroski_f_score": 5, "altman_z_score": 0.4902, "earnings_stability_5y": 2.2492, "revenue_stability_5y": 0.5705, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1271, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.1767, "net_debt_to_ebitda": 4.9305, "debt_to_assets": 0.6061, "interest_coverage": 1.2909, "current_ratio": 1.5535, "quick_ratio": 1.5535, "net_debt": 2058000000, "local_beta": 0.0014, "volatility_252d": 0.6817, "volatility_60d": 1.3917, "max_drawdown_12m": -0.2333, "risk_adjusted_momentum": 2.9795 }, "growth": { "revenue_growth_1y": 0.0584, "revenue_growth_3y_cagr": 0.32, "revenue_growth_5y_cagr": 0.2712, "eps_growth_1y": -0.2933, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.259, "book_value_growth_1y": 0.1839, "revenue_growth": 0.0584, "earnings_growth": -0.2933 }, "momentum": { "price_return_1m": -0.1778, "price_return_3m": -0.1318, "price_return_6m": 0.1877, "price_return_9m": 0.5822, "price_return_12m": 1.4922, "price_return_12m_ex1m": 2.0311, "momentum_6m": 0.1877, "momentum_12m": 1.4922, "momentum_12_1": 2.0311, "distance_from_52w_high": -0.2316, "distance_from_52w_low": 1.6284, "relative_strength": 1.3923 }, "raw_ttm": { "revenue_ttm": 1051200000, "gross_profit_ttm": 483300000, "ebit_ttm": 305300000, "ebitda_ttm": 417400000, "net_income_ttm": 35900000, "eps_diluted_ttm": 0.1166, "operating_cash_flow_ttm": 163196867, "capital_expenditure_ttm": 284468557, "fcf_ttm": 447665424, "dividends_paid_ttm": 222759, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 236500000, "cash_and_equivalents": 246900000, "total_current_assets": 640200000, "total_current_liabilities": 412100000, "net_ppe": null, "total_assets": 3803100000, "total_debt": 2304900000, "total_equity": 1197200000, "net_working_capital": 110500000, "book_value_per_share": 3.888, "retained_earnings": -1260800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.888 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 80, "rank_pb": 30, "rank_ptbv": 24, "rank_ps": 36, "rank_pcf": 39, "rank_ev_ebitda": 29, "rank_ev_ebit": 46, "rank_earnings_yield": 80, "rank_fcf_yield": 31, "rank_dividend_yield": 57, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 65, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 49, "rank_fcf_margin": 19, "rank_piotroski": 54, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 84, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 7 }, "composites": { "value_composite": 26, "quality_composite": 69, "momentum_composite": 4, "growth_composite": 83, "yield_composite": 72, "svqf_composite": 90, "vc1_composite": 26, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 15, "quality_value_composite": 0.479, "os_score": 0.85, "value_percentile": 0.74, "quality_percentile": 0.31, "momentum_percentile": 0.96, "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": 7, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3678, "ticker_id": 538, "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": "2026-06-07T06:52:17.344061+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.81, "market_cap": 1481094488.12, "market_cap_usd": 1481094488.12, "enterprise_value": 3539094488.12, "shares_outstanding": 307919852, "fx_rate_to_usd": null, "pe_ratio": 41.25611388, "pb_ratio": 1.23713205, "ptbv_ratio": 1.23713205, "ps_ratio": 1.40895594, "pcf_ratio": 9.0755081, "pfcf_ratio": 3.30848533, "ev_ebitda": 8.4789039, "ev_ebit": 11.59218634, "ev_sales": 3.3667185, "ev_fcf": 7.90566861, "earnings_yield": 0.02423883, "fcf_yield": 0.12649152, "dividend_yield": 0.0001504, "buyback_yield": 0, "shareholder_yield": 0.0001504, "debt_paydown_yield": null, "total_yield": 0.0001504, "gross_margin": 0.45976027, "operating_margin": 0.29042998, "net_margin": 0.03415145, "ebitda_margin": 0.39707002, "fcf_margin": 0.42586132, "roe": 0.02998664, "roa": 0.00943967, "roic": 0.04267826, "roc_greenblatt": null, "asset_turnover": 0.27640609, "cash_conversion": 12.46978897, "accruals_ratio": -0.03347187, "sbc_to_revenue": 0.00998858, "debt_to_equity": 2.17666221, "net_debt_to_ebitda": 4.93052228, "debt_to_assets": 0.60605822, "interest_coverage": 1.29090909, "current_ratio": 1.55350643, "quick_ratio": 1.55350643, "net_debt": 2058000000, "revenue_growth_1y": 0.0583971, "revenue_growth_3y_cagr": 0.32003198, "revenue_growth_5y_cagr": 0.27121529, "eps_growth_1y": -0.29330709, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.25895477, "book_value_growth_1y": 0.18393324, "piotroski_f_score": 5, "altman_z_score": 0.49018234, "earnings_stability_5y": 2.249225, "revenue_stability_5y": 0.570482, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.17777778, "price_return_3m": -0.13176895, "price_return_6m": 0.18765432, "price_return_9m": 0.58223684, "price_return_12m": 1.49222798, "price_return_12m_ex1m": 2.03108808, "distance_from_52w_high": -0.23162939, "distance_from_52w_low": 1.6284153, "relative_strength": 1.3922644, "local_beta": 0.0014, "volatility_252d": 0.681692, "volatility_60d": 1.391707, "max_drawdown_12m": -0.23327896, "revenue_ttm": 1051200000, "gross_profit_ttm": 483300000, "ebit_ttm": 305300000, "ebitda_ttm": 417400000, "net_income_ttm": 35900000, "eps_diluted_ttm": 0.11658878, "operating_cash_flow_ttm": 163196867, "capital_expenditure_ttm": 284468557, "fcf_ttm": 447665424, "dividends_paid_ttm": 222759, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 236500000, "cash_and_equivalents": 246900000, "total_current_assets": 640200000, "total_current_liabilities": 412100000, "net_ppe": null, "total_assets": 3803100000, "total_debt": 2304900000, "total_equity": 1197200000, "net_working_capital": 110500000, "book_value_per_share": 3.88802473, "retained_earnings": -1260800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.88802473, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 80, "rank_pb": 30, "rank_ptbv": 24, "rank_ps": 36, "rank_pcf": 39, "rank_ev_ebitda": 29, "rank_ev_ebit": 46, "rank_earnings_yield": 80, "rank_fcf_yield": 31, "rank_dividend_yield": 57, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 65, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 49, "rank_fcf_margin": 19, "rank_piotroski": 54, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 84, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 7, "value_composite": 26, "quality_composite": 69, "momentum_composite": 4, "growth_composite": 83, "yield_composite": 72, "svqf_composite": 90, "vc1_composite": 26, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 15, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 4.81, "os": 0.85, "value": 0.74, "quality": 0.31, "momentum": 0.96, "confidence": 1, "coverage": 1, "pe_ratio": 41.2561, "earnings_yield": 0.0242, "shareholder_yield": 0.0002, "roe": 0.03, "momentum_12_1": 2.0311, "complete_fields": { "id": 3678, "ticker_id": 538, "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": "2026-06-07T06:52:17.344061+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.81, "market_cap": 1481094488.12, "market_cap_usd": 1481094488.12, "enterprise_value": 3539094488.12, "shares_outstanding": 307919852, "fx_rate_to_usd": null, "pe_ratio": 41.25611388, "pb_ratio": 1.23713205, "ptbv_ratio": 1.23713205, "ps_ratio": 1.40895594, "pcf_ratio": 9.0755081, "pfcf_ratio": 3.30848533, "ev_ebitda": 8.4789039, "ev_ebit": 11.59218634, "ev_sales": 3.3667185, "ev_fcf": 7.90566861, "earnings_yield": 0.02423883, "fcf_yield": 0.12649152, "dividend_yield": 0.0001504, "buyback_yield": 0, "shareholder_yield": 0.0001504, "debt_paydown_yield": null, "total_yield": 0.0001504, "gross_margin": 0.45976027, "operating_margin": 0.29042998, "net_margin": 0.03415145, "ebitda_margin": 0.39707002, "fcf_margin": 0.42586132, "roe": 0.02998664, "roa": 0.00943967, "roic": 0.04267826, "roc_greenblatt": null, "asset_turnover": 0.27640609, "cash_conversion": 12.46978897, "accruals_ratio": -0.03347187, "sbc_to_revenue": 0.00998858, "debt_to_equity": 2.17666221, "net_debt_to_ebitda": 4.93052228, "debt_to_assets": 0.60605822, "interest_coverage": 1.29090909, "current_ratio": 1.55350643, "quick_ratio": 1.55350643, "net_debt": 2058000000, "revenue_growth_1y": 0.0583971, "revenue_growth_3y_cagr": 0.32003198, "revenue_growth_5y_cagr": 0.27121529, "eps_growth_1y": -0.29330709, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.25895477, "book_value_growth_1y": 0.18393324, "piotroski_f_score": 5, "altman_z_score": 0.49018234, "earnings_stability_5y": 2.249225, "revenue_stability_5y": 0.570482, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.17777778, "price_return_3m": -0.13176895, "price_return_6m": 0.18765432, "price_return_9m": 0.58223684, "price_return_12m": 1.49222798, "price_return_12m_ex1m": 2.03108808, "distance_from_52w_high": -0.23162939, "distance_from_52w_low": 1.6284153, "relative_strength": 1.3922644, "local_beta": 0.0014, "volatility_252d": 0.681692, "volatility_60d": 1.391707, "max_drawdown_12m": -0.23327896, "revenue_ttm": 1051200000, "gross_profit_ttm": 483300000, "ebit_ttm": 305300000, "ebitda_ttm": 417400000, "net_income_ttm": 35900000, "eps_diluted_ttm": 0.11658878, "operating_cash_flow_ttm": 163196867, "capital_expenditure_ttm": 284468557, "fcf_ttm": 447665424, "dividends_paid_ttm": 222759, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 236500000, "cash_and_equivalents": 246900000, "total_current_assets": 640200000, "total_current_liabilities": 412100000, "net_ppe": null, "total_assets": 3803100000, "total_debt": 2304900000, "total_equity": 1197200000, "net_working_capital": 110500000, "book_value_per_share": 3.88802473, "retained_earnings": -1260800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.88802473, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 80, "rank_pb": 30, "rank_ptbv": 24, "rank_ps": 36, "rank_pcf": 39, "rank_ev_ebitda": 29, "rank_ev_ebit": 46, "rank_earnings_yield": 80, "rank_fcf_yield": 31, "rank_dividend_yield": 57, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 65, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 49, "rank_fcf_margin": 19, "rank_piotroski": 54, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 84, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 7, "value_composite": 26, "quality_composite": 69, "momentum_composite": 4, "growth_composite": 83, "yield_composite": 72, "svqf_composite": 90, "vc1_composite": 26, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 15, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "income_statement": { "revenue": 1020800000, "cost_of_revenue": 648600000, "gross_profit": 372200000, "ebit": 321800000, "ebitda": 469800000, "pretax_income": 85900000, "tax_provision": 40900000, "net_income": 45000000, "net_income_to_common": 45000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 380700000, "total_current_assets": 739100000, "total_assets": 3625600000, "short_term_debt": 129300000, "long_term_debt": 2021000000, "total_debt": 2150300000, "total_liabilities": 2403000000, "total_equity": 1222600000, "shares_outstanding": 264547153, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 251900000, "capital_expenditure": 124500000, "free_cash_flow": 376400000, "dividends_paid": 4700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229446, "ticker_id": 538, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "321800000", "ebitda": "469800000", "netIncome": "45000000", "grossProfit": "372200000", "depreciation": "None", "totalRevenue": "1020800000", "costOfRevenue": "648600000", "interestIncome": "3700000", "incomeBeforeTax": "85900000", "interestExpense": "228400000", "operatingIncome": "321800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "40900000", "reportedCurrency": "USD", "netInterestIncome": "-233500000", "nonInterestIncome": "None", "operatingExpenses": "50400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "648600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148000000", "sellingGeneralAndAdministrative": "50400000", "netIncomeFromContinuingOperations": "45000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "31600000", "currentDebt": "None", "investments": "None", "totalAssets": "3625600000", "longTermDebt": "2021000000", "shortTermDebt": "129300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1231800000", "totalLiabilities": "2403000000", "otherCurrentAssets": "31400000", "totalCurrentAssets": "739100000", "currentLongTermDebt": "129300000", "longTermInvestments": "11800000", "shortTermInvestments": "None", "currentNetReceivables": "327000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2886500000", "currentAccountsPayable": "33800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2150300000", "totalShareholderEquity": "1222600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "163400000", "totalCurrentLiabilities": "350700000", "otherNonCurrentLiabilities": "1800000", "totalNonCurrentLiabilities": "2052300000", "cashAndShortTermInvestments": "380700000", "commonStockSharesOutstanding": "264547153", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "380700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45000000", "profitLoss": "None", "dividendPayout": "4700000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "251900000", "capitalExpenditures": "124500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "190800000", "cashflowFromInvestment": "-124500000", "stockBasedCompensation": "11300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1020800000, "cost_of_revenue": 648600000, "gross_profit": 372200000, "research_and_development": null, "selling_general_admin": 50400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 321800000, "depreciation_amortisation": 148000000, "ebitda": 469800000, "interest_expense": 228400000, "interest_income": null, "other_non_operating": null, "pretax_income": 85900000, "tax_provision": 40900000, "effective_tax_rate": null, "net_income": 45000000, "net_income_continuing_ops": 45000000, "net_income_to_common": 45000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 380700000, "short_term_investments": null, "net_receivables": 327000000, "inventory": null, "other_current_assets": null, "total_current_assets": 739100000, "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": 2886500000, "total_assets": 3625600000, "short_term_debt": 129300000, "accounts_payable": 33800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 350700000, "long_term_debt": 2021000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2052300000, "total_liabilities": 2403000000, "total_debt": 2150300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1231800000, "total_equity": 1222600000, "shares_outstanding": 264547153, "operating_cash_flow": 251900000, "stock_based_compensation": 11300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 124500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -124500000, "dividends_paid": 4700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 190800000, "free_cash_flow": 376400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "321800000", "ebitda": "469800000", "netIncome": "45000000", "grossProfit": "372200000", "depreciation": "None", "totalRevenue": "1020800000", "costOfRevenue": "648600000", "interestIncome": "3700000", "incomeBeforeTax": "85900000", "interestExpense": "228400000", "operatingIncome": "321800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "40900000", "reportedCurrency": "USD", "netInterestIncome": "-233500000", "nonInterestIncome": "None", "operatingExpenses": "50400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "648600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148000000", "sellingGeneralAndAdministrative": "50400000", "netIncomeFromContinuingOperations": "45000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "31600000", "currentDebt": "None", "investments": "None", "totalAssets": "3625600000", "longTermDebt": "2021000000", "shortTermDebt": "129300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1231800000", "totalLiabilities": "2403000000", "otherCurrentAssets": "31400000", "totalCurrentAssets": "739100000", "currentLongTermDebt": "129300000", "longTermInvestments": "11800000", "shortTermInvestments": "None", "currentNetReceivables": "327000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2886500000", "currentAccountsPayable": "33800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2150300000", "totalShareholderEquity": "1222600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "163400000", "totalCurrentLiabilities": "350700000", "otherNonCurrentLiabilities": "1800000", "totalNonCurrentLiabilities": "2052300000", "cashAndShortTermInvestments": "380700000", "commonStockSharesOutstanding": "264547153", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "380700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45000000", "profitLoss": "None", "dividendPayout": "4700000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "251900000", "capitalExpenditures": "124500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "190800000", "cashflowFromInvestment": "-124500000", "stockBasedCompensation": "11300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "income_statement": { "revenue": 1010600000, "cost_of_revenue": 131200000, "gross_profit": 879400000, "ebit": 341800000, "ebitda": 473000000, "pretax_income": 140300000, "tax_provision": 58200000, "net_income": 82100000, "net_income_to_common": 82100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61600000, "total_current_assets": 516600000, "total_assets": 3419600000, "short_term_debt": 118500000, "long_term_debt": 1992500000, "total_debt": 2111000000, "total_liabilities": 2426300000, "total_equity": 993300000, "shares_outstanding": 254464000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 77300000, "capital_expenditure": 409400000, "free_cash_flow": 486700000, "dividends_paid": 76300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229451, "ticker_id": 538, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "341800000", "ebitda": "473000000", "netIncome": "82100000", "grossProfit": "879400000", "depreciation": "None", "totalRevenue": "1010600000", "costOfRevenue": "131200000", "interestIncome": "7700000", "incomeBeforeTax": "140300000", "interestExpense": "218800000", "operatingIncome": "374200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "58200000", "reportedCurrency": "USD", "netInterestIncome": "-229200000", "nonInterestIncome": "None", "operatingExpenses": "505200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131200000", "sellingGeneralAndAdministrative": "49200000", "netIncomeFromContinuingOperations": "82100000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "26500000", "currentDebt": "None", "investments": "None", "totalAssets": "3419600000", "longTermDebt": "1992500000", "shortTermDebt": "118500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1276800000", "totalLiabilities": "2426300000", "otherCurrentAssets": "50800000", "totalCurrentAssets": "516600000", "currentLongTermDebt": "118100000", "longTermInvestments": "14500000", "shortTermInvestments": "None", "currentNetReceivables": "404200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2903000000", "currentAccountsPayable": "81600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2111000000", "totalShareholderEquity": "993300000", "capitalLeaseObligations": "400000", "otherCurrentLiabilities": "104400000", "totalCurrentLiabilities": "409600000", "otherNonCurrentLiabilities": "3200000", "totalNonCurrentLiabilities": "2016700000", "cashAndShortTermInvestments": "61600000", "commonStockSharesOutstanding": "254464000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "61600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82100000", "profitLoss": "None", "dividendPayout": "76300000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "77300000", "capitalExpenditures": "409400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "292000000", "cashflowFromInvestment": "-409400000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1010600000, "cost_of_revenue": 131200000, "gross_profit": 879400000, "research_and_development": null, "selling_general_admin": 49200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 341800000, "depreciation_amortisation": 131200000, "ebitda": 473000000, "interest_expense": 218800000, "interest_income": null, "other_non_operating": null, "pretax_income": 140300000, "tax_provision": 58200000, "effective_tax_rate": null, "net_income": 82100000, "net_income_continuing_ops": 82100000, "net_income_to_common": 82100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61600000, "short_term_investments": null, "net_receivables": 404200000, "inventory": null, "other_current_assets": null, "total_current_assets": 516600000, "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": 2903000000, "total_assets": 3419600000, "short_term_debt": 118500000, "accounts_payable": 81600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 409600000, "long_term_debt": 1992500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2016700000, "total_liabilities": 2426300000, "total_debt": 2111000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1276800000, "total_equity": 993300000, "shares_outstanding": 254464000, "operating_cash_flow": 77300000, "stock_based_compensation": 9100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 409400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -409400000, "dividends_paid": 76300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 292000000, "free_cash_flow": 486700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "341800000", "ebitda": "473000000", "netIncome": "82100000", "grossProfit": "879400000", "depreciation": "None", "totalRevenue": "1010600000", "costOfRevenue": "131200000", "interestIncome": "7700000", "incomeBeforeTax": "140300000", "interestExpense": "218800000", "operatingIncome": "374200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "58200000", "reportedCurrency": "USD", "netInterestIncome": "-229200000", "nonInterestIncome": "None", "operatingExpenses": "505200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131200000", "sellingGeneralAndAdministrative": "49200000", "netIncomeFromContinuingOperations": "82100000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "26500000", "currentDebt": "None", "investments": "None", "totalAssets": "3419600000", "longTermDebt": "1992500000", "shortTermDebt": "118500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1276800000", "totalLiabilities": "2426300000", "otherCurrentAssets": "50800000", "totalCurrentAssets": "516600000", "currentLongTermDebt": "118100000", "longTermInvestments": "14500000", "shortTermInvestments": "None", "currentNetReceivables": "404200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2903000000", "currentAccountsPayable": "81600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2111000000", "totalShareholderEquity": "993300000", "capitalLeaseObligations": "400000", "otherCurrentLiabilities": "104400000", "totalCurrentLiabilities": "409600000", "otherNonCurrentLiabilities": "3200000", "totalNonCurrentLiabilities": "2016700000", "cashAndShortTermInvestments": "61600000", "commonStockSharesOutstanding": "254464000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "61600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82100000", "profitLoss": "None", "dividendPayout": "76300000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "77300000", "capitalExpenditures": "409400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "292000000", "cashflowFromInvestment": "-409400000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "income_statement": { "revenue": 771600000, "cost_of_revenue": 117400000, "gross_profit": 654200000, "ebit": 214500000, "ebitda": 331900000, "pretax_income": 56100000, "tax_provision": 34000000, "net_income": 22100000, "net_income_to_common": 22100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102500000, "total_current_assets": 409900000, "total_assets": 3080100000, "short_term_debt": 83400000, "long_term_debt": 1618800000, "total_debt": 1702200000, "total_liabilities": 2096100000, "total_equity": 984000000, "shares_outstanding": 248151000, "goodwill_and_intangibles": 255900000 }, "cash_flow": { "operating_cash_flow": -50700000, "capital_expenditure": 114000000, "free_cash_flow": 63300000, "dividends_paid": 2479, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229456, "ticker_id": 538, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "214500000", "ebitda": "331900000", "netIncome": "22100000", "grossProfit": "654200000", "depreciation": "None", "totalRevenue": "771600000", "costOfRevenue": "117400000", "interestIncome": "4900000", "incomeBeforeTax": "56100000", "interestExpense": "179500000", "operatingIncome": "250400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "34000000", "reportedCurrency": "USD", "netInterestIncome": "-180900000", "nonInterestIncome": "None", "operatingExpenses": "403800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117400000", "sellingGeneralAndAdministrative": "45100000", "netIncomeFromContinuingOperations": "-27600000" }, "balance": { "goodwill": "None", "inventory": "-40498219", "commonStock": "26500000", "currentDebt": "None", "investments": "None", "totalAssets": "3080100000", "longTermDebt": "1618800000", "shortTermDebt": "83400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "255900000", "reportedCurrency": "USD", "retainedEarnings": "-1358900000", "totalLiabilities": "2096100000", "otherCurrentAssets": "51500000", "totalCurrentAssets": "409900000", "currentLongTermDebt": "82900000", "longTermInvestments": "15700000", "shortTermInvestments": "2246645", "currentNetReceivables": "255900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2670200000", "currentAccountsPayable": "35500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1702200000", "totalShareholderEquity": "984000000", "capitalLeaseObligations": "500000", "otherCurrentLiabilities": "138100000", "totalCurrentLiabilities": "360400000", "otherNonCurrentLiabilities": "60300000", "totalNonCurrentLiabilities": "1735700000", "cashAndShortTermInvestments": "102500000", "commonStockSharesOutstanding": "248151000", "intangibleAssetsExcludingGoodwill": "255900000", "cashAndCashEquivalentsAtCarryingValue": "102500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22100000", "profitLoss": "None", "dividendPayout": "2479", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-50700000", "capitalExpenditures": "114000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "139000000", "cashflowFromInvestment": "-104200000", "stockBasedCompensation": "5600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2479", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 771600000, "cost_of_revenue": 117400000, "gross_profit": 654200000, "research_and_development": null, "selling_general_admin": 45100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 214500000, "depreciation_amortisation": 117400000, "ebitda": 331900000, "interest_expense": 179500000, "interest_income": null, "other_non_operating": null, "pretax_income": 56100000, "tax_provision": 34000000, "effective_tax_rate": null, "net_income": 22100000, "net_income_continuing_ops": -27600000, "net_income_to_common": 22100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102500000, "short_term_investments": 2246645, "net_receivables": 255900000, "inventory": -40498219, "other_current_assets": null, "total_current_assets": 409900000, "net_ppe": null, "goodwill": null, "intangible_assets": 255900000, "goodwill_and_intangibles": 255900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2670200000, "total_assets": 3080100000, "short_term_debt": 83400000, "accounts_payable": 35500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 360400000, "long_term_debt": 1618800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1735700000, "total_liabilities": 2096100000, "total_debt": 1702200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1358900000, "total_equity": 984000000, "shares_outstanding": 248151000, "operating_cash_flow": -50700000, "stock_based_compensation": 5600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 114000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104200000, "dividends_paid": 2479, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 139000000, "free_cash_flow": 63300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "214500000", "ebitda": "331900000", "netIncome": "22100000", "grossProfit": "654200000", "depreciation": "None", "totalRevenue": "771600000", "costOfRevenue": "117400000", "interestIncome": "4900000", "incomeBeforeTax": "56100000", "interestExpense": "179500000", "operatingIncome": "250400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "34000000", "reportedCurrency": "USD", "netInterestIncome": "-180900000", "nonInterestIncome": "None", "operatingExpenses": "403800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117400000", "sellingGeneralAndAdministrative": "45100000", "netIncomeFromContinuingOperations": "-27600000" }, "balance": { "goodwill": "None", "inventory": "-40498219", "commonStock": "26500000", "currentDebt": "None", "investments": "None", "totalAssets": "3080100000", "longTermDebt": "1618800000", "shortTermDebt": "83400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "255900000", "reportedCurrency": "USD", "retainedEarnings": "-1358900000", "totalLiabilities": "2096100000", "otherCurrentAssets": "51500000", "totalCurrentAssets": "409900000", "currentLongTermDebt": "82900000", "longTermInvestments": "15700000", "shortTermInvestments": "2246645", "currentNetReceivables": "255900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2670200000", "currentAccountsPayable": "35500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1702200000", "totalShareholderEquity": "984000000", "capitalLeaseObligations": "500000", "otherCurrentLiabilities": "138100000", "totalCurrentLiabilities": "360400000", "otherNonCurrentLiabilities": "60300000", "totalNonCurrentLiabilities": "1735700000", "cashAndShortTermInvestments": "102500000", "commonStockSharesOutstanding": "248151000", "intangibleAssetsExcludingGoodwill": "255900000", "cashAndCashEquivalentsAtCarryingValue": "102500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22100000", "profitLoss": "None", "dividendPayout": "2479", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-50700000", "capitalExpenditures": "114000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "139000000", "cashflowFromInvestment": "-104200000", "stockBasedCompensation": "5600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2479", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "income_statement": { "revenue": 443800000, "cost_of_revenue": 116500000, "gross_profit": 327300000, "ebit": -149000000, "ebitda": -32500000, "pretax_income": -274400000, "tax_provision": 18400000, "net_income": -292800000, "net_income_to_common": -292800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108000000, "total_current_assets": 349900000, "total_assets": 3001700000, "short_term_debt": 405600000, "long_term_debt": 1191100000, "total_debt": 1596700000, "total_liabilities": 2103900000, "total_equity": 897800000, "shares_outstanding": 178405000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62500000, "capital_expenditure": 83300000, "free_cash_flow": 145800000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229461, "ticker_id": 538, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-149000000", "ebitda": "-32500000", "netIncome": "-292800000", "grossProfit": "327300000", "depreciation": "None", "totalRevenue": "443800000", "costOfRevenue": "116500000", "interestIncome": "5400000", "incomeBeforeTax": "-274400000", "interestExpense": "151900000", "operatingIncome": "-101900000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "18400000", "reportedCurrency": "USD", "netInterestIncome": "-168900000", "nonInterestIncome": "None", "operatingExpenses": "429200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116500000", "sellingGeneralAndAdministrative": "36800000", "netIncomeFromContinuingOperations": "-292800000" }, "balance": { "goodwill": "None", "inventory": "50500000", "commonStock": "23000000", "currentDebt": "None", "investments": "None", "totalAssets": "3001700000", "longTermDebt": "1191100000", "shortTermDebt": "405600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1381000000", "totalLiabilities": "2103900000", "otherCurrentAssets": "51000000", "totalCurrentAssets": "349900000", "currentLongTermDebt": "445900000", "longTermInvestments": "20600000", "shortTermInvestments": "None", "currentNetReceivables": "190900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2651800000", "currentAccountsPayable": "47700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1596700000", "totalShareholderEquity": "897800000", "capitalLeaseObligations": "500000", "otherCurrentLiabilities": "200900000", "totalCurrentLiabilities": "745600000", "otherNonCurrentLiabilities": "14300000", "totalNonCurrentLiabilities": "1358300000", "cashAndShortTermInvestments": "108000000", "commonStockSharesOutstanding": "178405000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "108000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-292800000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62500000", "capitalExpenditures": "83300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "92600000", "cashflowFromInvestment": "-82600000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 443800000, "cost_of_revenue": 116500000, "gross_profit": 327300000, "research_and_development": null, "selling_general_admin": 36800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -149000000, "depreciation_amortisation": 116500000, "ebitda": -32500000, "interest_expense": 151900000, "interest_income": null, "other_non_operating": null, "pretax_income": -274400000, "tax_provision": 18400000, "effective_tax_rate": null, "net_income": -292800000, "net_income_continuing_ops": -292800000, "net_income_to_common": -292800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108000000, "short_term_investments": null, "net_receivables": 190900000, "inventory": 50500000, "other_current_assets": null, "total_current_assets": 349900000, "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": 2651800000, "total_assets": 3001700000, "short_term_debt": 405600000, "accounts_payable": 47700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 745600000, "long_term_debt": 1191100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1358300000, "total_liabilities": 2103900000, "total_debt": 1596700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1381000000, "total_equity": 897800000, "shares_outstanding": 178405000, "operating_cash_flow": 62500000, "stock_based_compensation": 2600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82600000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 92600000, "free_cash_flow": 145800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-149000000", "ebitda": "-32500000", "netIncome": "-292800000", "grossProfit": "327300000", "depreciation": "None", "totalRevenue": "443800000", "costOfRevenue": "116500000", "interestIncome": "5400000", "incomeBeforeTax": "-274400000", "interestExpense": "151900000", "operatingIncome": "-101900000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "18400000", "reportedCurrency": "USD", "netInterestIncome": "-168900000", "nonInterestIncome": "None", "operatingExpenses": "429200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116500000", "sellingGeneralAndAdministrative": "36800000", "netIncomeFromContinuingOperations": "-292800000" }, "balance": { "goodwill": "None", "inventory": "50500000", "commonStock": "23000000", "currentDebt": "None", "investments": "None", "totalAssets": "3001700000", "longTermDebt": "1191100000", "shortTermDebt": "405600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1381000000", "totalLiabilities": "2103900000", "otherCurrentAssets": "51000000", "totalCurrentAssets": "349900000", "currentLongTermDebt": "445900000", "longTermInvestments": "20600000", "shortTermInvestments": "None", "currentNetReceivables": "190900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2651800000", "currentAccountsPayable": "47700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1596700000", "totalShareholderEquity": "897800000", "capitalLeaseObligations": "500000", "otherCurrentLiabilities": "200900000", "totalCurrentLiabilities": "745600000", "otherNonCurrentLiabilities": "14300000", "totalNonCurrentLiabilities": "1358300000", "cashAndShortTermInvestments": "108000000", "commonStockSharesOutstanding": "178405000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "108000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-292800000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62500000", "capitalExpenditures": "83300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "92600000", "cashflowFromInvestment": "-82600000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "income_statement": { "revenue": 245300000, "cost_of_revenue": 119600000, "gross_profit": 125700000, "ebit": -90400000, "ebitda": 29200000, "pretax_income": -183300000, "tax_provision": 9700000, "net_income": -193000000, "net_income_to_common": -193000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34900000, "total_current_assets": 176200000, "total_assets": 3080300000, "short_term_debt": 700000, "long_term_debt": 1915900000, "total_debt": 1916600000, "total_liabilities": 2190400000, "total_equity": 889900000, "shares_outstanding": 134726000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -58900000, "capital_expenditure": 18900000, "free_cash_flow": -40000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229466, "ticker_id": 538, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-90400000", "ebitda": "29200000", "netIncome": "-193000000", "grossProfit": "125700000", "depreciation": "None", "totalRevenue": "245300000", "costOfRevenue": "119600000", "interestIncome": "3900000", "incomeBeforeTax": "-183300000", "interestExpense": "92900000", "operatingIncome": "-88300000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9700000", "reportedCurrency": "USD", "netInterestIncome": "-114700000", "nonInterestIncome": "None", "operatingExpenses": "214000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119600000", "sellingGeneralAndAdministrative": "34700000", "netIncomeFromContinuingOperations": "-193000000" }, "balance": { "goodwill": "None", "inventory": "27100000", "commonStock": "13800000", "currentDebt": "None", "investments": "None", "totalAssets": "3080300000", "longTermDebt": "1915900000", "shortTermDebt": "700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1088200000", "totalLiabilities": "2190400000", "otherCurrentAssets": "28200000", "totalCurrentAssets": "176200000", "currentLongTermDebt": "None", "longTermInvestments": "19400000", "shortTermInvestments": "None", "currentNetReceivables": "113100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2904100000", "currentAccountsPayable": "34700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2870000000", "shortLongTermDebtTotal": "1916600000", "totalShareholderEquity": "889900000", "capitalLeaseObligations": "700000", "otherCurrentLiabilities": "63000000", "totalCurrentLiabilities": "117900000", "otherNonCurrentLiabilities": "15200000", "totalNonCurrentLiabilities": "2072500000", "cashAndShortTermInvestments": "34900000", "commonStockSharesOutstanding": "134726000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-193000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-58900000", "capitalExpenditures": "18900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44800000", "cashflowFromInvestment": "40900000", "stockBasedCompensation": "900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 245300000, "cost_of_revenue": 119600000, "gross_profit": 125700000, "research_and_development": null, "selling_general_admin": 34700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -90400000, "depreciation_amortisation": 119600000, "ebitda": 29200000, "interest_expense": 92900000, "interest_income": null, "other_non_operating": null, "pretax_income": -183300000, "tax_provision": 9700000, "effective_tax_rate": null, "net_income": -193000000, "net_income_continuing_ops": -193000000, "net_income_to_common": -193000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34900000, "short_term_investments": null, "net_receivables": 113100000, "inventory": 27100000, "other_current_assets": null, "total_current_assets": 176200000, "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": 2904100000, "total_assets": 3080300000, "short_term_debt": 700000, "accounts_payable": 34700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 117900000, "long_term_debt": 1915900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2072500000, "total_liabilities": 2190400000, "total_debt": 1916600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1088200000, "total_equity": 889900000, "shares_outstanding": 134726000, "operating_cash_flow": -58900000, "stock_based_compensation": 900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 40900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44800000, "free_cash_flow": -40000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-90400000", "ebitda": "29200000", "netIncome": "-193000000", "grossProfit": "125700000", "depreciation": "None", "totalRevenue": "245300000", "costOfRevenue": "119600000", "interestIncome": "3900000", "incomeBeforeTax": "-183300000", "interestExpense": "92900000", "operatingIncome": "-88300000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9700000", "reportedCurrency": "USD", "netInterestIncome": "-114700000", "nonInterestIncome": "None", "operatingExpenses": "214000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119600000", "sellingGeneralAndAdministrative": "34700000", "netIncomeFromContinuingOperations": "-193000000" }, "balance": { "goodwill": "None", "inventory": "27100000", "commonStock": "13800000", "currentDebt": "None", "investments": "None", "totalAssets": "3080300000", "longTermDebt": "1915900000", "shortTermDebt": "700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1088200000", "totalLiabilities": "2190400000", "otherCurrentAssets": "28200000", "totalCurrentAssets": "176200000", "currentLongTermDebt": "None", "longTermInvestments": "19400000", "shortTermInvestments": "None", "currentNetReceivables": "113100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2904100000", "currentAccountsPayable": "34700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2870000000", "shortLongTermDebtTotal": "1916600000", "totalShareholderEquity": "889900000", "capitalLeaseObligations": "700000", "otherCurrentLiabilities": "63000000", "totalCurrentLiabilities": "117900000", "otherNonCurrentLiabilities": "15200000", "totalNonCurrentLiabilities": "2072500000", "cashAndShortTermInvestments": "34900000", "commonStockSharesOutstanding": "134726000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-193000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-58900000", "capitalExpenditures": "18900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44800000", "cashflowFromInvestment": "40900000", "stockBasedCompensation": "900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "income_statement": { "revenue": 307500000, "cost_of_revenue": 117900000, "gross_profit": 189600000, "ebit": -214000000, "ebitda": -96100000, "pretax_income": -301400000, "tax_provision": 16200000, "net_income": -317600000, "net_income_to_common": -317600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19200000, "total_current_assets": 133600000, "total_assets": 3171100000, "short_term_debt": 3100000, "long_term_debt": 1906200000, "total_debt": 1909300000, "total_liabilities": 2134300000, "total_equity": 1036800000, "shares_outstanding": 75177000, "goodwill_and_intangibles": 1049100000 }, "cash_flow": { "operating_cash_flow": -54700000, "capital_expenditure": 42400000, "free_cash_flow": -12300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229471, "ticker_id": 538, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-214000000", "ebitda": "-96100000", "netIncome": "-317600000", "grossProfit": "189600000", "depreciation": "None", "totalRevenue": "307500000", "costOfRevenue": "117900000", "interestIncome": "200000", "incomeBeforeTax": "-301400000", "interestExpense": "97200000", "operatingIncome": "-188000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "16200000", "reportedCurrency": "USD", "netInterestIncome": "-97000000", "nonInterestIncome": "None", "operatingExpenses": "377600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117900000", "sellingGeneralAndAdministrative": "49100000", "netIncomeFromContinuingOperations": "-305200000" }, "balance": { "goodwill": "None", "inventory": "18100000", "commonStock": "11000000", "currentDebt": "None", "investments": "None", "totalAssets": "3171100000", "longTermDebt": "1906200000", "shortTermDebt": "3100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1049100000", "reportedCurrency": "USD", "retainedEarnings": "-895200000", "totalLiabilities": "2134300000", "otherCurrentAssets": "15400000", "totalCurrentAssets": "133600000", "currentLongTermDebt": "None", "longTermInvestments": "75100000", "shortTermInvestments": "None", "currentNetReceivables": "99000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3037500000", "currentAccountsPayable": "20400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2967000000", "shortLongTermDebtTotal": "1909300000", "totalShareholderEquity": "1036800000", "capitalLeaseObligations": "3100000", "otherCurrentLiabilities": "60000000", "totalCurrentLiabilities": "96000000", "otherNonCurrentLiabilities": "19700000", "totalNonCurrentLiabilities": "2038300000", "cashAndShortTermInvestments": "19200000", "commonStockSharesOutstanding": "75177000", "intangibleAssetsExcludingGoodwill": "1049100000", "cashAndCashEquivalentsAtCarryingValue": "19200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-305200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-54700000", "capitalExpenditures": "42400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "65200000", "cashflowFromInvestment": "-119800000", "stockBasedCompensation": "700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 307500000, "cost_of_revenue": 117900000, "gross_profit": 189600000, "research_and_development": null, "selling_general_admin": 49100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -214000000, "depreciation_amortisation": 117900000, "ebitda": -96100000, "interest_expense": 97200000, "interest_income": null, "other_non_operating": null, "pretax_income": -301400000, "tax_provision": 16200000, "effective_tax_rate": null, "net_income": -317600000, "net_income_continuing_ops": -305200000, "net_income_to_common": -317600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19200000, "short_term_investments": null, "net_receivables": 99000000, "inventory": 18100000, "other_current_assets": null, "total_current_assets": 133600000, "net_ppe": null, "goodwill": null, "intangible_assets": 1049100000, "goodwill_and_intangibles": 1049100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3037500000, "total_assets": 3171100000, "short_term_debt": 3100000, "accounts_payable": 20400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96000000, "long_term_debt": 1906200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2038300000, "total_liabilities": 2134300000, "total_debt": 1909300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -895200000, "total_equity": 1036800000, "shares_outstanding": 75177000, "operating_cash_flow": -54700000, "stock_based_compensation": 700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -119800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 65200000, "free_cash_flow": -12300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-214000000", "ebitda": "-96100000", "netIncome": "-317600000", "grossProfit": "189600000", "depreciation": "None", "totalRevenue": "307500000", "costOfRevenue": "117900000", "interestIncome": "200000", "incomeBeforeTax": "-301400000", "interestExpense": "97200000", "operatingIncome": "-188000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "16200000", "reportedCurrency": "USD", "netInterestIncome": "-97000000", "nonInterestIncome": "None", "operatingExpenses": "377600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117900000", "sellingGeneralAndAdministrative": "49100000", "netIncomeFromContinuingOperations": "-305200000" }, "balance": { "goodwill": "None", "inventory": "18100000", "commonStock": "11000000", "currentDebt": "None", "investments": "None", "totalAssets": "3171100000", "longTermDebt": "1906200000", "shortTermDebt": "3100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1049100000", "reportedCurrency": "USD", "retainedEarnings": "-895200000", "totalLiabilities": "2134300000", "otherCurrentAssets": "15400000", "totalCurrentAssets": "133600000", "currentLongTermDebt": "None", "longTermInvestments": "75100000", "shortTermInvestments": "None", "currentNetReceivables": "99000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3037500000", "currentAccountsPayable": "20400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2967000000", "shortLongTermDebtTotal": "1909300000", "totalShareholderEquity": "1036800000", "capitalLeaseObligations": "3100000", "otherCurrentLiabilities": "60000000", "totalCurrentLiabilities": "96000000", "otherNonCurrentLiabilities": "19700000", "totalNonCurrentLiabilities": "2038300000", "cashAndShortTermInvestments": "19200000", "commonStockSharesOutstanding": "75177000", "intangibleAssetsExcludingGoodwill": "1049100000", "cashAndCashEquivalentsAtCarryingValue": "19200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-305200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-54700000", "capitalExpenditures": "42400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "65200000", "cashflowFromInvestment": "-119800000", "stockBasedCompensation": "700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "income_statement": { "revenue": 334100000, "cost_of_revenue": 121600000, "gross_profit": 212500000, "ebit": -217500000, "ebitda": -116100000, "pretax_income": -287900000, "tax_provision": 11200000, "net_income": -297600000, "net_income_to_common": -297600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128500000, "total_current_assets": 256200000, "total_assets": 3280000000, "short_term_debt": 3400000, "long_term_debt": 1709800000, "total_debt": 1713200000, "total_liabilities": 1985900000, "total_equity": 1293900000, "shares_outstanding": 53739000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -89000000, "capital_expenditure": 271600000, "free_cash_flow": 182600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229476, "ticker_id": 538, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-217500000", "ebitda": "-116100000", "netIncome": "-297600000", "grossProfit": "212500000", "depreciation": "None", "totalRevenue": "334100000", "costOfRevenue": "121600000", "interestIncome": "1500000", "incomeBeforeTax": "-287900000", "interestExpense": "85200000", "operatingIncome": "-150800000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "11200000", "reportedCurrency": "USD", "netInterestIncome": "-83700000", "nonInterestIncome": "None", "operatingExpenses": "363300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101400000", "sellingGeneralAndAdministrative": "50400000", "netIncomeFromContinuingOperations": "-299100000" }, "balance": { "goodwill": "None", "inventory": "102200000", "commonStock": "5600000", "currentDebt": "None", "investments": "None", "totalAssets": "3280000000", "longTermDebt": "1709800000", "shortTermDebt": "3400000", "treasuryStock": "-26200000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-576700000", "totalLiabilities": "1985900000", "otherCurrentAssets": "17200000", "totalCurrentAssets": "256200000", "currentLongTermDebt": "None", "longTermInvestments": "31400000", "shortTermInvestments": "0", "currentNetReceivables": "110500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3023800000", "currentAccountsPayable": "14100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2954200000", "shortLongTermDebtTotal": "1713200000", "totalShareholderEquity": "1293900000", "capitalLeaseObligations": "3400000", "otherCurrentLiabilities": "208800000", "totalCurrentLiabilities": "249700000", "otherNonCurrentLiabilities": "26400000", "totalNonCurrentLiabilities": "1736200000", "cashAndShortTermInvestments": "128500000", "commonStockSharesOutstanding": "53739000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "128500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-308100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-89000000", "capitalExpenditures": "271600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "397300000", "cashflowFromInvestment": "-271100000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 334100000, "cost_of_revenue": 121600000, "gross_profit": 212500000, "research_and_development": null, "selling_general_admin": 50400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -217500000, "depreciation_amortisation": 101400000, "ebitda": -116100000, "interest_expense": 85200000, "interest_income": null, "other_non_operating": null, "pretax_income": -287900000, "tax_provision": 11200000, "effective_tax_rate": null, "net_income": -297600000, "net_income_continuing_ops": -299100000, "net_income_to_common": -297600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128500000, "short_term_investments": 0, "net_receivables": 110500000, "inventory": 102200000, "other_current_assets": null, "total_current_assets": 256200000, "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": 3023800000, "total_assets": 3280000000, "short_term_debt": 3400000, "accounts_payable": 14100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 249700000, "long_term_debt": 1709800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1736200000, "total_liabilities": 1985900000, "total_debt": 1713200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -576700000, "total_equity": 1293900000, "shares_outstanding": 53739000, "operating_cash_flow": -89000000, "stock_based_compensation": 3900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 271600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -271100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 397300000, "free_cash_flow": 182600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-217500000", "ebitda": "-116100000", "netIncome": "-297600000", "grossProfit": "212500000", "depreciation": "None", "totalRevenue": "334100000", "costOfRevenue": "121600000", "interestIncome": "1500000", "incomeBeforeTax": "-287900000", "interestExpense": "85200000", "operatingIncome": "-150800000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "11200000", "reportedCurrency": "USD", "netInterestIncome": "-83700000", "nonInterestIncome": "None", "operatingExpenses": "363300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101400000", "sellingGeneralAndAdministrative": "50400000", "netIncomeFromContinuingOperations": "-299100000" }, "balance": { "goodwill": "None", "inventory": "102200000", "commonStock": "5600000", "currentDebt": "None", "investments": "None", "totalAssets": "3280000000", "longTermDebt": "1709800000", "shortTermDebt": "3400000", "treasuryStock": "-26200000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-576700000", "totalLiabilities": "1985900000", "otherCurrentAssets": "17200000", "totalCurrentAssets": "256200000", "currentLongTermDebt": "None", "longTermInvestments": "31400000", "shortTermInvestments": "0", "currentNetReceivables": "110500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3023800000", "currentAccountsPayable": "14100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2954200000", "shortLongTermDebtTotal": "1713200000", "totalShareholderEquity": "1293900000", "capitalLeaseObligations": "3400000", "otherCurrentLiabilities": "208800000", "totalCurrentLiabilities": "249700000", "otherNonCurrentLiabilities": "26400000", "totalNonCurrentLiabilities": "1736200000", "cashAndShortTermInvestments": "128500000", "commonStockSharesOutstanding": "53739000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "128500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-308100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-89000000", "capitalExpenditures": "271600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "397300000", "cashflowFromInvestment": "-271100000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "income_statement": { "revenue": 164900000, "cost_of_revenue": 103700000, "gross_profit": 61200000, "ebit": -159900000, "ebitda": -80400000, "pretax_income": -188400000, "tax_provision": 2500000, "net_income": -190500000, "net_income_to_common": -190500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27900000, "total_current_assets": 208600000, "total_assets": 2913700000, "short_term_debt": 71400000, "long_term_debt": 1175700000, "total_debt": 1247100000, "total_liabilities": 1380200000, "total_equity": 1533500000, "shares_outstanding": 51438750, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -135200000, "capital_expenditure": 393600000, "free_cash_flow": 258400000, "dividends_paid": 502100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229481, "ticker_id": 538, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-159900000", "ebitda": "-80400000", "netIncome": "-190500000", "grossProfit": "61200000", "depreciation": "None", "totalRevenue": "164900000", "costOfRevenue": "103700000", "interestIncome": "1200000", "incomeBeforeTax": "-188400000", "interestExpense": "17200000", "operatingIncome": "-131400000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2500000", "reportedCurrency": "USD", "netInterestIncome": "-16000000", "nonInterestIncome": "None", "operatingExpenses": "192600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "103700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79500000", "sellingGeneralAndAdministrative": "38700000", "netIncomeFromContinuingOperations": "-190900000" }, "balance": { "goodwill": "0", "inventory": "83400000", "commonStock": "5300000", "currentDebt": "None", "investments": "None", "totalAssets": "2913700000", "longTermDebt": "1175700000", "shortTermDebt": "71400000", "treasuryStock": "-26200000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "0", "reportedCurrency": "USD", "retainedEarnings": "-279200000", "totalLiabilities": "1380200000", "otherCurrentAssets": "5100000", "totalCurrentAssets": "208600000", "currentLongTermDebt": "0", "longTermInvestments": "31000000", "shortTermInvestments": "4200000", "currentNetReceivables": "88000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2705100000", "currentAccountsPayable": "9600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2649400000", "shortLongTermDebtTotal": "1246000000", "totalShareholderEquity": "1533500000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "35100000", "totalCurrentLiabilities": "119300000", "otherNonCurrentLiabilities": "85200000", "totalNonCurrentLiabilities": "1260900000", "cashAndShortTermInvestments": "27900000", "commonStockSharesOutstanding": "51438750", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "27900000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "-190900000", "profitLoss": "None", "dividendPayout": "502100000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-135200000", "capitalExpenditures": "393600000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "583500000", "cashflowFromInvestment": "-560100000", "stockBasedCompensation": "3700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "502100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 164900000, "cost_of_revenue": 103700000, "gross_profit": 61200000, "research_and_development": 0, "selling_general_admin": 38700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -159900000, "depreciation_amortisation": 79500000, "ebitda": -80400000, "interest_expense": 17200000, "interest_income": null, "other_non_operating": null, "pretax_income": -188400000, "tax_provision": 2500000, "effective_tax_rate": null, "net_income": -190500000, "net_income_continuing_ops": -190900000, "net_income_to_common": -190500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27900000, "short_term_investments": 4200000, "net_receivables": 88000000, "inventory": 83400000, "other_current_assets": null, "total_current_assets": 208600000, "net_ppe": null, "goodwill": 0, "intangible_assets": 0, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2705100000, "total_assets": 2913700000, "short_term_debt": 71400000, "accounts_payable": 9600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 119300000, "long_term_debt": 1175700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1260900000, "total_liabilities": 1380200000, "total_debt": 1247100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -279200000, "total_equity": 1533500000, "shares_outstanding": 51438750, "operating_cash_flow": -135200000, "stock_based_compensation": 3700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 393600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -560100000, "dividends_paid": 502100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 583500000, "free_cash_flow": 258400000, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "-159900000", "ebitda": "-80400000", "netIncome": "-190500000", "grossProfit": "61200000", "depreciation": "None", "totalRevenue": "164900000", "costOfRevenue": "103700000", "interestIncome": "1200000", "incomeBeforeTax": "-188400000", "interestExpense": "17200000", "operatingIncome": "-131400000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2500000", "reportedCurrency": "USD", "netInterestIncome": "-16000000", "nonInterestIncome": "None", "operatingExpenses": "192600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "103700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79500000", "sellingGeneralAndAdministrative": "38700000", "netIncomeFromContinuingOperations": "-190900000" }, "balance": { "goodwill": "0", "inventory": "83400000", "commonStock": "5300000", "currentDebt": "None", "investments": "None", "totalAssets": "2913700000", "longTermDebt": "1175700000", "shortTermDebt": "71400000", "treasuryStock": "-26200000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "0", "reportedCurrency": "USD", "retainedEarnings": "-279200000", "totalLiabilities": "1380200000", "otherCurrentAssets": "5100000", "totalCurrentAssets": "208600000", "currentLongTermDebt": "0", "longTermInvestments": "31000000", "shortTermInvestments": "4200000", "currentNetReceivables": "88000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2705100000", "currentAccountsPayable": "9600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2649400000", "shortLongTermDebtTotal": "1246000000", "totalShareholderEquity": "1533500000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "35100000", "totalCurrentLiabilities": "119300000", "otherNonCurrentLiabilities": "85200000", "totalNonCurrentLiabilities": "1260900000", "cashAndShortTermInvestments": "27900000", "commonStockSharesOutstanding": "51438750", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "27900000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "-190900000", "profitLoss": "None", "dividendPayout": "502100000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-135200000", "capitalExpenditures": "393600000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "583500000", "cashflowFromInvestment": "-560100000", "stockBasedCompensation": "3700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "502100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "income_statement": { "revenue": 247000000, "cost_of_revenue": 187200000, "gross_profit": 59800000, "ebit": 46000000, "ebitda": 46000000, "pretax_income": -17900000, "tax_provision": 11100000, "net_income": -29000000, "net_income_to_common": -29000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246900000, "total_current_assets": 640200000, "total_assets": 3803100000, "short_term_debt": 129300000, "long_term_debt": 2175600000, "total_debt": 2304900000, "total_liabilities": 2605900000, "total_equity": 1197200000, "shares_outstanding": 307919852, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 48100000, "capital_expenditure": 182900000, "free_cash_flow": 231000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229444, "ticker_id": 538, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "46000000", "netIncome": "-29000000", "grossProfit": "59800000", "depreciation": "None", "totalRevenue": "247000000", "costOfRevenue": "187200000", "interestIncome": "2400000", "incomeBeforeTax": "-17900000", "interestExpense": "63800000", "operatingIncome": "46000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11100000", "reportedCurrency": "USD", "netInterestIncome": "-62100000", "nonInterestIncome": "None", "operatingExpenses": "13800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "187200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "13800000", "netIncomeFromContinuingOperations": "-29000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "31600000", "currentDebt": "None", "investments": "None", "totalAssets": "3803100000", "longTermDebt": "2175600000", "shortTermDebt": "129300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1260800000", "totalLiabilities": "2605900000", "otherCurrentAssets": "37500000", "totalCurrentAssets": "640200000", "currentLongTermDebt": "129300000", "longTermInvestments": "10600000", "shortTermInvestments": "None", "currentNetReceivables": "355800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3162899999", "currentAccountsPayable": "43500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2304900000", "totalShareholderEquity": "1197200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "239300000", "totalCurrentLiabilities": "412100000", "otherNonCurrentLiabilities": "2300000", "totalNonCurrentLiabilities": "2193800000", "cashAndShortTermInvestments": "246900000", "commonStockSharesOutstanding": "307919852", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "246900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "48100000", "capitalExpenditures": "182900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1000000", "cashflowFromInvestment": "-182900000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 247000000, "cost_of_revenue": 187200000, "gross_profit": 59800000, "research_and_development": null, "selling_general_admin": 13800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46000000, "depreciation_amortisation": null, "ebitda": 46000000, "interest_expense": 63800000, "interest_income": null, "other_non_operating": null, "pretax_income": -17900000, "tax_provision": 11100000, "effective_tax_rate": null, "net_income": -29000000, "net_income_continuing_ops": -29000000, "net_income_to_common": -29000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 246900000, "short_term_investments": null, "net_receivables": 355800000, "inventory": null, "other_current_assets": null, "total_current_assets": 640200000, "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": 3162899999, "total_assets": 3803100000, "short_term_debt": 129300000, "accounts_payable": 43500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 412100000, "long_term_debt": 2175600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2193800000, "total_liabilities": 2605900000, "total_debt": 2304900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1260800000, "total_equity": 1197200000, "shares_outstanding": 307919852, "operating_cash_flow": 48100000, "stock_based_compensation": 2600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 182900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -182900000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1000000, "free_cash_flow": 231000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "46000000", "netIncome": "-29000000", "grossProfit": "59800000", "depreciation": "None", "totalRevenue": "247000000", "costOfRevenue": "187200000", "interestIncome": "2400000", "incomeBeforeTax": "-17900000", "interestExpense": "63800000", "operatingIncome": "46000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11100000", "reportedCurrency": "USD", "netInterestIncome": "-62100000", "nonInterestIncome": "None", "operatingExpenses": "13800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "187200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "13800000", "netIncomeFromContinuingOperations": "-29000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "31600000", "currentDebt": "None", "investments": "None", "totalAssets": "3803100000", "longTermDebt": "2175600000", "shortTermDebt": "129300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1260800000", "totalLiabilities": "2605900000", "otherCurrentAssets": "37500000", "totalCurrentAssets": "640200000", "currentLongTermDebt": "129300000", "longTermInvestments": "10600000", "shortTermInvestments": "None", "currentNetReceivables": "355800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3162899999", "currentAccountsPayable": "43500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2304900000", "totalShareholderEquity": "1197200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "239300000", "totalCurrentLiabilities": "412100000", "otherNonCurrentLiabilities": "2300000", "totalNonCurrentLiabilities": "2193800000", "cashAndShortTermInvestments": "246900000", "commonStockSharesOutstanding": "307919852", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "246900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "48100000", "capitalExpenditures": "182900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1000000", "cashflowFromInvestment": "-182900000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "income_statement": { "revenue": 259400000, "cost_of_revenue": 177900000, "gross_profit": 81500000, "ebit": 67900000, "ebitda": 105700000, "pretax_income": 11200000, "tax_provision": 12200000, "net_income": -1000000, "net_income_to_common": -1000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 380700000, "total_current_assets": 739100000, "total_assets": 3625600000, "short_term_debt": 129300000, "long_term_debt": 2021000000, "total_debt": 2150300000, "total_liabilities": 2403000000, "total_equity": 1222600000, "shares_outstanding": 290923140, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 33800009, "capital_expenditure": 52936309, "free_cash_flow": 86736318, "dividends_paid": 43412, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229445, "ticker_id": 538, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67900000", "ebitda": "105700000", "netIncome": "-1000000", "grossProfit": "81500000", "depreciation": "None", "totalRevenue": "259400000", "costOfRevenue": "177900000", "interestIncome": "1500000", "incomeBeforeTax": "11200000", "interestExpense": "56700000", "operatingIncome": "67300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12200000", "reportedCurrency": "USD", "netInterestIncome": "-55800000", "nonInterestIncome": "None", "operatingExpenses": "14200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37800000", "sellingGeneralAndAdministrative": "14200000", "netIncomeFromContinuingOperations": "-1000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "31600000", "currentDebt": "None", "investments": "None", "totalAssets": "3625600000", "longTermDebt": "2021000000", "shortTermDebt": "129300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1231800000", "totalLiabilities": "2403000000", "otherCurrentAssets": "31400000", "totalCurrentAssets": "739100000", "currentLongTermDebt": "129300000", "longTermInvestments": "11800000", "shortTermInvestments": "None", "currentNetReceivables": "327000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2886500000", "currentAccountsPayable": "33800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2150300000", "totalShareholderEquity": "1222600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "163400000", "totalCurrentLiabilities": "350700000", "otherNonCurrentLiabilities": "1800000", "totalNonCurrentLiabilities": "2052300000", "cashAndShortTermInvestments": "380700000", "commonStockSharesOutstanding": "290923140", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "380700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1000000", "profitLoss": "None", "dividendPayout": "43412", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33800009", "capitalExpenditures": "52936309", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "173888262", "cashflowFromInvestment": "-52936307", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43412", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1847", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 259400000, "cost_of_revenue": 177900000, "gross_profit": 81500000, "research_and_development": null, "selling_general_admin": 14200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67900000, "depreciation_amortisation": 37800000, "ebitda": 105700000, "interest_expense": 56700000, "interest_income": null, "other_non_operating": null, "pretax_income": 11200000, "tax_provision": 12200000, "effective_tax_rate": null, "net_income": -1000000, "net_income_continuing_ops": -1000000, "net_income_to_common": -1000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 380700000, "short_term_investments": null, "net_receivables": 327000000, "inventory": null, "other_current_assets": null, "total_current_assets": 739100000, "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": 2886500000, "total_assets": 3625600000, "short_term_debt": 129300000, "accounts_payable": 33800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 350700000, "long_term_debt": 2021000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2052300000, "total_liabilities": 2403000000, "total_debt": 2150300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1231800000, "total_equity": 1222600000, "shares_outstanding": 290923140, "operating_cash_flow": 33800009, "stock_based_compensation": 2800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52936309, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52936307, "dividends_paid": 43412, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 173888262, "free_cash_flow": 86736318, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67900000", "ebitda": "105700000", "netIncome": "-1000000", "grossProfit": "81500000", "depreciation": "None", "totalRevenue": "259400000", "costOfRevenue": "177900000", "interestIncome": "1500000", "incomeBeforeTax": "11200000", "interestExpense": "56700000", "operatingIncome": "67300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12200000", "reportedCurrency": "USD", "netInterestIncome": "-55800000", "nonInterestIncome": "None", "operatingExpenses": "14200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37800000", "sellingGeneralAndAdministrative": "14200000", "netIncomeFromContinuingOperations": "-1000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "31600000", "currentDebt": "None", "investments": "None", "totalAssets": "3625600000", "longTermDebt": "2021000000", "shortTermDebt": "129300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1231800000", "totalLiabilities": "2403000000", "otherCurrentAssets": "31400000", "totalCurrentAssets": "739100000", "currentLongTermDebt": "129300000", "longTermInvestments": "11800000", "shortTermInvestments": "None", "currentNetReceivables": "327000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2886500000", "currentAccountsPayable": "33800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2150300000", "totalShareholderEquity": "1222600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "163400000", "totalCurrentLiabilities": "350700000", "otherNonCurrentLiabilities": "1800000", "totalNonCurrentLiabilities": "2052300000", "cashAndShortTermInvestments": "380700000", "commonStockSharesOutstanding": "290923140", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "380700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1000000", "profitLoss": "None", "dividendPayout": "43412", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33800009", "capitalExpenditures": "52936309", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "173888262", "cashflowFromInvestment": "-52936307", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43412", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1847", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "income_statement": { "revenue": 277100000, "cost_of_revenue": 166100000, "gross_profit": 111000000, "ebit": 96800000, "ebitda": 134400000, "pretax_income": 39100000, "tax_provision": 11300000, "net_income": 30800000, "net_income_to_common": 30800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228800000, "total_current_assets": 634200000, "total_assets": 3522000000, "short_term_debt": 118300000, "long_term_debt": 1937600000, "total_debt": 2055900000, "total_liabilities": 2381900000, "total_equity": 1140100000, "shares_outstanding": 311607780, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 74996858, "capital_expenditure": 35232248, "free_cash_flow": 110229106, "dividends_paid": 4719, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229447, "ticker_id": 538, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96800000", "ebitda": "134400000", "netIncome": "30800000", "grossProfit": "111000000", "depreciation": "None", "totalRevenue": "277100000", "costOfRevenue": "166100000", "interestIncome": "1800000", "incomeBeforeTax": "39100000", "interestExpense": "57700000", "operatingIncome": "98200000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11300000", "reportedCurrency": "USD", "netInterestIncome": "-56200000", "nonInterestIncome": "None", "operatingExpenses": "12800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37600000", "sellingGeneralAndAdministrative": "12800000", "netIncomeFromContinuingOperations": "27800000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "29500000", "currentDebt": "None", "investments": "None", "totalAssets": "3522000000", "longTermDebt": "1937600000", "shortTermDebt": "118300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1230800000", "totalLiabilities": "2381900000", "otherCurrentAssets": "24200000", "totalCurrentAssets": "634200000", "currentLongTermDebt": "118100000", "longTermInvestments": "12200000", "shortTermInvestments": "None", "currentNetReceivables": "381200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2887800000", "currentAccountsPayable": "58400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2056500000", "totalShareholderEquity": "1140100000", "capitalLeaseObligations": "200000", "otherCurrentLiabilities": "179600000", "totalCurrentLiabilities": "409200000", "otherNonCurrentLiabilities": "1600000", "totalNonCurrentLiabilities": "1972700000", "cashAndShortTermInvestments": "228800000", "commonStockSharesOutstanding": "311607780", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "228800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30800000", "profitLoss": "None", "dividendPayout": "4719", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74996858", "capitalExpenditures": "35232248", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100833159", "cashflowFromInvestment": "-35232249", "stockBasedCompensation": "2500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4719", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 277100000, "cost_of_revenue": 166100000, "gross_profit": 111000000, "research_and_development": null, "selling_general_admin": 12800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96800000, "depreciation_amortisation": 37600000, "ebitda": 134400000, "interest_expense": 57700000, "interest_income": null, "other_non_operating": null, "pretax_income": 39100000, "tax_provision": 11300000, "effective_tax_rate": null, "net_income": 30800000, "net_income_continuing_ops": 27800000, "net_income_to_common": 30800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 228800000, "short_term_investments": null, "net_receivables": 381200000, "inventory": null, "other_current_assets": null, "total_current_assets": 634200000, "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": 2887800000, "total_assets": 3522000000, "short_term_debt": 118300000, "accounts_payable": 58400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 409200000, "long_term_debt": 1937600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1972700000, "total_liabilities": 2381900000, "total_debt": 2055900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1230800000, "total_equity": 1140100000, "shares_outstanding": 311607780, "operating_cash_flow": 74996858, "stock_based_compensation": 2500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35232248, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35232249, "dividends_paid": 4719, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 100833159, "free_cash_flow": 110229106, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96800000", "ebitda": "134400000", "netIncome": "30800000", "grossProfit": "111000000", "depreciation": "None", "totalRevenue": "277100000", "costOfRevenue": "166100000", "interestIncome": "1800000", "incomeBeforeTax": "39100000", "interestExpense": "57700000", "operatingIncome": "98200000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11300000", "reportedCurrency": "USD", "netInterestIncome": "-56200000", "nonInterestIncome": "None", "operatingExpenses": "12800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37600000", "sellingGeneralAndAdministrative": "12800000", "netIncomeFromContinuingOperations": "27800000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "29500000", "currentDebt": "None", "investments": "None", "totalAssets": "3522000000", "longTermDebt": "1937600000", "shortTermDebt": "118300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1230800000", "totalLiabilities": "2381900000", "otherCurrentAssets": "24200000", "totalCurrentAssets": "634200000", "currentLongTermDebt": "118100000", "longTermInvestments": "12200000", "shortTermInvestments": "None", "currentNetReceivables": "381200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2887800000", "currentAccountsPayable": "58400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2056500000", "totalShareholderEquity": "1140100000", "capitalLeaseObligations": "200000", "otherCurrentLiabilities": "179600000", "totalCurrentLiabilities": "409200000", "otherNonCurrentLiabilities": "1600000", "totalNonCurrentLiabilities": "1972700000", "cashAndShortTermInvestments": "228800000", "commonStockSharesOutstanding": "311607780", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "228800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30800000", "profitLoss": "None", "dividendPayout": "4719", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74996858", "capitalExpenditures": "35232248", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100833159", "cashflowFromInvestment": "-35232249", "stockBasedCompensation": "2500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4719", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "income_statement": { "revenue": 267700000, "cost_of_revenue": 36700000, "gross_profit": 231000000, "ebit": 94600000, "ebitda": 131300000, "pretax_income": 39900000, "tax_provision": 4800000, "net_income": 35100000, "net_income_to_common": 35100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92400000, "total_current_assets": 468300000, "total_assets": 3351700000, "short_term_debt": 118400000, "long_term_debt": 1933400000, "total_debt": 2051800000, "total_liabilities": 2339100000, "total_equity": 1012600000, "shares_outstanding": 273877730, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6300000, "capital_expenditure": 13400000, "free_cash_flow": 19700000, "dividends_paid": 174628, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229448, "ticker_id": 538, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94600000", "ebitda": "131300000", "netIncome": "35100000", "grossProfit": "231000000", "depreciation": "None", "totalRevenue": "267700000", "costOfRevenue": "36700000", "interestIncome": "1200000", "incomeBeforeTax": "39900000", "interestExpense": "58300000", "operatingIncome": "96500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4800000", "reportedCurrency": "USD", "netInterestIncome": "-57800000", "nonInterestIncome": "None", "operatingExpenses": "134500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36700000", "sellingGeneralAndAdministrative": "12300000", "netIncomeFromContinuingOperations": "35100000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "24500000", "currentDebt": "None", "investments": "None", "totalAssets": "3351700000", "longTermDebt": "1933400000", "shortTermDebt": "118400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1258600000", "totalLiabilities": "2339100000", "otherCurrentAssets": "52700000", "totalCurrentAssets": "468300000", "currentLongTermDebt": "118100000", "longTermInvestments": "12500000", "shortTermInvestments": "None", "currentNetReceivables": "323200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2883400000", "currentAccountsPayable": "63800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2051800000", "totalShareholderEquity": "1012600000", "capitalLeaseObligations": "300000", "otherCurrentLiabilities": "97500000", "totalCurrentLiabilities": "367100000", "otherNonCurrentLiabilities": "1200000", "totalNonCurrentLiabilities": "1972000000", "cashAndShortTermInvestments": "92400000", "commonStockSharesOutstanding": "273877730", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "92400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35100000", "profitLoss": "None", "dividendPayout": "174628", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6300000", "capitalExpenditures": "13400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70700000", "cashflowFromInvestment": "-13400000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174628", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7431", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 267700000, "cost_of_revenue": 36700000, "gross_profit": 231000000, "research_and_development": null, "selling_general_admin": 12300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94600000, "depreciation_amortisation": 36700000, "ebitda": 131300000, "interest_expense": 58300000, "interest_income": null, "other_non_operating": null, "pretax_income": 39900000, "tax_provision": 4800000, "effective_tax_rate": null, "net_income": 35100000, "net_income_continuing_ops": 35100000, "net_income_to_common": 35100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92400000, "short_term_investments": null, "net_receivables": 323200000, "inventory": null, "other_current_assets": null, "total_current_assets": 468300000, "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": 2883400000, "total_assets": 3351700000, "short_term_debt": 118400000, "accounts_payable": 63800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 367100000, "long_term_debt": 1933400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1972000000, "total_liabilities": 2339100000, "total_debt": 2051800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1258600000, "total_equity": 1012600000, "shares_outstanding": 273877730, "operating_cash_flow": 6300000, "stock_based_compensation": 2600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13400000, "dividends_paid": 174628, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70700000, "free_cash_flow": 19700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "94600000", "ebitda": "131300000", "netIncome": "35100000", "grossProfit": "231000000", "depreciation": "None", "totalRevenue": "267700000", "costOfRevenue": "36700000", "interestIncome": "1200000", "incomeBeforeTax": "39900000", "interestExpense": "58300000", "operatingIncome": "96500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4800000", "reportedCurrency": "USD", "netInterestIncome": "-57800000", "nonInterestIncome": "None", "operatingExpenses": "134500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36700000", "sellingGeneralAndAdministrative": "12300000", "netIncomeFromContinuingOperations": "35100000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "24500000", "currentDebt": "None", "investments": "None", "totalAssets": "3351700000", "longTermDebt": "1933400000", "shortTermDebt": "118400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1258600000", "totalLiabilities": "2339100000", "otherCurrentAssets": "52700000", "totalCurrentAssets": "468300000", "currentLongTermDebt": "118100000", "longTermInvestments": "12500000", "shortTermInvestments": "None", "currentNetReceivables": "323200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2883400000", "currentAccountsPayable": "63800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2051800000", "totalShareholderEquity": "1012600000", "capitalLeaseObligations": "300000", "otherCurrentLiabilities": "97500000", "totalCurrentLiabilities": "367100000", "otherNonCurrentLiabilities": "1200000", "totalNonCurrentLiabilities": "1972000000", "cashAndShortTermInvestments": "92400000", "commonStockSharesOutstanding": "273877730", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "92400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35100000", "profitLoss": "None", "dividendPayout": "174628", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6300000", "capitalExpenditures": "13400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70700000", "cashflowFromInvestment": "-13400000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174628", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7431", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "income_statement": { "revenue": 216600000, "cost_of_revenue": 35900000, "gross_profit": 180700000, "ebit": 51300000, "ebitda": 87200000, "pretax_income": -4300000, "tax_provision": 12600000, "net_income": -16900000, "net_income_to_common": -16900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170000000, "total_current_assets": 516900000, "total_assets": 3402200000, "short_term_debt": 118400000, "long_term_debt": 1996600000, "total_debt": 2115000000, "total_liabilities": 2427300000, "total_equity": 974900000, "shares_outstanding": 243386000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 138700000, "capital_expenditure": 25100000, "free_cash_flow": 163800000, "dividends_paid": 4700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229449, "ticker_id": 538, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51300000", "ebitda": "87200000", "netIncome": "-16900000", "grossProfit": "180700000", "depreciation": "None", "totalRevenue": "216600000", "costOfRevenue": "35900000", "interestIncome": "1300000", "incomeBeforeTax": "-4300000", "interestExpense": "63400000", "operatingIncome": "60200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "12600000", "reportedCurrency": "USD", "netInterestIncome": "-62800000", "nonInterestIncome": "None", "operatingExpenses": "120500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35900000", "sellingGeneralAndAdministrative": "11100000", "netIncomeFromContinuingOperations": "-16900000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "24500000", "currentDebt": "None", "investments": "None", "totalAssets": "3402200000", "longTermDebt": "1996600000", "shortTermDebt": "118400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1293700000", "totalLiabilities": "2427300000", "otherCurrentAssets": "59400000", "totalCurrentAssets": "516900000", "currentLongTermDebt": "118100000", "longTermInvestments": "12700000", "shortTermInvestments": "None", "currentNetReceivables": "287500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2885300000", "currentAccountsPayable": "60800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2115000000", "totalShareholderEquity": "974900000", "capitalLeaseObligations": "300000", "otherCurrentLiabilities": "140500000", "totalCurrentLiabilities": "412400000", "otherNonCurrentLiabilities": "2800000", "totalNonCurrentLiabilities": "2014900000", "cashAndShortTermInvestments": "170000000", "commonStockSharesOutstanding": "243386000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "170000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16900000", "profitLoss": "None", "dividendPayout": "4700000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "138700000", "capitalExpenditures": "25100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4900000", "cashflowFromInvestment": "-25100000", "stockBasedCompensation": "3400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 216600000, "cost_of_revenue": 35900000, "gross_profit": 180700000, "research_and_development": null, "selling_general_admin": 11100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51300000, "depreciation_amortisation": 35900000, "ebitda": 87200000, "interest_expense": 63400000, "interest_income": null, "other_non_operating": null, "pretax_income": -4300000, "tax_provision": 12600000, "effective_tax_rate": null, "net_income": -16900000, "net_income_continuing_ops": -16900000, "net_income_to_common": -16900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 170000000, "short_term_investments": null, "net_receivables": 287500000, "inventory": null, "other_current_assets": null, "total_current_assets": 516900000, "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": 2885300000, "total_assets": 3402200000, "short_term_debt": 118400000, "accounts_payable": 60800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 412400000, "long_term_debt": 1996600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2014900000, "total_liabilities": 2427300000, "total_debt": 2115000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1293700000, "total_equity": 974900000, "shares_outstanding": 243386000, "operating_cash_flow": 138700000, "stock_based_compensation": 3400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25100000, "dividends_paid": 4700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4900000, "free_cash_flow": 163800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51300000", "ebitda": "87200000", "netIncome": "-16900000", "grossProfit": "180700000", "depreciation": "None", "totalRevenue": "216600000", "costOfRevenue": "35900000", "interestIncome": "1300000", "incomeBeforeTax": "-4300000", "interestExpense": "63400000", "operatingIncome": "60200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "12600000", "reportedCurrency": "USD", "netInterestIncome": "-62800000", "nonInterestIncome": "None", "operatingExpenses": "120500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35900000", "sellingGeneralAndAdministrative": "11100000", "netIncomeFromContinuingOperations": "-16900000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "24500000", "currentDebt": "None", "investments": "None", "totalAssets": "3402200000", "longTermDebt": "1996600000", "shortTermDebt": "118400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1293700000", "totalLiabilities": "2427300000", "otherCurrentAssets": "59400000", "totalCurrentAssets": "516900000", "currentLongTermDebt": "118100000", "longTermInvestments": "12700000", "shortTermInvestments": "None", "currentNetReceivables": "287500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2885300000", "currentAccountsPayable": "60800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2115000000", "totalShareholderEquity": "974900000", "capitalLeaseObligations": "300000", "otherCurrentLiabilities": "140500000", "totalCurrentLiabilities": "412400000", "otherNonCurrentLiabilities": "2800000", "totalNonCurrentLiabilities": "2014900000", "cashAndShortTermInvestments": "170000000", "commonStockSharesOutstanding": "243386000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "170000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16900000", "profitLoss": "None", "dividendPayout": "4700000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "138700000", "capitalExpenditures": "25100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4900000", "cashflowFromInvestment": "-25100000", "stockBasedCompensation": "3400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "income_statement": { "revenue": 263100000, "cost_of_revenue": 35700000, "gross_profit": 227400000, "ebit": 90800000, "ebitda": 126500000, "pretax_income": 35900000, "tax_provision": 9600000, "net_income": 26300000, "net_income_to_common": 26300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61600000, "total_current_assets": 516600000, "total_assets": 3419600000, "short_term_debt": 118500000, "long_term_debt": 1992500000, "total_debt": 2111000000, "total_liabilities": 2426300000, "total_equity": 993300000, "shares_outstanding": 285325000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -14800000, "capital_expenditure": 189900000, "free_cash_flow": 175100000, "dividends_paid": 4700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229450, "ticker_id": 538, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90800000", "ebitda": "126500000", "netIncome": "26300000", "grossProfit": "227400000", "depreciation": "None", "totalRevenue": "263100000", "costOfRevenue": "35700000", "interestIncome": "1600000", "incomeBeforeTax": "35900000", "interestExpense": "57200000", "operatingIncome": "101000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9600000", "reportedCurrency": "USD", "netInterestIncome": "-60600000", "nonInterestIncome": "None", "operatingExpenses": "126400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35700000", "sellingGeneralAndAdministrative": "12200000", "netIncomeFromContinuingOperations": "26300000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "26500000", "currentDebt": "None", "investments": "None", "totalAssets": "3419600000", "longTermDebt": "1992500000", "shortTermDebt": "118500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1276800000", "totalLiabilities": "2426300000", "otherCurrentAssets": "50800000", "totalCurrentAssets": "516600000", "currentLongTermDebt": "118100000", "longTermInvestments": "14500000", "shortTermInvestments": "None", "currentNetReceivables": "404200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2903000000", "currentAccountsPayable": "81600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2111000000", "totalShareholderEquity": "993300000", "capitalLeaseObligations": "400000", "otherCurrentLiabilities": "104400000", "totalCurrentLiabilities": "409600000", "otherNonCurrentLiabilities": "3200000", "totalNonCurrentLiabilities": "2016700000", "cashAndShortTermInvestments": "61600000", "commonStockSharesOutstanding": "285325000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "61600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26300000", "profitLoss": "None", "dividendPayout": "4700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14800000", "capitalExpenditures": "189900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "80600000", "cashflowFromInvestment": "-189900000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 263100000, "cost_of_revenue": 35700000, "gross_profit": 227400000, "research_and_development": null, "selling_general_admin": 12200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90800000, "depreciation_amortisation": 35700000, "ebitda": 126500000, "interest_expense": 57200000, "interest_income": null, "other_non_operating": null, "pretax_income": 35900000, "tax_provision": 9600000, "effective_tax_rate": null, "net_income": 26300000, "net_income_continuing_ops": 26300000, "net_income_to_common": 26300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61600000, "short_term_investments": null, "net_receivables": 404200000, "inventory": null, "other_current_assets": null, "total_current_assets": 516600000, "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": 2903000000, "total_assets": 3419600000, "short_term_debt": 118500000, "accounts_payable": 81600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 409600000, "long_term_debt": 1992500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2016700000, "total_liabilities": 2426300000, "total_debt": 2111000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1276800000, "total_equity": 993300000, "shares_outstanding": 285325000, "operating_cash_flow": -14800000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 189900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -189900000, "dividends_paid": 4700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 80600000, "free_cash_flow": 175100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "90800000", "ebitda": "126500000", "netIncome": "26300000", "grossProfit": "227400000", "depreciation": "None", "totalRevenue": "263100000", "costOfRevenue": "35700000", "interestIncome": "1600000", "incomeBeforeTax": "35900000", "interestExpense": "57200000", "operatingIncome": "101000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9600000", "reportedCurrency": "USD", "netInterestIncome": "-60600000", "nonInterestIncome": "None", "operatingExpenses": "126400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35700000", "sellingGeneralAndAdministrative": "12200000", "netIncomeFromContinuingOperations": "26300000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "26500000", "currentDebt": "None", "investments": "None", "totalAssets": "3419600000", "longTermDebt": "1992500000", "shortTermDebt": "118500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1276800000", "totalLiabilities": "2426300000", "otherCurrentAssets": "50800000", "totalCurrentAssets": "516600000", "currentLongTermDebt": "118100000", "longTermInvestments": "14500000", "shortTermInvestments": "None", "currentNetReceivables": "404200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2903000000", "currentAccountsPayable": "81600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2111000000", "totalShareholderEquity": "993300000", "capitalLeaseObligations": "400000", "otherCurrentLiabilities": "104400000", "totalCurrentLiabilities": "409600000", "otherNonCurrentLiabilities": "3200000", "totalNonCurrentLiabilities": "2016700000", "cashAndShortTermInvestments": "61600000", "commonStockSharesOutstanding": "285325000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "61600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26300000", "profitLoss": "None", "dividendPayout": "4700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14800000", "capitalExpenditures": "189900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "80600000", "cashflowFromInvestment": "-189900000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "income_statement": { "revenue": 241600000, "cost_of_revenue": 31800000, "gross_profit": 209800000, "ebit": 76000000, "ebitda": 107800000, "pretax_income": 25200000, "tax_provision": 15500000, "net_income": 9700000, "net_income_to_common": 9700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 185700000, "total_current_assets": 582600000, "total_assets": 3343300000, "short_term_debt": 109900000, "long_term_debt": 1889100000, "total_debt": 1999000000, "total_liabilities": 2355100000, "total_equity": 988200000, "shares_outstanding": 254891000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 48400000, "capital_expenditure": 187400000, "free_cash_flow": 235800000, "dividends_paid": 23900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229452, "ticker_id": 538, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76000000", "ebitda": "107800000", "netIncome": "9700000", "grossProfit": "209800000", "depreciation": "None", "totalRevenue": "241600000", "costOfRevenue": "31800000", "interestIncome": "2000000", "incomeBeforeTax": "25200000", "interestExpense": "54800000", "operatingIncome": "83700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15500000", "reportedCurrency": "USD", "netInterestIncome": "-57400000", "nonInterestIncome": "None", "operatingExpenses": "126100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31800000", "sellingGeneralAndAdministrative": "12000000", "netIncomeFromContinuingOperations": "9700000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "26500000", "currentDebt": "None", "investments": "None", "totalAssets": "3343300000", "longTermDebt": "1889100000", "shortTermDebt": "109900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1303100000", "totalLiabilities": "2355100000", "otherCurrentAssets": "42700000", "totalCurrentAssets": "582600000", "currentLongTermDebt": "109400000", "longTermInvestments": "17000000", "shortTermInvestments": "None", "currentNetReceivables": "354200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2760700000", "currentAccountsPayable": "59000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1999000000", "totalShareholderEquity": "988200000", "capitalLeaseObligations": "500000", "otherCurrentLiabilities": "159800000", "totalCurrentLiabilities": "413000000", "otherNonCurrentLiabilities": "4600000", "totalNonCurrentLiabilities": "1942100000", "cashAndShortTermInvestments": "185700000", "commonStockSharesOutstanding": "254891000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "185700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9700000", "profitLoss": "None", "dividendPayout": "23900000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "48400000", "capitalExpenditures": "187400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "131100000", "cashflowFromInvestment": "-187400000", "stockBasedCompensation": "2500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 241600000, "cost_of_revenue": 31800000, "gross_profit": 209800000, "research_and_development": null, "selling_general_admin": 12000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76000000, "depreciation_amortisation": 31800000, "ebitda": 107800000, "interest_expense": 54800000, "interest_income": null, "other_non_operating": null, "pretax_income": 25200000, "tax_provision": 15500000, "effective_tax_rate": null, "net_income": 9700000, "net_income_continuing_ops": 9700000, "net_income_to_common": 9700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 185700000, "short_term_investments": null, "net_receivables": 354200000, "inventory": null, "other_current_assets": null, "total_current_assets": 582600000, "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": 2760700000, "total_assets": 3343300000, "short_term_debt": 109900000, "accounts_payable": 59000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 413000000, "long_term_debt": 1889100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1942100000, "total_liabilities": 2355100000, "total_debt": 1999000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1303100000, "total_equity": 988200000, "shares_outstanding": 254891000, "operating_cash_flow": 48400000, "stock_based_compensation": 2500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 187400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -187400000, "dividends_paid": 23900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 131100000, "free_cash_flow": 235800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76000000", "ebitda": "107800000", "netIncome": "9700000", "grossProfit": "209800000", "depreciation": "None", "totalRevenue": "241600000", "costOfRevenue": "31800000", "interestIncome": "2000000", "incomeBeforeTax": "25200000", "interestExpense": "54800000", "operatingIncome": "83700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15500000", "reportedCurrency": "USD", "netInterestIncome": "-57400000", "nonInterestIncome": "None", "operatingExpenses": "126100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31800000", "sellingGeneralAndAdministrative": "12000000", "netIncomeFromContinuingOperations": "9700000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "26500000", "currentDebt": "None", "investments": "None", "totalAssets": "3343300000", "longTermDebt": "1889100000", "shortTermDebt": "109900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1303100000", "totalLiabilities": "2355100000", "otherCurrentAssets": "42700000", "totalCurrentAssets": "582600000", "currentLongTermDebt": "109400000", "longTermInvestments": "17000000", "shortTermInvestments": "None", "currentNetReceivables": "354200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2760700000", "currentAccountsPayable": "59000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1999000000", "totalShareholderEquity": "988200000", "capitalLeaseObligations": "500000", "otherCurrentLiabilities": "159800000", "totalCurrentLiabilities": "413000000", "otherNonCurrentLiabilities": "4600000", "totalNonCurrentLiabilities": "1942100000", "cashAndShortTermInvestments": "185700000", "commonStockSharesOutstanding": "254891000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "185700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9700000", "profitLoss": "None", "dividendPayout": "23900000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "48400000", "capitalExpenditures": "187400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "131100000", "cashflowFromInvestment": "-187400000", "stockBasedCompensation": "2500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "income_statement": { "revenue": 271900000, "cost_of_revenue": 31900000, "gross_profit": 240000000, "ebit": 96000000, "ebitda": 127900000, "pretax_income": 46600000, "tax_provision": 14900000, "net_income": 31700000, "net_income_to_common": 31700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193500000, "total_current_assets": 546200000, "total_assets": 3181600000, "short_term_debt": 98300000, "long_term_debt": 1745800000, "total_debt": 1844100000, "total_liabilities": 2182400000, "total_equity": 999200000, "shares_outstanding": 288437000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16000000, "capital_expenditure": 13400000, "free_cash_flow": 29400000, "dividends_paid": 23900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229453, "ticker_id": 538, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96000000", "ebitda": "127900000", "netIncome": "31700000", "grossProfit": "240000000", "depreciation": "None", "totalRevenue": "271900000", "costOfRevenue": "31900000", "interestIncome": "2600000", "incomeBeforeTax": "46600000", "interestExpense": "52900000", "operatingIncome": "104500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "14900000", "reportedCurrency": "USD", "netInterestIncome": "-55500000", "nonInterestIncome": "None", "operatingExpenses": "135500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31900000", "sellingGeneralAndAdministrative": "11600000", "netIncomeFromContinuingOperations": "31700000" }, "balance": { "goodwill": "None", "inventory": "32153864", "commonStock": "26500000", "currentDebt": "None", "investments": "None", "totalAssets": "3181600000", "longTermDebt": "1745800000", "shortTermDebt": "98300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1312800000", "totalLiabilities": "2182400000", "otherCurrentAssets": "46600000", "totalCurrentAssets": "546200000", "currentLongTermDebt": "97800000", "longTermInvestments": "18600000", "shortTermInvestments": "1800000", "currentNetReceivables": "304300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2635400000", "currentAccountsPayable": "58300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1844100000", "totalShareholderEquity": "999200000", "capitalLeaseObligations": "500000", "otherCurrentLiabilities": "111400000", "totalCurrentLiabilities": "349000000", "otherNonCurrentLiabilities": "5200000", "totalNonCurrentLiabilities": "1833400000", "cashAndShortTermInvestments": "193500000", "commonStockSharesOutstanding": "288437000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "193500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31700000", "profitLoss": "None", "dividendPayout": "23900000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16000000", "capitalExpenditures": "13400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91100000", "cashflowFromInvestment": "-13400000", "stockBasedCompensation": "1800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 271900000, "cost_of_revenue": 31900000, "gross_profit": 240000000, "research_and_development": null, "selling_general_admin": 11600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96000000, "depreciation_amortisation": 31900000, "ebitda": 127900000, "interest_expense": 52900000, "interest_income": null, "other_non_operating": null, "pretax_income": 46600000, "tax_provision": 14900000, "effective_tax_rate": null, "net_income": 31700000, "net_income_continuing_ops": 31700000, "net_income_to_common": 31700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 193500000, "short_term_investments": 1800000, "net_receivables": 304300000, "inventory": 32153864, "other_current_assets": null, "total_current_assets": 546200000, "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": 2635400000, "total_assets": 3181600000, "short_term_debt": 98300000, "accounts_payable": 58300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 349000000, "long_term_debt": 1745800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1833400000, "total_liabilities": 2182400000, "total_debt": 1844100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1312800000, "total_equity": 999200000, "shares_outstanding": 288437000, "operating_cash_flow": 16000000, "stock_based_compensation": 1800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13400000, "dividends_paid": 23900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91100000, "free_cash_flow": 29400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96000000", "ebitda": "127900000", "netIncome": "31700000", "grossProfit": "240000000", "depreciation": "None", "totalRevenue": "271900000", "costOfRevenue": "31900000", "interestIncome": "2600000", "incomeBeforeTax": "46600000", "interestExpense": "52900000", "operatingIncome": "104500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "14900000", "reportedCurrency": "USD", "netInterestIncome": "-55500000", "nonInterestIncome": "None", "operatingExpenses": "135500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31900000", "sellingGeneralAndAdministrative": "11600000", "netIncomeFromContinuingOperations": "31700000" }, "balance": { "goodwill": "None", "inventory": "32153864", "commonStock": "26500000", "currentDebt": "None", "investments": "None", "totalAssets": "3181600000", "longTermDebt": "1745800000", "shortTermDebt": "98300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1312800000", "totalLiabilities": "2182400000", "otherCurrentAssets": "46600000", "totalCurrentAssets": "546200000", "currentLongTermDebt": "97800000", "longTermInvestments": "18600000", "shortTermInvestments": "1800000", "currentNetReceivables": "304300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2635400000", "currentAccountsPayable": "58300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1844100000", "totalShareholderEquity": "999200000", "capitalLeaseObligations": "500000", "otherCurrentLiabilities": "111400000", "totalCurrentLiabilities": "349000000", "otherNonCurrentLiabilities": "5200000", "totalNonCurrentLiabilities": "1833400000", "cashAndShortTermInvestments": "193500000", "commonStockSharesOutstanding": "288437000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "193500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31700000", "profitLoss": "None", "dividendPayout": "23900000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16000000", "capitalExpenditures": "13400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91100000", "cashflowFromInvestment": "-13400000", "stockBasedCompensation": "1800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "income_statement": { "revenue": 234000000, "cost_of_revenue": 31800000, "gross_profit": 202200000, "ebit": 79000000, "ebitda": 110800000, "pretax_income": 32600000, "tax_provision": 18200000, "net_income": 14400000, "net_income_to_common": 14400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 282700000, "total_current_assets": 634000000, "total_assets": 3289100000, "short_term_debt": 98300000, "long_term_debt": 1799000000, "total_debt": 1897300000, "total_liabilities": 2299500000, "total_equity": 989600000, "shares_outstanding": 256565000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23900000, "capital_expenditure": 18700000, "free_cash_flow": 42600000, "dividends_paid": 23800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229454, "ticker_id": 538, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79000000", "ebitda": "110800000", "netIncome": "14400000", "grossProfit": "202200000", "depreciation": "None", "totalRevenue": "234000000", "costOfRevenue": "31800000", "interestIncome": "1500000", "incomeBeforeTax": "32600000", "interestExpense": "51500000", "operatingIncome": "85000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "18200000", "reportedCurrency": "USD", "netInterestIncome": "-55700000", "nonInterestIncome": "None", "operatingExpenses": "117200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31800000", "sellingGeneralAndAdministrative": "13400000", "netIncomeFromContinuingOperations": "14400000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "26500000", "currentDebt": "None", "investments": "None", "totalAssets": "3289100000", "longTermDebt": "1799000000", "shortTermDebt": "98300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1344500000", "totalLiabilities": "2299500000", "otherCurrentAssets": "55700000", "totalCurrentAssets": "634000000", "currentLongTermDebt": "97800000", "longTermInvestments": "21100000", "shortTermInvestments": "None", "currentNetReceivables": "295600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2655100000", "currentAccountsPayable": "39000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1897300000", "totalShareholderEquity": "989600000", "capitalLeaseObligations": "500000", "otherCurrentLiabilities": "156800000", "totalCurrentLiabilities": "396200000", "otherNonCurrentLiabilities": "5500000", "totalNonCurrentLiabilities": "1903300000", "cashAndShortTermInvestments": "282700000", "commonStockSharesOutstanding": "256565000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "282700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14400000", "profitLoss": "None", "dividendPayout": "23800000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23900000", "capitalExpenditures": "18700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "175200000", "cashflowFromInvestment": "-18700000", "stockBasedCompensation": "1800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 234000000, "cost_of_revenue": 31800000, "gross_profit": 202200000, "research_and_development": null, "selling_general_admin": 13400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79000000, "depreciation_amortisation": 31800000, "ebitda": 110800000, "interest_expense": 51500000, "interest_income": null, "other_non_operating": null, "pretax_income": 32600000, "tax_provision": 18200000, "effective_tax_rate": null, "net_income": 14400000, "net_income_continuing_ops": 14400000, "net_income_to_common": 14400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 282700000, "short_term_investments": null, "net_receivables": 295600000, "inventory": null, "other_current_assets": null, "total_current_assets": 634000000, "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": 2655100000, "total_assets": 3289100000, "short_term_debt": 98300000, "accounts_payable": 39000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 396200000, "long_term_debt": 1799000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1903300000, "total_liabilities": 2299500000, "total_debt": 1897300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1344500000, "total_equity": 989600000, "shares_outstanding": 256565000, "operating_cash_flow": 23900000, "stock_based_compensation": 1800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18700000, "dividends_paid": 23800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 175200000, "free_cash_flow": 42600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79000000", "ebitda": "110800000", "netIncome": "14400000", "grossProfit": "202200000", "depreciation": "None", "totalRevenue": "234000000", "costOfRevenue": "31800000", "interestIncome": "1500000", "incomeBeforeTax": "32600000", "interestExpense": "51500000", "operatingIncome": "85000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "18200000", "reportedCurrency": "USD", "netInterestIncome": "-55700000", "nonInterestIncome": "None", "operatingExpenses": "117200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31800000", "sellingGeneralAndAdministrative": "13400000", "netIncomeFromContinuingOperations": "14400000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "26500000", "currentDebt": "None", "investments": "None", "totalAssets": "3289100000", "longTermDebt": "1799000000", "shortTermDebt": "98300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1344500000", "totalLiabilities": "2299500000", "otherCurrentAssets": "55700000", "totalCurrentAssets": "634000000", "currentLongTermDebt": "97800000", "longTermInvestments": "21100000", "shortTermInvestments": "None", "currentNetReceivables": "295600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2655100000", "currentAccountsPayable": "39000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1897300000", "totalShareholderEquity": "989600000", "capitalLeaseObligations": "500000", "otherCurrentLiabilities": "156800000", "totalCurrentLiabilities": "396200000", "otherNonCurrentLiabilities": "5500000", "totalNonCurrentLiabilities": "1903300000", "cashAndShortTermInvestments": "282700000", "commonStockSharesOutstanding": "256565000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "282700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14400000", "profitLoss": "None", "dividendPayout": "23800000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23900000", "capitalExpenditures": "18700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "175200000", "cashflowFromInvestment": "-18700000", "stockBasedCompensation": "1800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "income_statement": { "revenue": 220600000, "cost_of_revenue": 30800000, "gross_profit": 189800000, "ebit": 63200000, "ebitda": 94000000, "pretax_income": 19100000, "tax_provision": -9300000, "net_income": 28400000, "net_income_to_common": 28400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102500000, "total_current_assets": 409900000, "total_assets": 3080100000, "short_term_debt": 83400000, "long_term_debt": 1618800000, "total_debt": 1702200000, "total_liabilities": 2096100000, "total_equity": 984000000, "shares_outstanding": 289516000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -81984514, "capital_expenditure": 37970607, "free_cash_flow": -44013907, "dividends_paid": 1874415023, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229455, "ticker_id": 538, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63200000", "ebitda": "94000000", "netIncome": "28400000", "grossProfit": "189800000", "depreciation": "None", "totalRevenue": "220600000", "costOfRevenue": "30800000", "interestIncome": "700000", "incomeBeforeTax": "19100000", "interestExpense": "55300000", "operatingIncome": "80700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-9300000", "reportedCurrency": "USD", "netInterestIncome": "-51800000", "nonInterestIncome": "None", "operatingExpenses": "109100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30800000", "sellingGeneralAndAdministrative": "10800000", "netIncomeFromContinuingOperations": "28400000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "26500000", "currentDebt": "None", "investments": "None", "totalAssets": "3080100000", "longTermDebt": "1618800000", "shortTermDebt": "83400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1358900000", "totalLiabilities": "2096100000", "otherCurrentAssets": "51500000", "totalCurrentAssets": "409900000", "currentLongTermDebt": "82900000", "longTermInvestments": "15700000", "shortTermInvestments": "None", "currentNetReceivables": "255900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2670200000", "currentAccountsPayable": "35500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1702200000", "totalShareholderEquity": "984000000", "capitalLeaseObligations": "500000", "otherCurrentLiabilities": "138100000", "totalCurrentLiabilities": "360400000", "otherNonCurrentLiabilities": "60300000", "totalNonCurrentLiabilities": "1735700000", "cashAndShortTermInvestments": "102500000", "commonStockSharesOutstanding": "289516000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "102500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30211059", "profitLoss": "None", "dividendPayout": "1874415023", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-81984514", "capitalExpenditures": "37970607", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "127874260", "cashflowFromInvestment": "-37829499", "stockBasedCompensation": "1700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1874415023", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32764106", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 220600000, "cost_of_revenue": 30800000, "gross_profit": 189800000, "research_and_development": null, "selling_general_admin": 10800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63200000, "depreciation_amortisation": 30800000, "ebitda": 94000000, "interest_expense": 55300000, "interest_income": null, "other_non_operating": null, "pretax_income": 19100000, "tax_provision": -9300000, "effective_tax_rate": null, "net_income": 28400000, "net_income_continuing_ops": 28400000, "net_income_to_common": 28400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102500000, "short_term_investments": null, "net_receivables": 255900000, "inventory": 1, "other_current_assets": null, "total_current_assets": 409900000, "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": 2670200000, "total_assets": 3080100000, "short_term_debt": 83400000, "accounts_payable": 35500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 360400000, "long_term_debt": 1618800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1735700000, "total_liabilities": 2096100000, "total_debt": 1702200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1358900000, "total_equity": 984000000, "shares_outstanding": 289516000, "operating_cash_flow": -81984514, "stock_based_compensation": 1700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37970607, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37829499, "dividends_paid": 1874415023, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 127874260, "free_cash_flow": -44013907, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63200000", "ebitda": "94000000", "netIncome": "28400000", "grossProfit": "189800000", "depreciation": "None", "totalRevenue": "220600000", "costOfRevenue": "30800000", "interestIncome": "700000", "incomeBeforeTax": "19100000", "interestExpense": "55300000", "operatingIncome": "80700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-9300000", "reportedCurrency": "USD", "netInterestIncome": "-51800000", "nonInterestIncome": "None", "operatingExpenses": "109100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30800000", "sellingGeneralAndAdministrative": "10800000", "netIncomeFromContinuingOperations": "28400000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "26500000", "currentDebt": "None", "investments": "None", "totalAssets": "3080100000", "longTermDebt": "1618800000", "shortTermDebt": "83400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1358900000", "totalLiabilities": "2096100000", "otherCurrentAssets": "51500000", "totalCurrentAssets": "409900000", "currentLongTermDebt": "82900000", "longTermInvestments": "15700000", "shortTermInvestments": "None", "currentNetReceivables": "255900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2670200000", "currentAccountsPayable": "35500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1702200000", "totalShareholderEquity": "984000000", "capitalLeaseObligations": "500000", "otherCurrentLiabilities": "138100000", "totalCurrentLiabilities": "360400000", "otherNonCurrentLiabilities": "60300000", "totalNonCurrentLiabilities": "1735700000", "cashAndShortTermInvestments": "102500000", "commonStockSharesOutstanding": "289516000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "102500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30211059", "profitLoss": "None", "dividendPayout": "1874415023", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-81984514", "capitalExpenditures": "37970607", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "127874260", "cashflowFromInvestment": "-37829499", "stockBasedCompensation": "1700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1874415023", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32764106", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "income_statement": { "revenue": 191500000, "cost_of_revenue": 30400000, "gross_profit": 161100000, "ebit": 54000000, "ebitda": 84400000, "pretax_income": 14900000, "tax_provision": 14600000, "net_income": 300000, "net_income_to_common": 300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94500000, "total_current_assets": 340300000, "total_assets": 3044300000, "short_term_debt": 116800000, "long_term_debt": 1515700000, "total_debt": 1632500000, "total_liabilities": 2126199999, "total_equity": 918100000, "shares_outstanding": 250171000, "goodwill_and_intangibles": 123300000 }, "cash_flow": { "operating_cash_flow": 34500000, "capital_expenditure": 23800000, "free_cash_flow": 58300000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229457, "ticker_id": 538, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54000000", "ebitda": "84400000", "netIncome": "300000", "grossProfit": "161100000", "depreciation": "None", "totalRevenue": "191500000", "costOfRevenue": "30400000", "interestIncome": "100000", "incomeBeforeTax": "14900000", "interestExpense": "39500000", "operatingIncome": "63800000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "14600000", "reportedCurrency": "USD", "netInterestIncome": "-47600000", "nonInterestIncome": "None", "operatingExpenses": "97300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30400000", "sellingGeneralAndAdministrative": "11600000", "netIncomeFromContinuingOperations": "300000" }, "balance": { "goodwill": "None", "inventory": "51300000", "commonStock": "25700000", "currentDebt": "None", "investments": "None", "totalAssets": "3044300000", "longTermDebt": "1515700000", "shortTermDebt": "116800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "123300000", "reportedCurrency": "USD", "retainedEarnings": "-1387300000", "totalLiabilities": "2126199999", "otherCurrentAssets": "42700000", "totalCurrentAssets": "340300000", "currentLongTermDebt": "68800000", "longTermInvestments": "18200000", "shortTermInvestments": "None", "currentNetReceivables": "203100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2704000000", "currentAccountsPayable": "77300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2598500000", "shortLongTermDebtTotal": "1632500000", "totalShareholderEquity": "918100000", "capitalLeaseObligations": "500000", "otherCurrentLiabilities": "201333219", "totalCurrentLiabilities": "455800000", "otherNonCurrentLiabilities": "16200000", "totalNonCurrentLiabilities": "1670399999", "cashAndShortTermInvestments": "94500000", "commonStockSharesOutstanding": "250171000", "intangibleAssetsExcludingGoodwill": "123300000", "cashAndCashEquivalentsAtCarryingValue": "94500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "300000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34500000", "capitalExpenditures": "23800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-700000", "cashflowFromInvestment": "-23800000", "stockBasedCompensation": "1300000", "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": "30400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 191500000, "cost_of_revenue": 30400000, "gross_profit": 161100000, "research_and_development": null, "selling_general_admin": 11600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54000000, "depreciation_amortisation": 30400000, "ebitda": 84400000, "interest_expense": 39500000, "interest_income": null, "other_non_operating": null, "pretax_income": 14900000, "tax_provision": 14600000, "effective_tax_rate": null, "net_income": 300000, "net_income_continuing_ops": 300000, "net_income_to_common": 300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94500000, "short_term_investments": null, "net_receivables": 203100000, "inventory": 51300000, "other_current_assets": null, "total_current_assets": 340300000, "net_ppe": null, "goodwill": null, "intangible_assets": 123300000, "goodwill_and_intangibles": 123300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2704000000, "total_assets": 3044300000, "short_term_debt": 116800000, "accounts_payable": 77300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 455800000, "long_term_debt": 1515700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1670399999, "total_liabilities": 2126199999, "total_debt": 1632500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1387300000, "total_equity": 918100000, "shares_outstanding": 250171000, "operating_cash_flow": 34500000, "stock_based_compensation": 1300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23800000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -700000, "free_cash_flow": 58300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54000000", "ebitda": "84400000", "netIncome": "300000", "grossProfit": "161100000", "depreciation": "None", "totalRevenue": "191500000", "costOfRevenue": "30400000", "interestIncome": "100000", "incomeBeforeTax": "14900000", "interestExpense": "39500000", "operatingIncome": "63800000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "14600000", "reportedCurrency": "USD", "netInterestIncome": "-47600000", "nonInterestIncome": "None", "operatingExpenses": "97300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30400000", "sellingGeneralAndAdministrative": "11600000", "netIncomeFromContinuingOperations": "300000" }, "balance": { "goodwill": "None", "inventory": "51300000", "commonStock": "25700000", "currentDebt": "None", "investments": "None", "totalAssets": "3044300000", "longTermDebt": "1515700000", "shortTermDebt": "116800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "123300000", "reportedCurrency": "USD", "retainedEarnings": "-1387300000", "totalLiabilities": "2126199999", "otherCurrentAssets": "42700000", "totalCurrentAssets": "340300000", "currentLongTermDebt": "68800000", "longTermInvestments": "18200000", "shortTermInvestments": "None", "currentNetReceivables": "203100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2704000000", "currentAccountsPayable": "77300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2598500000", "shortLongTermDebtTotal": "1632500000", "totalShareholderEquity": "918100000", "capitalLeaseObligations": "500000", "otherCurrentLiabilities": "201333219", "totalCurrentLiabilities": "455800000", "otherNonCurrentLiabilities": "16200000", "totalNonCurrentLiabilities": "1670399999", "cashAndShortTermInvestments": "94500000", "commonStockSharesOutstanding": "250171000", "intangibleAssetsExcludingGoodwill": "123300000", "cashAndCashEquivalentsAtCarryingValue": "94500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "300000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34500000", "capitalExpenditures": "23800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-700000", "cashflowFromInvestment": "-23800000", "stockBasedCompensation": "1300000", "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": "30400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "income_statement": { "revenue": 187500000, "cost_of_revenue": 28000000, "gross_profit": 159500000, "ebit": 52600000, "ebitda": 80600000, "pretax_income": 14200000, "tax_provision": 13400000, "net_income": 800000, "net_income_to_common": 800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83800000, "total_current_assets": 341900000, "total_assets": 2996100000, "short_term_debt": 98400000, "long_term_debt": 1541700000, "total_debt": 1640100000, "total_liabilities": 2089900000, "total_equity": 906200000, "shares_outstanding": 248920000, "goodwill_and_intangibles": 190400000 }, "cash_flow": { "operating_cash_flow": 2400000, "capital_expenditure": 25700000, "free_cash_flow": 28100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229458, "ticker_id": 538, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:53.409556+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52600000", "ebitda": "80600000", "netIncome": "800000", "grossProfit": "159500000", "depreciation": "None", "totalRevenue": "187500000", "costOfRevenue": "28000000", "interestIncome": "1700000", "incomeBeforeTax": "14200000", "interestExpense": "48100000", "operatingIncome": "59900000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "13400000", "reportedCurrency": "USD", "netInterestIncome": "-46400000", "nonInterestIncome": "None", "operatingExpenses": "99600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28000000", "sellingGeneralAndAdministrative": "10300000", "netIncomeFromContinuingOperations": "800000" }, "balance": { "goodwill": "None", "inventory": "34900000", "commonStock": "25500000", "currentDebt": "None", "investments": "None", "totalAssets": "2996100000", "longTermDebt": "1541700000", "shortTermDebt": "98400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "190400000", "reportedCurrency": "USD", "retainedEarnings": "-1387600000", "totalLiabilities": "2089900000", "otherCurrentAssets": "67700000", "totalCurrentAssets": "341900000", "currentLongTermDebt": "52900000", "longTermInvestments": "17100000", "shortTermInvestments": "None", "currentNetReceivables": "190400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2654200000", "currentAccountsPayable": "37800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1640100000", "totalShareholderEquity": "906200000", "capitalLeaseObligations": "500000", "otherCurrentLiabilities": "168800000", "totalCurrentLiabilities": "398500000", "otherNonCurrentLiabilities": "16900000", "totalNonCurrentLiabilities": "1691400000", "cashAndShortTermInvestments": "83800000", "commonStockSharesOutstanding": "248920000", "intangibleAssetsExcludingGoodwill": "190400000", "cashAndCashEquivalentsAtCarryingValue": "83800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "800000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2400000", "capitalExpenditures": "25700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161400000", "cashflowFromInvestment": "-15900000", "stockBasedCompensation": "1300000", "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": "28000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 187500000, "cost_of_revenue": 28000000, "gross_profit": 159500000, "research_and_development": null, "selling_general_admin": 10300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52600000, "depreciation_amortisation": 28000000, "ebitda": 80600000, "interest_expense": 48100000, "interest_income": null, "other_non_operating": null, "pretax_income": 14200000, "tax_provision": 13400000, "effective_tax_rate": null, "net_income": 800000, "net_income_continuing_ops": 800000, "net_income_to_common": 800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83800000, "short_term_investments": null, "net_receivables": 190400000, "inventory": 34900000, "other_current_assets": null, "total_current_assets": 341900000, "net_ppe": null, "goodwill": null, "intangible_assets": 190400000, "goodwill_and_intangibles": 190400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2654200000, "total_assets": 2996100000, "short_term_debt": 98400000, "accounts_payable": 37800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 398500000, "long_term_debt": 1541700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1691400000, "total_liabilities": 2089900000, "total_debt": 1640100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1387600000, "total_equity": 906200000, "shares_outstanding": 248920000, "operating_cash_flow": 2400000, "stock_based_compensation": 1300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15900000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -161400000, "free_cash_flow": 28100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52600000", "ebitda": "80600000", "netIncome": "800000", "grossProfit": "159500000", "depreciation": "None", "totalRevenue": "187500000", "costOfRevenue": "28000000", "interestIncome": "1700000", "incomeBeforeTax": "14200000", "interestExpense": "48100000", "operatingIncome": "59900000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "13400000", "reportedCurrency": "USD", "netInterestIncome": "-46400000", "nonInterestIncome": "None", "operatingExpenses": "99600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28000000", "sellingGeneralAndAdministrative": "10300000", "netIncomeFromContinuingOperations": "800000" }, "balance": { "goodwill": "None", "inventory": "34900000", "commonStock": "25500000", "currentDebt": "None", "investments": "None", "totalAssets": "2996100000", "longTermDebt": "1541700000", "shortTermDebt": "98400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "190400000", "reportedCurrency": "USD", "retainedEarnings": "-1387600000", "totalLiabilities": "2089900000", "otherCurrentAssets": "67700000", "totalCurrentAssets": "341900000", "currentLongTermDebt": "52900000", "longTermInvestments": "17100000", "shortTermInvestments": "None", "currentNetReceivables": "190400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2654200000", "currentAccountsPayable": "37800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1640100000", "totalShareholderEquity": "906200000", "capitalLeaseObligations": "500000", "otherCurrentLiabilities": "168800000", "totalCurrentLiabilities": "398500000", "otherNonCurrentLiabilities": "16900000", "totalNonCurrentLiabilities": "1691400000", "cashAndShortTermInvestments": "83800000", "commonStockSharesOutstanding": "248920000", "intangibleAssetsExcludingGoodwill": "190400000", "cashAndCashEquivalentsAtCarryingValue": "83800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "800000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2400000", "capitalExpenditures": "25700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161400000", "cashflowFromInvestment": "-15900000", "stockBasedCompensation": "1300000", "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": "28000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }