{ "ticker": { "uuid": "6024f9e5-e894-4413-a88a-44d65f21d5d3", "symbol": "OPTU", "name": "Optimum Communications, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/6024f9e5-e894-4413-a88a-44d65f21d5d3/", "api_url": "https://sharemaestro.com/factors/api/tickers/6024f9e5-e894-4413-a88a-44d65f21d5d3/" }, "ticker_metadata": { "id": 3025, "uuid": "6024f9e5-e894-4413-a88a-44d65f21d5d3", "symbol": "OPTU", "name": "Optimum Communications, Inc.", "asset_type": "equity", "market_cap": 288073000, "stock_exchange_id": 3, "industry": "Telecom Services", "sector": "Communication Services", "description": "Optimum Communications, Inc., provides broadband communications and video services under the Optimum brand in the United States, Canada, Puerto Rico, and the Virgin Islands. The company is headquartered in Long Island City, New York.", "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": "6024f9e5-e894-4413-a88a-44d65f21d5d3", "symbol": "OPTU", "name": "Optimum Communications, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/6024f9e5-e894-4413-a88a-44d65f21d5d3/", "api_url": "https://sharemaestro.com/factors/api/tickers/6024f9e5-e894-4413-a88a-44d65f21d5d3/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.78, "value": 0.63, "quality": 0.63, "momentum": 0.64, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 1.09, "market_cap": 514937800, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1268, "shareholder_yield": 0.0189, "roe": 0.8996, "piotroski_f_score": 3, "momentum_12_1": -0.4978, "volatility_252d": 1.0103 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:06.551610+00:00", "batch_id": "" }, "size": { "price_close": 1.09, "market_cap": 514937800, "market_cap_usd": 514937800, "enterprise_value": 25909669800, "shares_outstanding": 472420000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.0606, "pcf_ratio": 0.4251, "pfcf_ratio": 0.2051, "ev_ebitda": 7.8841, "ev_ebit": 16.1801, "ev_sales": 3.0469, "ev_fcf": 10.3194, "earnings_yield": null, "fcf_yield": 0.0969, "price_to_sales": 0.0606, "price_to_book": null, "price_to_cashflow": 0.4251, "ebitda_to_ev": 0.1268, "sales_yield": 0.3282 }, "yield": { "dividend_yield": 0.0189, "buyback_yield": 0, "shareholder_yield": 0.0189, "debt_paydown_yield": null, "total_yield": 0.0189 }, "quality": { "gross_margin": 0.6467, "operating_margin": 0.1883, "net_margin": -0.5501, "ebitda_margin": 0.3865, "fcf_margin": 0.2953, "roe": 0.8996, "roa": -0.1678, "roic": 0.0595, "roc_greenblatt": null, "asset_turnover": 0.3051, "cash_conversion": -0.5368, "accruals_ratio": -0.2113, "sbc_to_revenue": 0.0075, "piotroski_f_score": 3, "altman_z_score": 0.2171, "earnings_stability_5y": 1.776, "revenue_stability_5y": 0.0575, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1973, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -6.3551, "net_debt_to_ebitda": 7.7274, "debt_to_assets": 0.9487, "interest_coverage": 0.8792, "current_ratio": 0.8494, "quick_ratio": 0.8494, "net_debt": 25394732000, "local_beta": 0.0028, "volatility_252d": 1.0103, "volatility_60d": 2.4705, "max_drawdown_12m": -0.7641, "risk_adjusted_momentum": -0.4927 }, "growth": { "revenue_growth_1y": -0.0398, "revenue_growth_3y_cagr": -0.0379, "revenue_growth_5y_cagr": -0.0279, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1107, "book_value_growth_1y": null, "revenue_growth": -0.0398, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0354, "price_return_3m": -0.2685, "price_return_6m": -0.4076, "price_return_9m": -0.5134, "price_return_12m": -0.5156, "price_return_12m_ex1m": -0.4978, "momentum_6m": -0.4076, "momentum_12m": -0.5156, "momentum_12_1": -0.4978, "distance_from_52w_high": -0.6093, "distance_from_52w_low": 0.656, "relative_strength": -0.6155 }, "raw_ttm": { "revenue_ttm": 8503553000, "gross_profit_ttm": 5499277999, "ebit_ttm": 1601331000, "ebitda_ttm": 3286316000, "net_income_ttm": -4677419000, "eps_diluted_ttm": -9.901, "operating_cash_flow_ttm": 1211257000, "capital_expenditure_ttm": 1299517000, "fcf_ttm": 2510774000, "dividends_paid_ttm": 9738000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1821265000, "cash_and_equivalents": 1048634000, "total_current_assets": 1674115000, "total_current_liabilities": 1970909000, "net_ppe": null, "total_assets": 27872413000, "total_debt": 26443366000, "total_equity": -5199437000, "net_working_capital": -1290303000, "book_value_per_share": -11.006, "retained_earnings": -5457088000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -22782060000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 37, "quality_composite": 37, "momentum_composite": 36, "growth_composite": 36, "yield_composite": 36, "svqf_composite": 31, "vc1_composite": 37, "vc2_composite": 37, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 22, "quality_value_composite": 0.63, "os_score": 0.78, "value_percentile": 0.63, "quality_percentile": 0.63, "momentum_percentile": 0.64, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": 45, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4688, "ticker_id": 3025, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:06.551610+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.09, "market_cap": 514937800, "market_cap_usd": 514937800, "enterprise_value": 25909669800, "shares_outstanding": 472420000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.06055561, "pcf_ratio": 0.42512679, "pfcf_ratio": 0.20509126, "ev_ebitda": 7.88410786, "ev_ebit": 16.18008382, "ev_sales": 3.04692283, "ev_fcf": 10.31939545, "earnings_yield": null, "fcf_yield": 0.0969049, "dividend_yield": 0.01891102, "buyback_yield": 0, "shareholder_yield": 0.01891102, "debt_paydown_yield": null, "total_yield": 0.01891102, "gross_margin": 0.64670356, "operating_margin": 0.18831317, "net_margin": -0.55005467, "ebitda_margin": 0.38646387, "fcf_margin": 0.29526176, "roe": 0.89960105, "roa": -0.16781536, "roic": 0.05946921, "roc_greenblatt": null, "asset_turnover": 0.30508851, "cash_conversion": -0.53678621, "accruals_ratio": -0.21127256, "sbc_to_revenue": 0.00748099, "debt_to_equity": -6.35507787, "net_debt_to_ebitda": 7.72741635, "debt_to_assets": 0.94872898, "interest_coverage": 0.87924108, "current_ratio": 0.84941263, "quick_ratio": 0.84941263, "net_debt": 25394732000, "revenue_growth_1y": -0.03977195, "revenue_growth_3y_cagr": -0.0379486, "revenue_growth_5y_cagr": -0.02787226, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.11068426, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": 0.21714972, "earnings_stability_5y": 1.776032, "revenue_stability_5y": 0.057513, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03539823, "price_return_3m": -0.26845638, "price_return_6m": -0.4076087, "price_return_9m": -0.51339286, "price_return_12m": -0.51555556, "price_return_12m_ex1m": -0.49777778, "distance_from_52w_high": -0.609319, "distance_from_52w_low": 0.6560316, "relative_strength": -0.61551914, "local_beta": 0.0028, "volatility_252d": 1.010334, "volatility_60d": 2.47052, "max_drawdown_12m": -0.76408602, "revenue_ttm": 8503553000, "gross_profit_ttm": 5499277999, "ebit_ttm": 1601331000, "ebitda_ttm": 3286316000, "net_income_ttm": -4677419000, "eps_diluted_ttm": -9.90097583, "operating_cash_flow_ttm": 1211257000, "capital_expenditure_ttm": 1299517000, "fcf_ttm": 2510774000, "dividends_paid_ttm": 9738000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1821265000, "cash_and_equivalents": 1048634000, "total_current_assets": 1674115000, "total_current_liabilities": 1970909000, "net_ppe": null, "total_assets": 27872413000, "total_debt": 26443366000, "total_equity": -5199437000, "net_working_capital": -1290303000, "book_value_per_share": -11.00596291, "retained_earnings": -5457088000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -22782060000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 37, "quality_composite": 37, "momentum_composite": 36, "growth_composite": 36, "yield_composite": 36, "svqf_composite": 31, "vc1_composite": 37, "vc2_composite": 37, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": 45, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.09, "os": 0.78, "value": 0.63, "quality": 0.63, "momentum": 0.64, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0189, "roe": 0.8996, "momentum_12_1": -0.4978, "complete_fields": { "id": 4688, "ticker_id": 3025, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:06.551610+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.09, "market_cap": 514937800, "market_cap_usd": 514937800, "enterprise_value": 25909669800, "shares_outstanding": 472420000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.06055561, "pcf_ratio": 0.42512679, "pfcf_ratio": 0.20509126, "ev_ebitda": 7.88410786, "ev_ebit": 16.18008382, "ev_sales": 3.04692283, "ev_fcf": 10.31939545, "earnings_yield": null, "fcf_yield": 0.0969049, "dividend_yield": 0.01891102, "buyback_yield": 0, "shareholder_yield": 0.01891102, "debt_paydown_yield": null, "total_yield": 0.01891102, "gross_margin": 0.64670356, "operating_margin": 0.18831317, "net_margin": -0.55005467, "ebitda_margin": 0.38646387, "fcf_margin": 0.29526176, "roe": 0.89960105, "roa": -0.16781536, "roic": 0.05946921, "roc_greenblatt": null, "asset_turnover": 0.30508851, "cash_conversion": -0.53678621, "accruals_ratio": -0.21127256, "sbc_to_revenue": 0.00748099, "debt_to_equity": -6.35507787, "net_debt_to_ebitda": 7.72741635, "debt_to_assets": 0.94872898, "interest_coverage": 0.87924108, "current_ratio": 0.84941263, "quick_ratio": 0.84941263, "net_debt": 25394732000, "revenue_growth_1y": -0.03977195, "revenue_growth_3y_cagr": -0.0379486, "revenue_growth_5y_cagr": -0.02787226, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.11068426, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": 0.21714972, "earnings_stability_5y": 1.776032, "revenue_stability_5y": 0.057513, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03539823, "price_return_3m": -0.26845638, "price_return_6m": -0.4076087, "price_return_9m": -0.51339286, "price_return_12m": -0.51555556, "price_return_12m_ex1m": -0.49777778, "distance_from_52w_high": -0.609319, "distance_from_52w_low": 0.6560316, "relative_strength": -0.61551914, "local_beta": 0.0028, "volatility_252d": 1.010334, "volatility_60d": 2.47052, "max_drawdown_12m": -0.76408602, "revenue_ttm": 8503553000, "gross_profit_ttm": 5499277999, "ebit_ttm": 1601331000, "ebitda_ttm": 3286316000, "net_income_ttm": -4677419000, "eps_diluted_ttm": -9.90097583, "operating_cash_flow_ttm": 1211257000, "capital_expenditure_ttm": 1299517000, "fcf_ttm": 2510774000, "dividends_paid_ttm": 9738000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1821265000, "cash_and_equivalents": 1048634000, "total_current_assets": 1674115000, "total_current_liabilities": 1970909000, "net_ppe": null, "total_assets": 27872413000, "total_debt": 26443366000, "total_equity": -5199437000, "net_working_capital": -1290303000, "book_value_per_share": -11.00596291, "retained_earnings": -5457088000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -22782060000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 37, "quality_composite": 37, "momentum_composite": 36, "growth_composite": 36, "yield_composite": 36, "svqf_composite": 31, "vc1_composite": 37, "vc2_composite": 37, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": 45, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "income_statement": { "revenue": 8590467000, "cost_of_revenue": 4334155000, "gross_profit": 4256312000, "ebit": 1574572000, "ebitda": 3271546000, "pretax_income": -1929955000, "tax_provision": -96908000, "net_income": -1869024000, "net_income_to_common": -1869024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1119585000, "total_current_assets": 1644796000, "total_assets": 30703838000, "short_term_debt": 101788000, "long_term_debt": 26145372000, "total_debt": 26247160000, "total_liabilities": 32996066000, "total_equity": -2314156000, "shares_outstanding": 467782000, "goodwill_and_intangibles": 20343684000 }, "cash_flow": { "operating_cash_flow": 1228457000, "capital_expenditure": 1347294000, "free_cash_flow": 2575751000, "dividends_paid": 9738000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310314, "ticker_id": 3025, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1574572000", "ebitda": "3271546000", "netIncome": "-1869024000", "grossProfit": "4256312000", "depreciation": "None", "totalRevenue": "8590467000", "costOfRevenue": "4334155000", "interestIncome": "None", "incomeBeforeTax": "-1929955000", "interestExpense": "1791462000", "operatingIncome": "1574572000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-96908000", "reportedCurrency": "USD", "netInterestIncome": "-1791462000", "nonInterestIncome": "None", "operatingExpenses": "2681740000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4334155000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1696974000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-1833047000" }, "balance": { "goodwill": "8041217000", "inventory": "None", "commonStock": "4714000", "currentDebt": "None", "investments": "None", "totalAssets": "30703838000", "longTermDebt": "26145372000", "shortTermDebt": "101788000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12302467000", "reportedCurrency": "USD", "retainedEarnings": "-2573017000", "totalLiabilities": "32996066000", "otherCurrentAssets": "188916000", "totalCurrentAssets": "1644796000", "currentLongTermDebt": "60842000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "336295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29059042000", "currentAccountsPayable": "816860000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26456621000", "totalShareholderEquity": "-2314156000", "capitalLeaseObligations": "250407000", "otherCurrentLiabilities": "1132374000", "totalCurrentLiabilities": "2051022000", "otherNonCurrentLiabilities": "316398000", "totalNonCurrentLiabilities": "30945044000", "cashAndShortTermInvestments": "1119585000", "commonStockSharesOutstanding": "467782000", "intangibleAssetsExcludingGoodwill": "12302467000", "cashAndCashEquivalentsAtCarryingValue": "1119585000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1869024000", "profitLoss": "None", "dividendPayout": "9738000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1228457000", "capitalExpenditures": "1347294000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "949364000", "cashflowFromInvestment": "-1293796000", "stockBasedCompensation": "64087000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9738000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1723453000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8590467000, "cost_of_revenue": 4334155000, "gross_profit": 4256312000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1574572000, "depreciation_amortisation": 1696974000, "ebitda": 3271546000, "interest_expense": 1791462000, "interest_income": null, "other_non_operating": null, "pretax_income": -1929955000, "tax_provision": -96908000, "effective_tax_rate": null, "net_income": -1869024000, "net_income_continuing_ops": -1833047000, "net_income_to_common": -1869024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1119585000, "short_term_investments": null, "net_receivables": 336295000, "inventory": null, "other_current_assets": null, "total_current_assets": 1644796000, "net_ppe": null, "goodwill": 8041217000, "intangible_assets": 12302467000, "goodwill_and_intangibles": 20343684000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29059042000, "total_assets": 30703838000, "short_term_debt": 101788000, "accounts_payable": 816860000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2051022000, "long_term_debt": 26145372000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30945044000, "total_liabilities": 32996066000, "total_debt": 26247160000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2573017000, "total_equity": -2314156000, "shares_outstanding": 467782000, "operating_cash_flow": 1228457000, "stock_based_compensation": 64087000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1347294000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1293796000, "dividends_paid": 9738000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 949364000, "free_cash_flow": 2575751000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1574572000", "ebitda": "3271546000", "netIncome": "-1869024000", "grossProfit": "4256312000", "depreciation": "None", "totalRevenue": "8590467000", "costOfRevenue": "4334155000", "interestIncome": "None", "incomeBeforeTax": "-1929955000", "interestExpense": "1791462000", "operatingIncome": "1574572000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-96908000", "reportedCurrency": "USD", "netInterestIncome": "-1791462000", "nonInterestIncome": "None", "operatingExpenses": "2681740000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4334155000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1696974000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-1833047000" }, "balance": { "goodwill": "8041217000", "inventory": "None", "commonStock": "4714000", "currentDebt": "None", "investments": "None", "totalAssets": "30703838000", "longTermDebt": "26145372000", "shortTermDebt": "101788000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12302467000", "reportedCurrency": "USD", "retainedEarnings": "-2573017000", "totalLiabilities": "32996066000", "otherCurrentAssets": "188916000", "totalCurrentAssets": "1644796000", "currentLongTermDebt": "60842000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "336295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29059042000", "currentAccountsPayable": "816860000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26456621000", "totalShareholderEquity": "-2314156000", "capitalLeaseObligations": "250407000", "otherCurrentLiabilities": "1132374000", "totalCurrentLiabilities": "2051022000", "otherNonCurrentLiabilities": "316398000", "totalNonCurrentLiabilities": "30945044000", "cashAndShortTermInvestments": "1119585000", "commonStockSharesOutstanding": "467782000", "intangibleAssetsExcludingGoodwill": "12302467000", "cashAndCashEquivalentsAtCarryingValue": "1119585000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1869024000", "profitLoss": "None", "dividendPayout": "9738000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1228457000", "capitalExpenditures": "1347294000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "949364000", "cashflowFromInvestment": "-1293796000", "stockBasedCompensation": "64087000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9738000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1723453000", "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": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "income_statement": { "revenue": 8954417000, "cost_of_revenue": 2896570000, "gross_profit": 6057847000, "ebit": 1702848000, "ebitda": 3345079000, "pretax_income": -82348000, "tax_provision": -4070999, "net_income": -102918000, "net_income_to_common": -102918000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256534000, "total_current_assets": 730992000, "total_assets": 31701370000, "short_term_debt": 185473000, "long_term_debt": 24804423000, "total_debt": 24989896000, "total_liabilities": 32158202000, "total_equity": -469235000, "shares_outstanding": 461536000, "goodwill_and_intangibles": 22213330000 }, "cash_flow": { "operating_cash_flow": 1582401000, "capital_expenditure": 1433013000, "free_cash_flow": 3015414000, "dividends_paid": 8399000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310319, "ticker_id": 3025, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1702848000", "ebitda": "3345079000", "netIncome": "-102918000", "grossProfit": "6057847000", "depreciation": "None", "totalRevenue": "8954417000", "costOfRevenue": "2896570000", "interestIncome": "None", "incomeBeforeTax": "-82348000", "interestExpense": "1763166000", "operatingIncome": "1680092000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-4070999", "reportedCurrency": "USD", "netInterestIncome": "-1763166000", "nonInterestIncome": "None", "operatingExpenses": "4377755000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2896570000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1642231000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-78277000" }, "balance": { "goodwill": "8041217000", "inventory": "None", "commonStock": "4641000", "currentDebt": "None", "investments": "None", "totalAssets": "31701370000", "longTermDebt": "24804423000", "shortTermDebt": "185473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "14172113000", "reportedCurrency": "USD", "retainedEarnings": "-703993000", "totalLiabilities": "32158202000", "otherCurrentAssets": "141873000", "totalCurrentAssets": "730992000", "currentLongTermDebt": "107703000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "332585000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30970378000", "currentAccountsPayable": "971499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25312604000", "totalShareholderEquity": "-469235000", "capitalLeaseObligations": "400478000", "otherCurrentLiabilities": "1023657000", "totalCurrentLiabilities": "2254796000", "otherNonCurrentLiabilities": "320435000", "totalNonCurrentLiabilities": "29903406000", "cashAndShortTermInvestments": "256534000", "commonStockSharesOutstanding": "461536000", "intangibleAssetsExcludingGoodwill": "14172113000", "cashAndCashEquivalentsAtCarryingValue": "256534000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78277000", "profitLoss": "None", "dividendPayout": "8399000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1582401000", "capitalExpenditures": "1433013000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-171978000", "cashflowFromInvestment": "-1455513000", "stockBasedCompensation": "67162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8399000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1642231000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8954417000, "cost_of_revenue": 2896570000, "gross_profit": 6057847000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1702848000, "depreciation_amortisation": 1642231000, "ebitda": 3345079000, "interest_expense": 1763166000, "interest_income": null, "other_non_operating": null, "pretax_income": -82348000, "tax_provision": -4070999, "effective_tax_rate": null, "net_income": -102918000, "net_income_continuing_ops": -78277000, "net_income_to_common": -102918000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 256534000, "short_term_investments": null, "net_receivables": 332585000, "inventory": null, "other_current_assets": null, "total_current_assets": 730992000, "net_ppe": null, "goodwill": 8041217000, "intangible_assets": 14172113000, "goodwill_and_intangibles": 22213330000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30970378000, "total_assets": 31701370000, "short_term_debt": 185473000, "accounts_payable": 971499000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2254796000, "long_term_debt": 24804423000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29903406000, "total_liabilities": 32158202000, "total_debt": 24989896000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -703993000, "total_equity": -469235000, "shares_outstanding": 461536000, "operating_cash_flow": 1582401000, "stock_based_compensation": 67162000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1433013000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1455513000, "dividends_paid": 8399000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -171978000, "free_cash_flow": 3015414000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1702848000", "ebitda": "3345079000", "netIncome": "-102918000", "grossProfit": "6057847000", "depreciation": "None", "totalRevenue": "8954417000", "costOfRevenue": "2896570000", "interestIncome": "None", "incomeBeforeTax": "-82348000", "interestExpense": "1763166000", "operatingIncome": "1680092000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-4070999", "reportedCurrency": "USD", "netInterestIncome": "-1763166000", "nonInterestIncome": "None", "operatingExpenses": "4377755000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2896570000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1642231000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-78277000" }, "balance": { "goodwill": "8041217000", "inventory": "None", "commonStock": "4641000", "currentDebt": "None", "investments": "None", "totalAssets": "31701370000", "longTermDebt": "24804423000", "shortTermDebt": "185473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "14172113000", "reportedCurrency": "USD", "retainedEarnings": "-703993000", "totalLiabilities": "32158202000", "otherCurrentAssets": "141873000", "totalCurrentAssets": "730992000", "currentLongTermDebt": "107703000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "332585000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30970378000", "currentAccountsPayable": "971499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25312604000", "totalShareholderEquity": "-469235000", "capitalLeaseObligations": "400478000", "otherCurrentLiabilities": "1023657000", "totalCurrentLiabilities": "2254796000", "otherNonCurrentLiabilities": "320435000", "totalNonCurrentLiabilities": "29903406000", "cashAndShortTermInvestments": "256534000", "commonStockSharesOutstanding": "461536000", "intangibleAssetsExcludingGoodwill": "14172113000", "cashAndCashEquivalentsAtCarryingValue": "256534000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78277000", "profitLoss": "None", "dividendPayout": "8399000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1582401000", "capitalExpenditures": "1433013000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-171978000", "cashflowFromInvestment": "-1455513000", "stockBasedCompensation": "67162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8399000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1642231000", "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": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "income_statement": { "revenue": 9237064000, "cost_of_revenue": 4674139000, "gross_profit": 4562925000, "ebit": 1766067000, "ebitda": 3456472000, "pretax_income": 118565000, "tax_provision": 39528000, "net_income": 53198000, "net_income_to_common": 53198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 302058000, "total_current_assets": 834794000, "total_assets": 31923616000, "short_term_debt": 359407000, "long_term_debt": 24610834000, "total_debt": 24970241000, "total_liabilities": 32358034000, "total_equity": -422180000, "shares_outstanding": 455034000, "goodwill_and_intangibles": 22520406000 }, "cash_flow": { "operating_cash_flow": 1826398000, "capital_expenditure": 1704811000, "free_cash_flow": 3531209000, "dividends_paid": 1793000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310324, "ticker_id": 3025, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1766067000", "ebitda": "3456472000", "netIncome": "53198000", "grossProfit": "4562925000", "depreciation": "None", "totalRevenue": "9237064000", "costOfRevenue": "4674139000", "interestIncome": "None", "incomeBeforeTax": "118565000", "interestExpense": "1639120000", "operatingIncome": "1916667000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "39528000", "reportedCurrency": "USD", "netInterestIncome": "-1639120000", "nonInterestIncome": "None", "operatingExpenses": "2646258000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4674139000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1690405000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "79037000" }, "balance": { "goodwill": "8044716000", "inventory": "None", "commonStock": "4560000", "currentDebt": "None", "investments": "None", "totalAssets": "31923616000", "longTermDebt": "24610834000", "shortTermDebt": "359407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "14475690000", "reportedCurrency": "USD", "retainedEarnings": "-601075000", "totalLiabilities": "32358034000", "otherCurrentAssets": "174732000", "totalCurrentAssets": "834794000", "currentLongTermDebt": "235771000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "358004000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31088822000", "currentAccountsPayable": "936950000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25339608000", "totalShareholderEquity": "-422180000", "capitalLeaseObligations": "493003000", "otherCurrentLiabilities": "926749000", "totalCurrentLiabilities": "2308124000", "otherNonCurrentLiabilities": "221249000", "totalNonCurrentLiabilities": "30049910000", "cashAndShortTermInvestments": "302058000", "commonStockSharesOutstanding": "455034000", "intangibleAssetsExcludingGoodwill": "14475690000", "cashAndCashEquivalentsAtCarryingValue": "302058000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53198000", "profitLoss": "None", "dividendPayout": "1793000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1826398000", "capitalExpenditures": "1704811000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122591000", "cashflowFromInvestment": "-1706523000", "stockBasedCompensation": "47926000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1793000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1690405000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9237064000, "cost_of_revenue": 4674139000, "gross_profit": 4562925000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1766067000, "depreciation_amortisation": 1690405000, "ebitda": 3456472000, "interest_expense": 1639120000, "interest_income": null, "other_non_operating": null, "pretax_income": 118565000, "tax_provision": 39528000, "effective_tax_rate": null, "net_income": 53198000, "net_income_continuing_ops": 79037000, "net_income_to_common": 53198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 302058000, "short_term_investments": null, "net_receivables": 358004000, "inventory": null, "other_current_assets": null, "total_current_assets": 834794000, "net_ppe": null, "goodwill": 8044716000, "intangible_assets": 14475690000, "goodwill_and_intangibles": 22520406000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31088822000, "total_assets": 31923616000, "short_term_debt": 359407000, "accounts_payable": 936950000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2308124000, "long_term_debt": 24610834000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30049910000, "total_liabilities": 32358034000, "total_debt": 24970241000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -601075000, "total_equity": -422180000, "shares_outstanding": 455034000, "operating_cash_flow": 1826398000, "stock_based_compensation": 47926000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1704811000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1706523000, "dividends_paid": 1793000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -122591000, "free_cash_flow": 3531209000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1766067000", "ebitda": "3456472000", "netIncome": "53198000", "grossProfit": "4562925000", "depreciation": "None", "totalRevenue": "9237064000", "costOfRevenue": "4674139000", "interestIncome": "None", "incomeBeforeTax": "118565000", "interestExpense": "1639120000", "operatingIncome": "1916667000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "39528000", "reportedCurrency": "USD", "netInterestIncome": "-1639120000", "nonInterestIncome": "None", "operatingExpenses": "2646258000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4674139000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1690405000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "79037000" }, "balance": { "goodwill": "8044716000", "inventory": "None", "commonStock": "4560000", "currentDebt": "None", "investments": "None", "totalAssets": "31923616000", "longTermDebt": "24610834000", "shortTermDebt": "359407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "14475690000", "reportedCurrency": "USD", "retainedEarnings": "-601075000", "totalLiabilities": "32358034000", "otherCurrentAssets": "174732000", "totalCurrentAssets": "834794000", "currentLongTermDebt": "235771000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "358004000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31088822000", "currentAccountsPayable": "936950000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25339608000", "totalShareholderEquity": "-422180000", "capitalLeaseObligations": "493003000", "otherCurrentLiabilities": "926749000", "totalCurrentLiabilities": "2308124000", "otherNonCurrentLiabilities": "221249000", "totalNonCurrentLiabilities": "30049910000", "cashAndShortTermInvestments": "302058000", "commonStockSharesOutstanding": "455034000", "intangibleAssetsExcludingGoodwill": "14475690000", "cashAndCashEquivalentsAtCarryingValue": "302058000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53198000", "profitLoss": "None", "dividendPayout": "1793000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1826398000", "capitalExpenditures": "1704811000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122591000", "cashflowFromInvestment": "-1706523000", "stockBasedCompensation": "47926000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1793000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1690405000", "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": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "income_statement": { "revenue": 9647659000, "cost_of_revenue": 4979311000, "gross_profit": 4668348000, "ebit": 1851784000, "ebitda": 3669799000, "pretax_income": 516729000, "tax_provision": 295840000, "net_income": 194563000, "net_income_to_common": 194563000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 305484000, "total_current_assets": 2568445000, "total_assets": 33664966000, "short_term_debt": 2075077000, "long_term_debt": 24397718000, "total_debt": 26472795000, "total_liabilities": 34168878000, "total_equity": -475211000, "shares_outstanding": 453282000, "goodwill_and_intangibles": 23085459000 }, "cash_flow": { "operating_cash_flow": 2366901000, "capital_expenditure": 1914282000, "free_cash_flow": 4281183000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310329, "ticker_id": 3025, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1851784000", "ebitda": "3669799000", "netIncome": "194563000", "grossProfit": "4668348000", "depreciation": "None", "totalRevenue": "9647659000", "costOfRevenue": "4979311000", "interestIncome": "None", "incomeBeforeTax": "516729000", "interestExpense": "1331636000", "operatingIncome": "1932879000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "295840000", "reportedCurrency": "USD", "netInterestIncome": "-1331636000", "nonInterestIncome": "None", "operatingExpenses": "2735469000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4979311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1818015000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "220889000" }, "balance": { "goodwill": "8208773000", "inventory": "None", "commonStock": "4562000", "currentDebt": "None", "investments": "None", "totalAssets": "33664966000", "longTermDebt": "24397718000", "shortTermDebt": "2075077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "14876686000", "reportedCurrency": "USD", "retainedEarnings": "-654273000", "totalLiabilities": "34168878000", "otherCurrentAssets": "1896397000", "totalCurrentAssets": "2568445000", "currentLongTermDebt": "1945420000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "366564000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31096521000", "currentAccountsPayable": "1213806000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26847970000", "totalShareholderEquity": "-475211000", "capitalLeaseObligations": "504832000", "otherCurrentLiabilities": "670259000", "totalCurrentLiabilities": "4039701000", "otherNonCurrentLiabilities": "274623000", "totalNonCurrentLiabilities": "30129177000", "cashAndShortTermInvestments": "305484000", "commonStockSharesOutstanding": "453282000", "intangibleAssetsExcludingGoodwill": "14876686000", "cashAndCashEquivalentsAtCarryingValue": "305484000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "220889000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-46724000", "operatingCashflow": "2366901000", "capitalExpenditures": "1914282000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-335906000", "cashflowFromInvestment": "-1921510000", "stockBasedCompensation": "159985000", "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": "1773673000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9647659000, "cost_of_revenue": 4979311000, "gross_profit": 4668348000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1851784000, "depreciation_amortisation": 1818015000, "ebitda": 3669799000, "interest_expense": 1331636000, "interest_income": null, "other_non_operating": null, "pretax_income": 516729000, "tax_provision": 295840000, "effective_tax_rate": null, "net_income": 194563000, "net_income_continuing_ops": 220889000, "net_income_to_common": 194563000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 305484000, "short_term_investments": null, "net_receivables": 366564000, "inventory": null, "other_current_assets": null, "total_current_assets": 2568445000, "net_ppe": null, "goodwill": 8208773000, "intangible_assets": 14876686000, "goodwill_and_intangibles": 23085459000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31096521000, "total_assets": 33664966000, "short_term_debt": 2075077000, "accounts_payable": 1213806000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4039701000, "long_term_debt": 24397718000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30129177000, "total_liabilities": 34168878000, "total_debt": 26472795000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -654273000, "total_equity": -475211000, "shares_outstanding": 453282000, "operating_cash_flow": 2366901000, "stock_based_compensation": 159985000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1914282000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1921510000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -335906000, "free_cash_flow": 4281183000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1851784000", "ebitda": "3669799000", "netIncome": "194563000", "grossProfit": "4668348000", "depreciation": "None", "totalRevenue": "9647659000", "costOfRevenue": "4979311000", "interestIncome": "None", "incomeBeforeTax": "516729000", "interestExpense": "1331636000", "operatingIncome": "1932879000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "295840000", "reportedCurrency": "USD", "netInterestIncome": "-1331636000", "nonInterestIncome": "None", "operatingExpenses": "2735469000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4979311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1818015000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "220889000" }, "balance": { "goodwill": "8208773000", "inventory": "None", "commonStock": "4562000", "currentDebt": "None", "investments": "None", "totalAssets": "33664966000", "longTermDebt": "24397718000", "shortTermDebt": "2075077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "14876686000", "reportedCurrency": "USD", "retainedEarnings": "-654273000", "totalLiabilities": "34168878000", "otherCurrentAssets": "1896397000", "totalCurrentAssets": "2568445000", "currentLongTermDebt": "1945420000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "366564000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31096521000", "currentAccountsPayable": "1213806000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26847970000", "totalShareholderEquity": "-475211000", "capitalLeaseObligations": "504832000", "otherCurrentLiabilities": "670259000", "totalCurrentLiabilities": "4039701000", "otherNonCurrentLiabilities": "274623000", "totalNonCurrentLiabilities": "30129177000", "cashAndShortTermInvestments": "305484000", "commonStockSharesOutstanding": "453282000", "intangibleAssetsExcludingGoodwill": "14876686000", "cashAndCashEquivalentsAtCarryingValue": "305484000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "220889000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-46724000", "operatingCashflow": "2366901000", "capitalExpenditures": "1914282000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-335906000", "cashflowFromInvestment": "-1921510000", "stockBasedCompensation": "159985000", "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": "1773673000", "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": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "income_statement": { "revenue": 10090849000, "cost_of_revenue": 3382129000, "gross_profit": 6708720000, "ebit": 2572498000, "ebitda": 4359650000, "pretax_income": 1305907000, "tax_provision": 294975000, "net_income": 990311000, "net_income_to_common": 990311000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195711000, "total_current_assets": 789634000, "total_assets": 33215034000, "short_term_debt": 917313000, "long_term_debt": 25519916000, "total_debt": 26437229000, "total_liabilities": 34085936000, "total_equity": -819788000, "shares_outstanding": 462295000, "goodwill_and_intangibles": 23624219000 }, "cash_flow": { "operating_cash_flow": 2854078000, "capital_expenditure": 1231715000, "free_cash_flow": 4085793000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310334, "ticker_id": 3025, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2572498000", "ebitda": "4359650000", "netIncome": "990311000", "grossProfit": "6708720000", "depreciation": "None", "totalRevenue": "10090849000", "costOfRevenue": "3382129000", "interestIncome": "160000", "incomeBeforeTax": "1305907000", "interestExpense": "1266591000", "operatingIncome": "2524627000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "294975000", "reportedCurrency": "USD", "netInterestIncome": "-1266591000", "nonInterestIncome": "None", "operatingExpenses": "4184093000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3382129000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1787152000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "1010932000" }, "balance": { "goodwill": "8205863000", "inventory": "None", "commonStock": "4546000", "currentDebt": "None", "investments": "None", "totalAssets": "33215034000", "longTermDebt": "25519916000", "shortTermDebt": "917313000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "15418356000", "reportedCurrency": "USD", "retainedEarnings": "-848836000", "totalLiabilities": "34085936000", "otherCurrentAssets": "186971000", "totalCurrentAssets": "789634000", "currentLongTermDebt": "808109000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "406952000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32425400000", "currentAccountsPayable": "1023045000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26783986000", "totalShareholderEquity": "-819788000", "capitalLeaseObligations": "455961000", "otherCurrentLiabilities": "699818000", "totalCurrentLiabilities": "2735119000", "otherNonCurrentLiabilities": "159082000", "totalNonCurrentLiabilities": "31350817000", "cashAndShortTermInvestments": "195711000", "commonStockSharesOutstanding": "462295000", "intangibleAssetsExcludingGoodwill": "15418356000", "cashAndCashEquivalentsAtCarryingValue": "195711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1010932000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2854078000", "capitalExpenditures": "1231715000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1362524000", "cashflowFromInvestment": "-1573603000", "stockBasedCompensation": "98296000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-804928000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1787152000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10090849000, "cost_of_revenue": 3382129000, "gross_profit": 6708720000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2572498000, "depreciation_amortisation": 1787152000, "ebitda": 4359650000, "interest_expense": 1266591000, "interest_income": null, "other_non_operating": null, "pretax_income": 1305907000, "tax_provision": 294975000, "effective_tax_rate": null, "net_income": 990311000, "net_income_continuing_ops": 1010932000, "net_income_to_common": 990311000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 195711000, "short_term_investments": null, "net_receivables": 406952000, "inventory": null, "other_current_assets": null, "total_current_assets": 789634000, "net_ppe": null, "goodwill": 8205863000, "intangible_assets": 15418356000, "goodwill_and_intangibles": 23624219000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 32425400000, "total_assets": 33215034000, "short_term_debt": 917313000, "accounts_payable": 1023045000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2735119000, "long_term_debt": 25519916000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31350817000, "total_liabilities": 34085936000, "total_debt": 26437229000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -848836000, "total_equity": -819788000, "shares_outstanding": 462295000, "operating_cash_flow": 2854078000, "stock_based_compensation": 98296000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1231715000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1573603000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1362524000, "free_cash_flow": 4085793000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2572498000", "ebitda": "4359650000", "netIncome": "990311000", "grossProfit": "6708720000", "depreciation": "None", "totalRevenue": "10090849000", "costOfRevenue": "3382129000", "interestIncome": "160000", "incomeBeforeTax": "1305907000", "interestExpense": "1266591000", "operatingIncome": "2524627000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "294975000", "reportedCurrency": "USD", "netInterestIncome": "-1266591000", "nonInterestIncome": "None", "operatingExpenses": "4184093000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3382129000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1787152000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "1010932000" }, "balance": { "goodwill": "8205863000", "inventory": "None", "commonStock": "4546000", "currentDebt": "None", "investments": "None", "totalAssets": "33215034000", "longTermDebt": "25519916000", "shortTermDebt": "917313000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "15418356000", "reportedCurrency": "USD", "retainedEarnings": "-848836000", "totalLiabilities": "34085936000", "otherCurrentAssets": "186971000", "totalCurrentAssets": "789634000", "currentLongTermDebt": "808109000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "406952000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32425400000", "currentAccountsPayable": "1023045000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26783986000", "totalShareholderEquity": "-819788000", "capitalLeaseObligations": "455961000", "otherCurrentLiabilities": "699818000", "totalCurrentLiabilities": "2735119000", "otherNonCurrentLiabilities": "159082000", "totalNonCurrentLiabilities": "31350817000", "cashAndShortTermInvestments": "195711000", "commonStockSharesOutstanding": "462295000", "intangibleAssetsExcludingGoodwill": "15418356000", "cashAndCashEquivalentsAtCarryingValue": "195711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1010932000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2854078000", "capitalExpenditures": "1231715000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1362524000", "cashflowFromInvestment": "-1573603000", "stockBasedCompensation": "98296000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-804928000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1787152000", "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": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "income_statement": { "revenue": 9894642000, "cost_of_revenue": 3340442000, "gross_profit": 6554200000, "ebit": 1935762000, "ebitda": 4019127000, "pretax_income": 583227000, "tax_provision": 139748000, "net_income": 436183000, "net_income_to_common": 436183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 278422000, "total_current_assets": 976566000, "total_assets": 33376660000, "short_term_debt": 1245713000, "long_term_debt": null, "total_debt": 1245713000, "total_liabilities": 34579799000, "total_equity": -1141030000, "shares_outstanding": 583689000, "goodwill_and_intangibles": 24009699000 }, "cash_flow": { "operating_cash_flow": 2980164000, "capital_expenditure": 1073955000, "free_cash_flow": 4054119000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310339, "ticker_id": 3025, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1935762000", "ebitda": "4019127000", "netIncome": "436183000", "grossProfit": "6554200000", "depreciation": "None", "totalRevenue": "9894642000", "costOfRevenue": "3340442000", "interestIncome": "None", "incomeBeforeTax": "583227000", "interestExpense": "1352535000", "operatingIncome": "2115289000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "139748000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4438911000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3340442000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2083365000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "8160566000", "inventory": "None", "commonStock": "4831000", "currentDebt": "None", "investments": "None", "totalAssets": "33376660000", "longTermDebt": "None", "shortTermDebt": "1245713000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "15849133000", "reportedCurrency": "None", "retainedEarnings": "-985641000", "totalLiabilities": "34579799000", "otherCurrentAssets": "251301000", "totalCurrentAssets": "976566000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "446843000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32400094000", "currentAccountsPayable": "795576000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26979766000", "totalShareholderEquity": "-1141030000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "947016000", "totalCurrentLiabilities": "3098103000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "31481696000", "cashAndShortTermInvestments": "278422000", "commonStockSharesOutstanding": "583689000", "intangibleAssetsExcludingGoodwill": "15849133000", "cashAndCashEquivalentsAtCarryingValue": "278422000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "443479000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "2980164000", "capitalExpenditures": "1073955000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2181045000", "cashflowFromInvestment": "-1220426000", "stockBasedCompensation": "125087000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4816379000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2083365000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9894642000, "cost_of_revenue": 3340442000, "gross_profit": 6554200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1935762000, "depreciation_amortisation": 2083365000, "ebitda": 4019127000, "interest_expense": 1352535000, "interest_income": null, "other_non_operating": null, "pretax_income": 583227000, "tax_provision": 139748000, "effective_tax_rate": null, "net_income": 436183000, "net_income_continuing_ops": null, "net_income_to_common": 436183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 278422000, "short_term_investments": null, "net_receivables": 446843000, "inventory": null, "other_current_assets": null, "total_current_assets": 976566000, "net_ppe": null, "goodwill": 8160566000, "intangible_assets": 15849133000, "goodwill_and_intangibles": 24009699000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 32400094000, "total_assets": 33376660000, "short_term_debt": 1245713000, "accounts_payable": 795576000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3098103000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31481696000, "total_liabilities": 34579799000, "total_debt": 1245713000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -985641000, "total_equity": -1141030000, "shares_outstanding": 583689000, "operating_cash_flow": 2980164000, "stock_based_compensation": 125087000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1073955000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1220426000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2181045000, "free_cash_flow": 4054119000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1935762000", "ebitda": "4019127000", "netIncome": "436183000", "grossProfit": "6554200000", "depreciation": "None", "totalRevenue": "9894642000", "costOfRevenue": "3340442000", "interestIncome": "None", "incomeBeforeTax": "583227000", "interestExpense": "1352535000", "operatingIncome": "2115289000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "139748000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4438911000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3340442000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2083365000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "8160566000", "inventory": "None", "commonStock": "4831000", "currentDebt": "None", "investments": "None", "totalAssets": "33376660000", "longTermDebt": "None", "shortTermDebt": "1245713000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "15849133000", "reportedCurrency": "None", "retainedEarnings": "-985641000", "totalLiabilities": "34579799000", "otherCurrentAssets": "251301000", "totalCurrentAssets": "976566000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "446843000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32400094000", "currentAccountsPayable": "795576000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26979766000", "totalShareholderEquity": "-1141030000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "947016000", "totalCurrentLiabilities": "3098103000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "31481696000", "cashAndShortTermInvestments": "278422000", "commonStockSharesOutstanding": "583689000", "intangibleAssetsExcludingGoodwill": "15849133000", "cashAndCashEquivalentsAtCarryingValue": "278422000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "443479000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "2980164000", "capitalExpenditures": "1073955000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2181045000", "cashflowFromInvestment": "-1220426000", "stockBasedCompensation": "125087000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4816379000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2083365000", "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": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "income_statement": { "revenue": 9760859000, "cost_of_revenue": 3300528000, "gross_profit": 6460331000, "ebit": 1896789000, "ebitda": 4159933000, "pretax_income": 187129000, "tax_provision": 47190000, "net_income": 138936000, "net_income_to_common": 138936000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 701898000, "total_current_assets": 1381356000, "total_assets": 34108122000, "short_term_debt": 170682000, "long_term_debt": null, "total_debt": 170682000, "total_liabilities": 31828860000, "total_equity": 2269964000, "shares_outstanding": 662541000, "goodwill_and_intangibles": 24643499000 }, "cash_flow": { "operating_cash_flow": 2980164000, "capital_expenditure": 1073955000, "free_cash_flow": 4054119000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310344, "ticker_id": 3025, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1896789000", "ebitda": "4159933000", "netIncome": "138936000", "grossProfit": "6460331000", "depreciation": "None", "totalRevenue": "9760859000", "costOfRevenue": "3300528000", "interestIncome": "None", "incomeBeforeTax": "187129000", "interestExpense": "1536559000", "operatingIncome": "1823811000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "47190000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4636520000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3300528000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2263144000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "8142309000", "inventory": "None", "commonStock": "6434000", "currentDebt": "None", "investments": "None", "totalAssets": "34108122000", "longTermDebt": "None", "shortTermDebt": "170682000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "16501190000", "reportedCurrency": "None", "retainedEarnings": "390766000", "totalLiabilities": "31828860000", "otherCurrentAssets": "215566000", "totalCurrentAssets": "1381356000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "463892000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32726766000", "currentAccountsPayable": "799618000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24689347000", "totalShareholderEquity": "2269964000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "883402000", "totalCurrentLiabilities": "1978479000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "29850381000", "cashAndShortTermInvestments": "701898000", "commonStockSharesOutstanding": "662541000", "intangibleAssetsExcludingGoodwill": "16501190000", "cashAndCashEquivalentsAtCarryingValue": "701898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "443479000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "33107000", "operatingCashflow": "2980164000", "capitalExpenditures": "1073955000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2181045000", "cashflowFromInvestment": "-1220426000", "stockBasedCompensation": "99078000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1686873000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2083365000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9760859000, "cost_of_revenue": 3300528000, "gross_profit": 6460331000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1896789000, "depreciation_amortisation": 2263144000, "ebitda": 4159933000, "interest_expense": 1536559000, "interest_income": null, "other_non_operating": null, "pretax_income": 187129000, "tax_provision": 47190000, "effective_tax_rate": null, "net_income": 138936000, "net_income_continuing_ops": null, "net_income_to_common": 138936000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 701898000, "short_term_investments": null, "net_receivables": 463892000, "inventory": null, "other_current_assets": null, "total_current_assets": 1381356000, "net_ppe": null, "goodwill": 8142309000, "intangible_assets": 16501190000, "goodwill_and_intangibles": 24643499000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 32726766000, "total_assets": 34108122000, "short_term_debt": 170682000, "accounts_payable": 799618000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1978479000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29850381000, "total_liabilities": 31828860000, "total_debt": 170682000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 390766000, "total_equity": 2269964000, "shares_outstanding": 662541000, "operating_cash_flow": 2980164000, "stock_based_compensation": 99078000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1073955000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1220426000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2181045000, "free_cash_flow": 4054119000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1896789000", "ebitda": "4159933000", "netIncome": "138936000", "grossProfit": "6460331000", "depreciation": "None", "totalRevenue": "9760859000", "costOfRevenue": "3300528000", "interestIncome": "None", "incomeBeforeTax": "187129000", "interestExpense": "1536559000", "operatingIncome": "1823811000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "47190000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4636520000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3300528000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2263144000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "8142309000", "inventory": "None", "commonStock": "6434000", "currentDebt": "None", "investments": "None", "totalAssets": "34108122000", "longTermDebt": "None", "shortTermDebt": "170682000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "16501190000", "reportedCurrency": "None", "retainedEarnings": "390766000", "totalLiabilities": "31828860000", "otherCurrentAssets": "215566000", "totalCurrentAssets": "1381356000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "463892000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32726766000", "currentAccountsPayable": "799618000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24689347000", "totalShareholderEquity": "2269964000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "883402000", "totalCurrentLiabilities": "1978479000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "29850381000", "cashAndShortTermInvestments": "701898000", "commonStockSharesOutstanding": "662541000", "intangibleAssetsExcludingGoodwill": "16501190000", "cashAndCashEquivalentsAtCarryingValue": "701898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "443479000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "33107000", "operatingCashflow": "2980164000", "capitalExpenditures": "1073955000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2181045000", "cashflowFromInvestment": "-1220426000", "stockBasedCompensation": "99078000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1686873000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2083365000", "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": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "income_statement": { "revenue": 9566608000, "cost_of_revenue": 3173076000, "gross_profit": 6393532000, "ebit": 1711398000, "ebitda": 4093737000, "pretax_income": -18061000, "tax_provision": -38655000, "net_income": 18833000, "net_income_to_common": 18833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 298781000, "total_current_assets": 903254000, "total_assets": 33613808000, "short_term_debt": 158625000, "long_term_debt": null, "total_debt": 158625000, "total_liabilities": 29933572000, "total_equity": 3670941000, "shares_outstanding": 730088000, "goodwill_and_intangibles": 25225321000 }, "cash_flow": { "operating_cash_flow": 2508317000, "capital_expenditure": 1154173000, "free_cash_flow": 3662490000, "dividends_paid": 1499935000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310349, "ticker_id": 3025, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1711398000", "ebitda": "4093737000", "netIncome": "18833000", "grossProfit": "6393532000", "depreciation": "None", "totalRevenue": "9566608000", "costOfRevenue": "3173076000", "interestIncome": "None", "incomeBeforeTax": "-18061000", "interestExpense": "1556282000", "operatingIncome": "1682379000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-38655000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4711153000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3173076000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2382339000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "8012416000", "inventory": "2232000", "commonStock": "7091000", "currentDebt": "None", "investments": "None", "totalAssets": "33613808000", "longTermDebt": "None", "shortTermDebt": "158625000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "17212905000", "reportedCurrency": "None", "retainedEarnings": "251830000", "totalLiabilities": "29933572000", "otherCurrentAssets": "138517000", "totalCurrentAssets": "903254000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "465956000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32710554000", "currentAccountsPayable": "857502000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22812600000", "totalShareholderEquity": "3670941000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "865011000", "totalCurrentLiabilities": "2021191000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27912381000", "cashAndShortTermInvestments": "298781000", "commonStockSharesOutstanding": "730088000", "intangibleAssetsExcludingGoodwill": "17212905000", "cashAndCashEquivalentsAtCarryingValue": "298781000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20594000", "profitLoss": "None", "dividendPayout": "1499935000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-88173000", "operatingCashflow": "2508317000", "capitalExpenditures": "1154173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1390996000", "cashflowFromInvestment": "-1148357000", "stockBasedCompensation": "59812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1499935000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2382339000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9566608000, "cost_of_revenue": 3173076000, "gross_profit": 6393532000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1711398000, "depreciation_amortisation": 2382339000, "ebitda": 4093737000, "interest_expense": 1556282000, "interest_income": null, "other_non_operating": null, "pretax_income": -18061000, "tax_provision": -38655000, "effective_tax_rate": null, "net_income": 18833000, "net_income_continuing_ops": null, "net_income_to_common": 18833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 298781000, "short_term_investments": null, "net_receivables": 465956000, "inventory": 2232000, "other_current_assets": null, "total_current_assets": 903254000, "net_ppe": null, "goodwill": 8012416000, "intangible_assets": 17212905000, "goodwill_and_intangibles": 25225321000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 32710554000, "total_assets": 33613808000, "short_term_debt": 158625000, "accounts_payable": 857502000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2021191000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27912381000, "total_liabilities": 29933572000, "total_debt": 158625000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 251830000, "total_equity": 3670941000, "shares_outstanding": 730088000, "operating_cash_flow": 2508317000, "stock_based_compensation": 59812000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1154173000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1148357000, "dividends_paid": 1499935000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1390996000, "free_cash_flow": 3662490000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1711398000", "ebitda": "4093737000", "netIncome": "18833000", "grossProfit": "6393532000", "depreciation": "None", "totalRevenue": "9566608000", "costOfRevenue": "3173076000", "interestIncome": "None", "incomeBeforeTax": "-18061000", "interestExpense": "1556282000", "operatingIncome": "1682379000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-38655000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4711153000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3173076000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2382339000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "8012416000", "inventory": "2232000", "commonStock": "7091000", "currentDebt": "None", "investments": "None", "totalAssets": "33613808000", "longTermDebt": "None", "shortTermDebt": "158625000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "17212905000", "reportedCurrency": "None", "retainedEarnings": "251830000", "totalLiabilities": "29933572000", "otherCurrentAssets": "138517000", "totalCurrentAssets": "903254000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "465956000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32710554000", "currentAccountsPayable": "857502000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22812600000", "totalShareholderEquity": "3670941000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "865011000", "totalCurrentLiabilities": "2021191000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27912381000", "cashAndShortTermInvestments": "298781000", "commonStockSharesOutstanding": "730088000", "intangibleAssetsExcludingGoodwill": "17212905000", "cashAndCashEquivalentsAtCarryingValue": "298781000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20594000", "profitLoss": "None", "dividendPayout": "1499935000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-88173000", "operatingCashflow": "2508317000", "capitalExpenditures": "1154173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1390996000", "cashflowFromInvestment": "-1148357000", "stockBasedCompensation": "59812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1499935000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2382339000", "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": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "income_statement": { "revenue": 2065368000, "cost_of_revenue": 1037625000, "gross_profit": 1027742999, "ebit": 367540000, "ebitda": 774036000, "pretax_income": -2922084000, "tax_provision": -45108000, "net_income": -2884071000, "net_income_to_common": -2884071000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1048634000, "total_current_assets": 1674115000, "total_assets": 27872413000, "short_term_debt": 55125000, "long_term_debt": 26388241000, "total_debt": 26443366000, "total_liabilities": 33042827000, "total_equity": -5199437000, "shares_outstanding": 472420000, "goodwill_and_intangibles": 17582623000 }, "cash_flow": { "operating_cash_flow": 170283000, "capital_expenditure": 307704000, "free_cash_flow": 477987000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310312, "ticker_id": 3025, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "367540000", "ebitda": "774036000", "netIncome": "-2884071000", "grossProfit": "1027742999", "depreciation": "None", "totalRevenue": "2065368000", "costOfRevenue": "1037625000", "interestIncome": "None", "incomeBeforeTax": "-2922084000", "interestExpense": "457819000", "operatingIncome": "367540000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-45108000", "reportedCurrency": "USD", "netInterestIncome": "-457819000", "nonInterestIncome": "None", "operatingExpenses": "660203000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1037625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "406496000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-2876976000" }, "balance": { "goodwill": "8041217000", "inventory": "None", "commonStock": "4772000", "currentDebt": "None", "investments": "None", "totalAssets": "27872413000", "longTermDebt": "26388241000", "shortTermDebt": "55125000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "9541406000", "reportedCurrency": "USD", "retainedEarnings": "-5457088000", "totalLiabilities": "33042827000", "otherCurrentAssets": "324230000", "totalCurrentAssets": "1674115000", "currentLongTermDebt": "55125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "301251000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26198298000", "currentAccountsPayable": "798677000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26687853000", "totalShareholderEquity": "-5199437000", "capitalLeaseObligations": "244487000", "otherCurrentLiabilities": "950428000", "totalCurrentLiabilities": "1970909000", "otherNonCurrentLiabilities": "315954000", "totalNonCurrentLiabilities": "31071918000", "cashAndShortTermInvestments": "1048634000", "commonStockSharesOutstanding": "472420000", "intangibleAssetsExcludingGoodwill": "9541406000", "cashAndCashEquivalentsAtCarryingValue": "1048634000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2884071000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "170283000", "capitalExpenditures": "307704000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "106025000", "cashflowFromInvestment": "-304673000", "stockBasedCompensation": "14977000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "406496000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2065368000, "cost_of_revenue": 1037625000, "gross_profit": 1027742999, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 367540000, "depreciation_amortisation": 406496000, "ebitda": 774036000, "interest_expense": 457819000, "interest_income": null, "other_non_operating": null, "pretax_income": -2922084000, "tax_provision": -45108000, "effective_tax_rate": null, "net_income": -2884071000, "net_income_continuing_ops": -2876976000, "net_income_to_common": -2884071000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1048634000, "short_term_investments": null, "net_receivables": 301251000, "inventory": null, "other_current_assets": null, "total_current_assets": 1674115000, "net_ppe": null, "goodwill": 8041217000, "intangible_assets": 9541406000, "goodwill_and_intangibles": 17582623000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26198298000, "total_assets": 27872413000, "short_term_debt": 55125000, "accounts_payable": 798677000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1970909000, "long_term_debt": 26388241000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31071918000, "total_liabilities": 33042827000, "total_debt": 26443366000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5457088000, "total_equity": -5199437000, "shares_outstanding": 472420000, "operating_cash_flow": 170283000, "stock_based_compensation": 14977000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 307704000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -304673000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 106025000, "free_cash_flow": 477987000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "367540000", "ebitda": "774036000", "netIncome": "-2884071000", "grossProfit": "1027742999", "depreciation": "None", "totalRevenue": "2065368000", "costOfRevenue": "1037625000", "interestIncome": "None", "incomeBeforeTax": "-2922084000", "interestExpense": "457819000", "operatingIncome": "367540000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-45108000", "reportedCurrency": "USD", "netInterestIncome": "-457819000", "nonInterestIncome": "None", "operatingExpenses": "660203000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1037625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "406496000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-2876976000" }, "balance": { "goodwill": "8041217000", "inventory": "None", "commonStock": "4772000", "currentDebt": "None", "investments": "None", "totalAssets": "27872413000", "longTermDebt": "26388241000", "shortTermDebt": "55125000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "9541406000", "reportedCurrency": "USD", "retainedEarnings": "-5457088000", "totalLiabilities": "33042827000", "otherCurrentAssets": "324230000", "totalCurrentAssets": "1674115000", "currentLongTermDebt": "55125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "301251000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26198298000", "currentAccountsPayable": "798677000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26687853000", "totalShareholderEquity": "-5199437000", "capitalLeaseObligations": "244487000", "otherCurrentLiabilities": "950428000", "totalCurrentLiabilities": "1970909000", "otherNonCurrentLiabilities": "315954000", "totalNonCurrentLiabilities": "31071918000", "cashAndShortTermInvestments": "1048634000", "commonStockSharesOutstanding": "472420000", "intangibleAssetsExcludingGoodwill": "9541406000", "cashAndCashEquivalentsAtCarryingValue": "1048634000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2884071000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "170283000", "capitalExpenditures": "307704000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "106025000", "cashflowFromInvestment": "-304673000", "stockBasedCompensation": "14977000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "406496000", "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": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "income_statement": { "revenue": 2182872000, "cost_of_revenue": 664948000, "gross_profit": 1517924000, "ebit": 2088993000, "ebitda": 2542477000, "pretax_income": -83735000, "tax_provision": -31900000, "net_income": -71198000, "net_income_to_common": -71198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1119585000, "total_current_assets": 1644796000, "total_assets": 30703838000, "short_term_debt": 101788000, "long_term_debt": 26145372000, "total_debt": 26247160000, "total_liabilities": 32996066000, "total_equity": -2314156000, "shares_outstanding": 467782000, "goodwill_and_intangibles": 20343684000 }, "cash_flow": { "operating_cash_flow": 481561000, "capital_expenditure": 282131000, "free_cash_flow": 763692000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310313, "ticker_id": 3025, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2088993000", "ebitda": "2542477000", "netIncome": "-71198000", "grossProfit": "1517924000", "depreciation": "None", "totalRevenue": "2182872000", "costOfRevenue": "664948000", "interestIncome": "None", "incomeBeforeTax": "-83735000", "interestExpense": "459663000", "operatingIncome": "397645000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-31900000", "reportedCurrency": "USD", "netInterestIncome": "-459663000", "nonInterestIncome": "None", "operatingExpenses": "1120279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "664948000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "453484000", "sellingGeneralAndAdministrative": "-43628000", "netIncomeFromContinuingOperations": "-51835000" }, "balance": { "goodwill": "8041217000", "inventory": "None", "commonStock": "4714000", "currentDebt": "None", "investments": "None", "totalAssets": "30703838000", "longTermDebt": "26145372000", "shortTermDebt": "101788000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12302467000", "reportedCurrency": "USD", "retainedEarnings": "-2573017000", "totalLiabilities": "32996066000", "otherCurrentAssets": "188916000", "totalCurrentAssets": "1644796000", "currentLongTermDebt": "60842000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "336295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29059042000", "currentAccountsPayable": "816860000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26456621000", "totalShareholderEquity": "-2314156000", "capitalLeaseObligations": "250407000", "otherCurrentLiabilities": "1132374000", "totalCurrentLiabilities": "2051022000", "otherNonCurrentLiabilities": "316398000", "totalNonCurrentLiabilities": "30945044000", "cashAndShortTermInvestments": "1119585000", "commonStockSharesOutstanding": "467782000", "intangibleAssetsExcludingGoodwill": "12302467000", "cashAndCashEquivalentsAtCarryingValue": "1119585000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71198000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "481561000", "capitalExpenditures": "282131000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100919000", "cashflowFromInvestment": "-283103000", "stockBasedCompensation": "20459000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "464161000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2182872000, "cost_of_revenue": 664948000, "gross_profit": 1517924000, "research_and_development": null, "selling_general_admin": -43628000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2088993000, "depreciation_amortisation": 453484000, "ebitda": 2542477000, "interest_expense": 459663000, "interest_income": null, "other_non_operating": null, "pretax_income": -83735000, "tax_provision": -31900000, "effective_tax_rate": null, "net_income": -71198000, "net_income_continuing_ops": -51835000, "net_income_to_common": -71198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1119585000, "short_term_investments": null, "net_receivables": 336295000, "inventory": null, "other_current_assets": null, "total_current_assets": 1644796000, "net_ppe": null, "goodwill": 8041217000, "intangible_assets": 12302467000, "goodwill_and_intangibles": 20343684000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29059042000, "total_assets": 30703838000, "short_term_debt": 101788000, "accounts_payable": 816860000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2051022000, "long_term_debt": 26145372000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30945044000, "total_liabilities": 32996066000, "total_debt": 26247160000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2573017000, "total_equity": -2314156000, "shares_outstanding": 467782000, "operating_cash_flow": 481561000, "stock_based_compensation": 20459000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 282131000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -283103000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100919000, "free_cash_flow": 763692000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2088993000", "ebitda": "2542477000", "netIncome": "-71198000", "grossProfit": "1517924000", "depreciation": "None", "totalRevenue": "2182872000", "costOfRevenue": "664948000", "interestIncome": "None", "incomeBeforeTax": "-83735000", "interestExpense": "459663000", "operatingIncome": "397645000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-31900000", "reportedCurrency": "USD", "netInterestIncome": "-459663000", "nonInterestIncome": "None", "operatingExpenses": "1120279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "664948000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "453484000", "sellingGeneralAndAdministrative": "-43628000", "netIncomeFromContinuingOperations": "-51835000" }, "balance": { "goodwill": "8041217000", "inventory": "None", "commonStock": "4714000", "currentDebt": "None", "investments": "None", "totalAssets": "30703838000", "longTermDebt": "26145372000", "shortTermDebt": "101788000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12302467000", "reportedCurrency": "USD", "retainedEarnings": "-2573017000", "totalLiabilities": "32996066000", "otherCurrentAssets": "188916000", "totalCurrentAssets": "1644796000", "currentLongTermDebt": "60842000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "336295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29059042000", "currentAccountsPayable": "816860000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26456621000", "totalShareholderEquity": "-2314156000", "capitalLeaseObligations": "250407000", "otherCurrentLiabilities": "1132374000", "totalCurrentLiabilities": "2051022000", "otherNonCurrentLiabilities": "316398000", "totalNonCurrentLiabilities": "30945044000", "cashAndShortTermInvestments": "1119585000", "commonStockSharesOutstanding": "467782000", "intangibleAssetsExcludingGoodwill": "12302467000", "cashAndCashEquivalentsAtCarryingValue": "1119585000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71198000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "481561000", "capitalExpenditures": "282131000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100919000", "cashflowFromInvestment": "-283103000", "stockBasedCompensation": "20459000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "464161000", "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": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "income_statement": { "revenue": 2108110000, "cost_of_revenue": 639012000, "gross_profit": 1469098000, "ebit": -1164228000, "ebitda": -748920000, "pretax_income": -1623352000, "tax_provision": -1397000, "net_income": -1625899000, "net_income_to_common": -1625899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 938759000, "total_current_assets": 1522251000, "total_assets": 30729921000, "short_term_debt": 95214000, "long_term_debt": 26073010000, "total_debt": 26168224000, "total_liabilities": 32969511000, "total_equity": -2242155000, "shares_outstanding": 468676000, "goodwill_and_intangibles": 20405723000 }, "cash_flow": { "operating_cash_flow": 147448000, "capital_expenditure": 326163000, "free_cash_flow": 473611000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310315, "ticker_id": 3025, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1164228000", "ebitda": "-748920000", "netIncome": "-1625899000", "grossProfit": "1469098000", "depreciation": "None", "totalRevenue": "2108110000", "costOfRevenue": "639012000", "interestIncome": "None", "incomeBeforeTax": "-1623352000", "interestExpense": "459124000", "operatingIncome": "-1164784000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1397000", "reportedCurrency": "USD", "netInterestIncome": "-459124000", "nonInterestIncome": "None", "operatingExpenses": "2633882000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "639012000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "415308000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-1621955000" }, "balance": { "goodwill": "8041217000", "inventory": "None", "commonStock": "4706000", "currentDebt": "None", "investments": "None", "totalAssets": "30729921000", "longTermDebt": "26073010000", "shortTermDebt": "95214000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "12364506000", "reportedCurrency": "USD", "retainedEarnings": "-2501819000", "totalLiabilities": "32969511000", "otherCurrentAssets": "255320000", "totalCurrentAssets": "1522251000", "currentLongTermDebt": "76762000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "328172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29207670000", "currentAccountsPayable": "775665000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26494395000", "totalShareholderEquity": "-2242155000", "capitalLeaseObligations": "344112000", "otherCurrentLiabilities": "1107585999", "totalCurrentLiabilities": "1978465000", "otherNonCurrentLiabilities": "313484000", "totalNonCurrentLiabilities": "30991046000", "cashAndShortTermInvestments": "938759000", "commonStockSharesOutstanding": "468676000", "intangibleAssetsExcludingGoodwill": "12364506000", "cashAndCashEquivalentsAtCarryingValue": "938759000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1621955000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "147448000", "capitalExpenditures": "326163000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "914301000", "cashflowFromInvestment": "-265138000", "stockBasedCompensation": "12013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "415308000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2108110000, "cost_of_revenue": 639012000, "gross_profit": 1469098000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1164228000, "depreciation_amortisation": 415308000, "ebitda": -748920000, "interest_expense": 459124000, "interest_income": null, "other_non_operating": null, "pretax_income": -1623352000, "tax_provision": -1397000, "effective_tax_rate": null, "net_income": -1625899000, "net_income_continuing_ops": -1621955000, "net_income_to_common": -1625899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 938759000, "short_term_investments": null, "net_receivables": 328172000, "inventory": null, "other_current_assets": null, "total_current_assets": 1522251000, "net_ppe": null, "goodwill": 8041217000, "intangible_assets": 12364506000, "goodwill_and_intangibles": 20405723000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29207670000, "total_assets": 30729921000, "short_term_debt": 95214000, "accounts_payable": 775665000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1978465000, "long_term_debt": 26073010000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30991046000, "total_liabilities": 32969511000, "total_debt": 26168224000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2501819000, "total_equity": -2242155000, "shares_outstanding": 468676000, "operating_cash_flow": 147448000, "stock_based_compensation": 12013000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 326163000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -265138000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 914301000, "free_cash_flow": 473611000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1164228000", "ebitda": "-748920000", "netIncome": "-1625899000", "grossProfit": "1469098000", "depreciation": "None", "totalRevenue": "2108110000", "costOfRevenue": "639012000", "interestIncome": "None", "incomeBeforeTax": "-1623352000", "interestExpense": "459124000", "operatingIncome": "-1164784000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1397000", "reportedCurrency": "USD", "netInterestIncome": "-459124000", "nonInterestIncome": "None", "operatingExpenses": "2633882000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "639012000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "415308000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-1621955000" }, "balance": { "goodwill": "8041217000", "inventory": "None", "commonStock": "4706000", "currentDebt": "None", "investments": "None", "totalAssets": "30729921000", "longTermDebt": "26073010000", "shortTermDebt": "95214000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "12364506000", "reportedCurrency": "USD", "retainedEarnings": "-2501819000", "totalLiabilities": "32969511000", "otherCurrentAssets": "255320000", "totalCurrentAssets": "1522251000", "currentLongTermDebt": "76762000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "328172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29207670000", "currentAccountsPayable": "775665000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26494395000", "totalShareholderEquity": "-2242155000", "capitalLeaseObligations": "344112000", "otherCurrentLiabilities": "1107585999", "totalCurrentLiabilities": "1978465000", "otherNonCurrentLiabilities": "313484000", "totalNonCurrentLiabilities": "30991046000", "cashAndShortTermInvestments": "938759000", "commonStockSharesOutstanding": "468676000", "intangibleAssetsExcludingGoodwill": "12364506000", "cashAndCashEquivalentsAtCarryingValue": "938759000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1621955000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "147448000", "capitalExpenditures": "326163000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "914301000", "cashflowFromInvestment": "-265138000", "stockBasedCompensation": "12013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "415308000", "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": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "income_statement": { "revenue": 2147203000, "cost_of_revenue": 662690000, "gross_profit": 1484513000, "ebit": 309026000, "ebitda": 718723000, "pretax_income": -135633000, "tax_provision": -47647000, "net_income": -96251000, "net_income_to_common": -96251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 247290000, "total_current_assets": 739268000, "total_assets": 31619129000, "short_term_debt": 72162000, "long_term_debt": 25159404000, "total_debt": 25231566000, "total_liabilities": 32244623000, "total_equity": -624115000, "shares_outstanding": 467744000, "goodwill_and_intangibles": 22067629000 }, "cash_flow": { "operating_cash_flow": 411965000, "capital_expenditure": 383519000, "free_cash_flow": 795484000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310316, "ticker_id": 3025, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "309026000", "ebitda": "718723000", "netIncome": "-96251000", "grossProfit": "1484513000", "depreciation": "None", "totalRevenue": "2147203000", "costOfRevenue": "662690000", "interestIncome": "None", "incomeBeforeTax": "-135633000", "interestExpense": "444659000", "operatingIncome": "311123000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-47647000", "reportedCurrency": "USD", "netInterestIncome": "-444659000", "nonInterestIncome": "None", "operatingExpenses": "1173390000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "662690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "409697000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-87986000" }, "balance": { "goodwill": "8041217000", "inventory": "None", "commonStock": "4696000", "currentDebt": "None", "investments": "None", "totalAssets": "31619129000", "longTermDebt": "25159404000", "shortTermDebt": "72162000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "14026412000", "reportedCurrency": "USD", "retainedEarnings": "-875920000", "totalLiabilities": "32244623000", "otherCurrentAssets": "192386000", "totalCurrentAssets": "739268000", "currentLongTermDebt": "56762000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "299592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30879861000", "currentAccountsPayable": "925034000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25548744000", "totalShareholderEquity": "-624115000", "capitalLeaseObligations": "332578000", "otherCurrentLiabilities": "1140328000", "totalCurrentLiabilities": "2241810000", "otherNonCurrentLiabilities": "330206000", "totalNonCurrentLiabilities": "30002813000", "cashAndShortTermInvestments": "247290000", "commonStockSharesOutstanding": "467744000", "intangibleAssetsExcludingGoodwill": "14026412000", "cashAndCashEquivalentsAtCarryingValue": "247290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87986000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "411965000", "capitalExpenditures": "383519000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62745000", "cashflowFromInvestment": "-382006000", "stockBasedCompensation": "16166000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "409697000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2147203000, "cost_of_revenue": 662690000, "gross_profit": 1484513000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 309026000, "depreciation_amortisation": 409697000, "ebitda": 718723000, "interest_expense": 444659000, "interest_income": null, "other_non_operating": null, "pretax_income": -135633000, "tax_provision": -47647000, "effective_tax_rate": null, "net_income": -96251000, "net_income_continuing_ops": -87986000, "net_income_to_common": -96251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 247290000, "short_term_investments": null, "net_receivables": 299592000, "inventory": null, "other_current_assets": null, "total_current_assets": 739268000, "net_ppe": null, "goodwill": 8041217000, "intangible_assets": 14026412000, "goodwill_and_intangibles": 22067629000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30879861000, "total_assets": 31619129000, "short_term_debt": 72162000, "accounts_payable": 925034000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2241810000, "long_term_debt": 25159404000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30002813000, "total_liabilities": 32244623000, "total_debt": 25231566000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -875920000, "total_equity": -624115000, "shares_outstanding": 467744000, "operating_cash_flow": 411965000, "stock_based_compensation": 16166000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 383519000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -382006000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62745000, "free_cash_flow": 795484000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "309026000", "ebitda": "718723000", "netIncome": "-96251000", "grossProfit": "1484513000", "depreciation": "None", "totalRevenue": "2147203000", "costOfRevenue": "662690000", "interestIncome": "None", "incomeBeforeTax": "-135633000", "interestExpense": "444659000", "operatingIncome": "311123000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-47647000", "reportedCurrency": "USD", "netInterestIncome": "-444659000", "nonInterestIncome": "None", "operatingExpenses": "1173390000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "662690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "409697000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-87986000" }, "balance": { "goodwill": "8041217000", "inventory": "None", "commonStock": "4696000", "currentDebt": "None", "investments": "None", "totalAssets": "31619129000", "longTermDebt": "25159404000", "shortTermDebt": "72162000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "14026412000", "reportedCurrency": "USD", "retainedEarnings": "-875920000", "totalLiabilities": "32244623000", "otherCurrentAssets": "192386000", "totalCurrentAssets": "739268000", "currentLongTermDebt": "56762000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "299592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30879861000", "currentAccountsPayable": "925034000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25548744000", "totalShareholderEquity": "-624115000", "capitalLeaseObligations": "332578000", "otherCurrentLiabilities": "1140328000", "totalCurrentLiabilities": "2241810000", "otherNonCurrentLiabilities": "330206000", "totalNonCurrentLiabilities": "30002813000", "cashAndShortTermInvestments": "247290000", "commonStockSharesOutstanding": "467744000", "intangibleAssetsExcludingGoodwill": "14026412000", "cashAndCashEquivalentsAtCarryingValue": "247290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87986000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "411965000", "capitalExpenditures": "383519000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62745000", "cashflowFromInvestment": "-382006000", "stockBasedCompensation": "16166000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "409697000", "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": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "income_statement": { "revenue": 2152282000, "cost_of_revenue": 670531000, "gross_profit": 1481751000, "ebit": 340781000, "ebitda": 759266000, "pretax_income": -87235000, "tax_provision": -15964000, "net_income": -75676000, "net_income_to_common": -75676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 279141000, "total_current_assets": 769341000, "total_assets": 31684888000, "short_term_debt": 145641000, "long_term_debt": 25094449000, "total_debt": 25240090000, "total_liabilities": 32211080000, "total_equity": -543000000, "shares_outstanding": 464862000, "goodwill_and_intangibles": 22139846000 }, "cash_flow": { "operating_cash_flow": 187483000, "capital_expenditure": 356124000, "free_cash_flow": 543607000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310317, "ticker_id": 3025, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "340781000", "ebitda": "759266000", "netIncome": "-75676000", "grossProfit": "1481751000", "depreciation": "None", "totalRevenue": "2152282000", "costOfRevenue": "670531000", "interestIncome": "None", "incomeBeforeTax": "-87235000", "interestExpense": "428016000", "operatingIncome": "343458000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-15964000", "reportedCurrency": "USD", "netInterestIncome": "-428016000", "nonInterestIncome": "None", "operatingExpenses": "1138293000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "670531000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "418485000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-71271000" }, "balance": { "goodwill": "8041217000", "inventory": "None", "commonStock": "4687000", "currentDebt": "None", "investments": "None", "totalAssets": "31684888000", "longTermDebt": "25094449000", "shortTermDebt": "145641000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "14098629000", "reportedCurrency": "USD", "retainedEarnings": "-779669000", "totalLiabilities": "32211080000", "otherCurrentAssets": "190812000", "totalCurrentAssets": "769341000", "currentLongTermDebt": "71127000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "299388000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30915547000", "currentAccountsPayable": "942745000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25562402000", "totalShareholderEquity": "-543000000", "capitalLeaseObligations": "396826000", "otherCurrentLiabilities": "966124000", "totalCurrentLiabilities": "2154872000", "otherNonCurrentLiabilities": "311711000", "totalNonCurrentLiabilities": "30056208000", "cashAndShortTermInvestments": "279141000", "commonStockSharesOutstanding": "464862000", "intangibleAssetsExcludingGoodwill": "14098629000", "cashAndCashEquivalentsAtCarryingValue": "279141000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71271000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "187483000", "capitalExpenditures": "356124000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "198727000", "cashflowFromInvestment": "-363549000", "stockBasedCompensation": "15449000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "429635000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2152282000, "cost_of_revenue": 670531000, "gross_profit": 1481751000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 340781000, "depreciation_amortisation": 418485000, "ebitda": 759266000, "interest_expense": 428016000, "interest_income": null, "other_non_operating": null, "pretax_income": -87235000, "tax_provision": -15964000, "effective_tax_rate": null, "net_income": -75676000, "net_income_continuing_ops": -71271000, "net_income_to_common": -75676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 279141000, "short_term_investments": null, "net_receivables": 299388000, "inventory": null, "other_current_assets": null, "total_current_assets": 769341000, "net_ppe": null, "goodwill": 8041217000, "intangible_assets": 14098629000, "goodwill_and_intangibles": 22139846000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30915547000, "total_assets": 31684888000, "short_term_debt": 145641000, "accounts_payable": 942745000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2154872000, "long_term_debt": 25094449000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30056208000, "total_liabilities": 32211080000, "total_debt": 25240090000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -779669000, "total_equity": -543000000, "shares_outstanding": 464862000, "operating_cash_flow": 187483000, "stock_based_compensation": 15449000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 356124000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -363549000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 198727000, "free_cash_flow": 543607000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "340781000", "ebitda": "759266000", "netIncome": "-75676000", "grossProfit": "1481751000", "depreciation": "None", "totalRevenue": "2152282000", "costOfRevenue": "670531000", "interestIncome": "None", "incomeBeforeTax": "-87235000", "interestExpense": "428016000", "operatingIncome": "343458000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-15964000", "reportedCurrency": "USD", "netInterestIncome": "-428016000", "nonInterestIncome": "None", "operatingExpenses": "1138293000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "670531000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "418485000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-71271000" }, "balance": { "goodwill": "8041217000", "inventory": "None", "commonStock": "4687000", "currentDebt": "None", "investments": "None", "totalAssets": "31684888000", "longTermDebt": "25094449000", "shortTermDebt": "145641000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "14098629000", "reportedCurrency": "USD", "retainedEarnings": "-779669000", "totalLiabilities": "32211080000", "otherCurrentAssets": "190812000", "totalCurrentAssets": "769341000", "currentLongTermDebt": "71127000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "299388000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30915547000", "currentAccountsPayable": "942745000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25562402000", "totalShareholderEquity": "-543000000", "capitalLeaseObligations": "396826000", "otherCurrentLiabilities": "966124000", "totalCurrentLiabilities": "2154872000", "otherNonCurrentLiabilities": "311711000", "totalNonCurrentLiabilities": "30056208000", "cashAndShortTermInvestments": "279141000", "commonStockSharesOutstanding": "464862000", "intangibleAssetsExcludingGoodwill": "14098629000", "cashAndCashEquivalentsAtCarryingValue": "279141000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71271000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "187483000", "capitalExpenditures": "356124000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "198727000", "cashflowFromInvestment": "-363549000", "stockBasedCompensation": "15449000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "429635000", "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": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "income_statement": { "revenue": 2235027000, "cost_of_revenue": 721893000, "gross_profit": 1513134000, "ebit": 356029000, "ebitda": 827757000, "pretax_income": -92364000, "tax_provision": -46116000, "net_income": -54116000, "net_income_to_common": -54116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256534000, "total_current_assets": 730992000, "total_assets": 31701370000, "short_term_debt": 185473000, "long_term_debt": 24804423000, "total_debt": 24989896000, "total_liabilities": 32158202000, "total_equity": -469235000, "shares_outstanding": 461536000, "goodwill_and_intangibles": 22213330000 }, "cash_flow": { "operating_cash_flow": 439922000, "capital_expenditure": 390038000, "free_cash_flow": 829960000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310318, "ticker_id": 3025, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "356029000", "ebitda": "827757000", "netIncome": "-54116000", "grossProfit": "1513134000", "depreciation": "None", "totalRevenue": "2235027000", "costOfRevenue": "721893000", "interestIncome": "None", "incomeBeforeTax": "-92364000", "interestExpense": "434902000", "operatingIncome": "340763000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-46116000", "reportedCurrency": "USD", "netInterestIncome": "-434902000", "nonInterestIncome": "None", "operatingExpenses": "1172371000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "721893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "471728000", "sellingGeneralAndAdministrative": "50351000", "netIncomeFromContinuingOperations": "-46248000" }, "balance": { "goodwill": "8041217000", "inventory": "None", "commonStock": "4641000", "currentDebt": "None", "investments": "None", "totalAssets": "31701370000", "longTermDebt": "24804423000", "shortTermDebt": "185473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "14172113000", "reportedCurrency": "USD", "retainedEarnings": "-703993000", "totalLiabilities": "32158202000", "otherCurrentAssets": "141873000", "totalCurrentAssets": "730992000", "currentLongTermDebt": "107703000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "332585000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30970378000", "currentAccountsPayable": "971499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25312604000", "totalShareholderEquity": "-469235000", "capitalLeaseObligations": "400478000", "otherCurrentLiabilities": "1023657000", "totalCurrentLiabilities": "2254796000", "otherNonCurrentLiabilities": "320435000", "totalNonCurrentLiabilities": "29903406000", "cashAndShortTermInvestments": "256534000", "commonStockSharesOutstanding": "461536000", "intangibleAssetsExcludingGoodwill": "14172113000", "cashAndCashEquivalentsAtCarryingValue": "256534000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54116000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "439922000", "capitalExpenditures": "390038000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23835000", "cashflowFromInvestment": "-409533000", "stockBasedCompensation": "16811000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "471728000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2235027000, "cost_of_revenue": 721893000, "gross_profit": 1513134000, "research_and_development": null, "selling_general_admin": 50351000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 356029000, "depreciation_amortisation": 471728000, "ebitda": 827757000, "interest_expense": 434902000, "interest_income": null, "other_non_operating": null, "pretax_income": -92364000, "tax_provision": -46116000, "effective_tax_rate": null, "net_income": -54116000, "net_income_continuing_ops": -46248000, "net_income_to_common": -54116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 256534000, "short_term_investments": null, "net_receivables": 332585000, "inventory": null, "other_current_assets": null, "total_current_assets": 730992000, "net_ppe": null, "goodwill": 8041217000, "intangible_assets": 14172113000, "goodwill_and_intangibles": 22213330000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30970378000, "total_assets": 31701370000, "short_term_debt": 185473000, "accounts_payable": 971499000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2254796000, "long_term_debt": 24804423000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29903406000, "total_liabilities": 32158202000, "total_debt": 24989896000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -703993000, "total_equity": -469235000, "shares_outstanding": 461536000, "operating_cash_flow": 439922000, "stock_based_compensation": 16811000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 390038000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -409533000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23835000, "free_cash_flow": 829960000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "356029000", "ebitda": "827757000", "netIncome": "-54116000", "grossProfit": "1513134000", "depreciation": "None", "totalRevenue": "2235027000", "costOfRevenue": "721893000", "interestIncome": "None", "incomeBeforeTax": "-92364000", "interestExpense": "434902000", "operatingIncome": "340763000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-46116000", "reportedCurrency": "USD", "netInterestIncome": "-434902000", "nonInterestIncome": "None", "operatingExpenses": "1172371000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "721893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "471728000", "sellingGeneralAndAdministrative": "50351000", "netIncomeFromContinuingOperations": "-46248000" }, "balance": { "goodwill": "8041217000", "inventory": "None", "commonStock": "4641000", "currentDebt": "None", "investments": "None", "totalAssets": "31701370000", "longTermDebt": "24804423000", "shortTermDebt": "185473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "14172113000", "reportedCurrency": "USD", "retainedEarnings": "-703993000", "totalLiabilities": "32158202000", "otherCurrentAssets": "141873000", "totalCurrentAssets": "730992000", "currentLongTermDebt": "107703000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "332585000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30970378000", "currentAccountsPayable": "971499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25312604000", "totalShareholderEquity": "-469235000", "capitalLeaseObligations": "400478000", "otherCurrentLiabilities": "1023657000", "totalCurrentLiabilities": "2254796000", "otherNonCurrentLiabilities": "320435000", "totalNonCurrentLiabilities": "29903406000", "cashAndShortTermInvestments": "256534000", "commonStockSharesOutstanding": "461536000", "intangibleAssetsExcludingGoodwill": "14172113000", "cashAndCashEquivalentsAtCarryingValue": "256534000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54116000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "439922000", "capitalExpenditures": "390038000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23835000", "cashflowFromInvestment": "-409533000", "stockBasedCompensation": "16811000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "471728000", "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": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "income_statement": { "revenue": 2227700000, "cost_of_revenue": 711330000, "gross_profit": 1516370000, "ebit": 397441000, "ebitda": 783783000, "pretax_income": -50727000, "tax_provision": -9892000, "net_income": -42970000, "net_income_to_common": -42970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250001000, "total_current_assets": 865333000, "total_assets": 31834376000, "short_term_debt": 273804000, "long_term_debt": 24710320000, "total_debt": 24984124000, "total_liabilities": 32256953000, "total_equity": -427112000, "shares_outstanding": 460626000, "goodwill_and_intangibles": 22297346000 }, "cash_flow": { "operating_cash_flow": 436024000, "capital_expenditure": 359159000, "free_cash_flow": 795183000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310320, "ticker_id": 3025, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "397441000", "ebitda": "783783000", "netIncome": "-42970000", "grossProfit": "1516370000", "depreciation": "None", "totalRevenue": "2227700000", "costOfRevenue": "711330000", "interestIncome": "None", "incomeBeforeTax": "-50727000", "interestExpense": "448168000", "operatingIncome": "444593000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-9892000", "reportedCurrency": "USD", "netInterestIncome": "-448168000", "nonInterestIncome": "None", "operatingExpenses": "1071777000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "711330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "386342000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-40835000" }, "balance": { "goodwill": "8044716000", "inventory": "None", "commonStock": "4621000", "currentDebt": "None", "investments": "None", "totalAssets": "31834376000", "longTermDebt": "24710320000", "shortTermDebt": "273804000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "14252630000", "reportedCurrency": "USD", "retainedEarnings": "-649877000", "totalLiabilities": "32256953000", "otherCurrentAssets": "298863000", "totalCurrentAssets": "865333000", "currentLongTermDebt": "184714000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "316469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30969043000", "currentAccountsPayable": "1016588000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25296892000", "totalShareholderEquity": "-427112000", "capitalLeaseObligations": "401858000", "otherCurrentLiabilities": "749369000", "totalCurrentLiabilities": "2125050000", "otherNonCurrentLiabilities": "265284000", "totalNonCurrentLiabilities": "30131903000", "cashAndShortTermInvestments": "250001000", "commonStockSharesOutstanding": "460626000", "intangibleAssetsExcludingGoodwill": "14252630000", "cashAndCashEquivalentsAtCarryingValue": "250001000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40835000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "436024000", "capitalExpenditures": "359159000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-188454000", "cashflowFromInvestment": "-360087000", "stockBasedCompensation": "20170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "386342000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2227700000, "cost_of_revenue": 711330000, "gross_profit": 1516370000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 397441000, "depreciation_amortisation": 386342000, "ebitda": 783783000, "interest_expense": 448168000, "interest_income": null, "other_non_operating": null, "pretax_income": -50727000, "tax_provision": -9892000, "effective_tax_rate": null, "net_income": -42970000, "net_income_continuing_ops": -40835000, "net_income_to_common": -42970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 250001000, "short_term_investments": null, "net_receivables": 316469000, "inventory": null, "other_current_assets": null, "total_current_assets": 865333000, "net_ppe": null, "goodwill": 8044716000, "intangible_assets": 14252630000, "goodwill_and_intangibles": 22297346000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30969043000, "total_assets": 31834376000, "short_term_debt": 273804000, "accounts_payable": 1016588000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2125050000, "long_term_debt": 24710320000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30131903000, "total_liabilities": 32256953000, "total_debt": 24984124000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -649877000, "total_equity": -427112000, "shares_outstanding": 460626000, "operating_cash_flow": 436024000, "stock_based_compensation": 20170000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 359159000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -360087000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -188454000, "free_cash_flow": 795183000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "397441000", "ebitda": "783783000", "netIncome": "-42970000", "grossProfit": "1516370000", "depreciation": "None", "totalRevenue": "2227700000", "costOfRevenue": "711330000", "interestIncome": "None", "incomeBeforeTax": "-50727000", "interestExpense": "448168000", "operatingIncome": "444593000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-9892000", "reportedCurrency": "USD", "netInterestIncome": "-448168000", "nonInterestIncome": "None", "operatingExpenses": "1071777000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "711330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "386342000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-40835000" }, "balance": { "goodwill": "8044716000", "inventory": "None", "commonStock": "4621000", "currentDebt": "None", "investments": "None", "totalAssets": "31834376000", "longTermDebt": "24710320000", "shortTermDebt": "273804000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "14252630000", "reportedCurrency": "USD", "retainedEarnings": "-649877000", "totalLiabilities": "32256953000", "otherCurrentAssets": "298863000", "totalCurrentAssets": "865333000", "currentLongTermDebt": "184714000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "316469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30969043000", "currentAccountsPayable": "1016588000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25296892000", "totalShareholderEquity": "-427112000", "capitalLeaseObligations": "401858000", "otherCurrentLiabilities": "749369000", "totalCurrentLiabilities": "2125050000", "otherNonCurrentLiabilities": "265284000", "totalNonCurrentLiabilities": "30131903000", "cashAndShortTermInvestments": "250001000", "commonStockSharesOutstanding": "460626000", "intangibleAssetsExcludingGoodwill": "14252630000", "cashAndCashEquivalentsAtCarryingValue": "250001000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40835000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "436024000", "capitalExpenditures": "359159000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-188454000", "cashflowFromInvestment": "-360087000", "stockBasedCompensation": "20170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "386342000", "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": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "income_statement": { "revenue": 2240755000, "cost_of_revenue": 719460000, "gross_profit": 1521295000, "ebit": 513670000, "ebitda": 909440000, "pretax_income": 70715000, "tax_provision": 49013000, "net_income": 15361000, "net_income_to_common": 15361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362107000, "total_current_assets": 1008318000, "total_assets": 32016339000, "short_term_debt": 316838000, "long_term_debt": null, "total_debt": 316838000, "total_liabilities": 32413033000, "total_equity": -399094000, "shares_outstanding": 459995000, "goodwill_and_intangibles": 22357703000 }, "cash_flow": { "operating_cash_flow": 306794000, "capital_expenditure": 347721000, "free_cash_flow": 654515000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310321, "ticker_id": 3025, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "513670000", "ebitda": "909440000", "netIncome": "15361000", "grossProfit": "1521295000", "depreciation": "None", "totalRevenue": "2240755000", "costOfRevenue": "719460000", "interestIncome": "None", "incomeBeforeTax": "70715000", "interestExpense": "442955000", "operatingIncome": "501582000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "49013000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1019713000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "719460000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "395770000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "8044716000", "inventory": "None", "commonStock": "4615000", "currentDebt": "None", "investments": "None", "totalAssets": "32016339000", "longTermDebt": "None", "shortTermDebt": "316838000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "14312987000", "reportedCurrency": "None", "retainedEarnings": "-606907000", "totalLiabilities": "32413033000", "otherCurrentAssets": "325909000", "totalCurrentAssets": "1008318000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "320302000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31008021000", "currentAccountsPayable": "966675000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25456373000", "totalShareholderEquity": "-399094000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "829037000", "totalCurrentLiabilities": "2189482000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "30223551000", "cashAndShortTermInvestments": "362107000", "commonStockSharesOutstanding": "459995000", "intangibleAssetsExcludingGoodwill": "14312987000", "cashAndCashEquivalentsAtCarryingValue": "362107000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15361000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "306794000", "capitalExpenditures": "347721000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "121187000", "cashflowFromInvestment": "-350116000", "stockBasedCompensation": "16424000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "406983000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2240755000, "cost_of_revenue": 719460000, "gross_profit": 1521295000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 513670000, "depreciation_amortisation": 395770000, "ebitda": 909440000, "interest_expense": 442955000, "interest_income": null, "other_non_operating": null, "pretax_income": 70715000, "tax_provision": 49013000, "effective_tax_rate": null, "net_income": 15361000, "net_income_continuing_ops": null, "net_income_to_common": 15361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 362107000, "short_term_investments": null, "net_receivables": 320302000, "inventory": null, "other_current_assets": null, "total_current_assets": 1008318000, "net_ppe": null, "goodwill": 8044716000, "intangible_assets": 14312987000, "goodwill_and_intangibles": 22357703000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31008021000, "total_assets": 32016339000, "short_term_debt": 316838000, "accounts_payable": 966675000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2189482000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30223551000, "total_liabilities": 32413033000, "total_debt": 316838000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -606907000, "total_equity": -399094000, "shares_outstanding": 459995000, "operating_cash_flow": 306794000, "stock_based_compensation": 16424000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 347721000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -350116000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 121187000, "free_cash_flow": 654515000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "513670000", "ebitda": "909440000", "netIncome": "15361000", "grossProfit": "1521295000", "depreciation": "None", "totalRevenue": "2240755000", "costOfRevenue": "719460000", "interestIncome": "None", "incomeBeforeTax": "70715000", "interestExpense": "442955000", "operatingIncome": "501582000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "49013000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1019713000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "719460000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "395770000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "8044716000", "inventory": "None", "commonStock": "4615000", "currentDebt": "None", "investments": "None", "totalAssets": "32016339000", "longTermDebt": "None", "shortTermDebt": "316838000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "14312987000", "reportedCurrency": "None", "retainedEarnings": "-606907000", "totalLiabilities": "32413033000", "otherCurrentAssets": "325909000", "totalCurrentAssets": "1008318000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "320302000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31008021000", "currentAccountsPayable": "966675000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25456373000", "totalShareholderEquity": "-399094000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "829037000", "totalCurrentLiabilities": "2189482000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "30223551000", "cashAndShortTermInvestments": "362107000", "commonStockSharesOutstanding": "459995000", "intangibleAssetsExcludingGoodwill": "14312987000", "cashAndCashEquivalentsAtCarryingValue": "362107000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15361000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "306794000", "capitalExpenditures": "347721000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "121187000", "cashflowFromInvestment": "-350116000", "stockBasedCompensation": "16424000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "406983000", "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": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "income_statement": { "revenue": 2250935000, "cost_of_revenue": 743887000, "gross_profit": 1507048000, "ebit": 427169000, "ebitda": 815560000, "pretax_income": -9972000, "tax_provision": 2924000, "net_income": -21193000, "net_income_to_common": -21193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 284450000, "total_current_assets": 908921000, "total_assets": 31946970000, "short_term_debt": 344117000, "long_term_debt": null, "total_debt": 344117000, "total_liabilities": 32382075000, "total_equity": -431164000, "shares_outstanding": 457369000, "goodwill_and_intangibles": 22436588000 }, "cash_flow": { "operating_cash_flow": 399661000, "capital_expenditure": 336095000, "free_cash_flow": 735756000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310322, "ticker_id": 3025, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "427169000", "ebitda": "815560000", "netIncome": "-21193000", "grossProfit": "1507048000", "depreciation": "None", "totalRevenue": "2250935000", "costOfRevenue": "743887000", "interestIncome": "None", "incomeBeforeTax": "-9972000", "interestExpense": "437141000", "operatingIncome": "393154000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2924000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1113894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "743887000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "388391000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "8044716000", "inventory": "None", "commonStock": "4609000", "currentDebt": "None", "investments": "None", "totalAssets": "31946970000", "longTermDebt": "None", "shortTermDebt": "344117000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "14391872000", "reportedCurrency": "None", "retainedEarnings": "-622268000", "totalLiabilities": "32382075000", "otherCurrentAssets": "309780000", "totalCurrentAssets": "908921000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "314691000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31038049000", "currentAccountsPayable": "963226000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25316395000", "totalShareholderEquity": "-431164000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "848738000", "totalCurrentLiabilities": "2243376000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "30138699000", "cashAndShortTermInvestments": "284450000", "commonStockSharesOutstanding": "457369000", "intangibleAssetsExcludingGoodwill": "14391872000", "cashAndCashEquivalentsAtCarryingValue": "284450000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21193000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "399661000", "capitalExpenditures": "336095000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73615000", "cashflowFromInvestment": "-343038000", "stockBasedCompensation": "13757000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "399879000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2250935000, "cost_of_revenue": 743887000, "gross_profit": 1507048000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 427169000, "depreciation_amortisation": 388391000, "ebitda": 815560000, "interest_expense": 437141000, "interest_income": null, "other_non_operating": null, "pretax_income": -9972000, "tax_provision": 2924000, "effective_tax_rate": null, "net_income": -21193000, "net_income_continuing_ops": null, "net_income_to_common": -21193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 284450000, "short_term_investments": null, "net_receivables": 314691000, "inventory": null, "other_current_assets": null, "total_current_assets": 908921000, "net_ppe": null, "goodwill": 8044716000, "intangible_assets": 14391872000, "goodwill_and_intangibles": 22436588000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31038049000, "total_assets": 31946970000, "short_term_debt": 344117000, "accounts_payable": 963226000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2243376000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30138699000, "total_liabilities": 32382075000, "total_debt": 344117000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -622268000, "total_equity": -431164000, "shares_outstanding": 457369000, "operating_cash_flow": 399661000, "stock_based_compensation": 13757000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 336095000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -343038000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73615000, "free_cash_flow": 735756000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "427169000", "ebitda": "815560000", "netIncome": "-21193000", "grossProfit": "1507048000", "depreciation": "None", "totalRevenue": "2250935000", "costOfRevenue": "743887000", "interestIncome": "None", "incomeBeforeTax": "-9972000", "interestExpense": "437141000", "operatingIncome": "393154000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2924000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1113894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "743887000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "388391000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "8044716000", "inventory": "None", "commonStock": "4609000", "currentDebt": "None", "investments": "None", "totalAssets": "31946970000", "longTermDebt": "None", "shortTermDebt": "344117000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "14391872000", "reportedCurrency": "None", "retainedEarnings": "-622268000", "totalLiabilities": "32382075000", "otherCurrentAssets": "309780000", "totalCurrentAssets": "908921000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "314691000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31038049000", "currentAccountsPayable": "963226000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25316395000", "totalShareholderEquity": "-431164000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "848738000", "totalCurrentLiabilities": "2243376000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "30138699000", "cashAndShortTermInvestments": "284450000", "commonStockSharesOutstanding": "457369000", "intangibleAssetsExcludingGoodwill": "14391872000", "cashAndCashEquivalentsAtCarryingValue": "284450000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21193000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "399661000", "capitalExpenditures": "336095000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73615000", "cashflowFromInvestment": "-343038000", "stockBasedCompensation": "13757000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "399879000", "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": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "income_statement": { "revenue": 2301612000, "cost_of_revenue": 745305000, "gross_profit": 1556307000, "ebit": 479839000, "ebitda": 886853000, "pretax_income": -180697000, "tax_provision": -66905000, "net_income": -117806000, "net_income_to_common": -117806000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 302058000, "total_current_assets": 834794000, "total_assets": 31923616000, "short_term_debt": 359407000, "long_term_debt": null, "total_debt": 359407000, "total_liabilities": 32358034000, "total_equity": -422180000, "shares_outstanding": 454785000, "goodwill_and_intangibles": 22520406000 }, "cash_flow": { "operating_cash_flow": 496213000, "capital_expenditure": 295250000, "free_cash_flow": 791463000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310323, "ticker_id": 3025, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "479839000", "ebitda": "886853000", "netIncome": "-117806000", "grossProfit": "1556307000", "depreciation": "None", "totalRevenue": "2301612000", "costOfRevenue": "745305000", "interestIncome": "None", "incomeBeforeTax": "-180697000", "interestExpense": "422917000", "operatingIncome": "302262000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-66905000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1254045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "745305000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "407014000", "sellingGeneralAndAdministrative": "29368000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "8044716000", "inventory": "None", "commonStock": "4560000", "currentDebt": "None", "investments": "None", "totalAssets": "31923616000", "longTermDebt": "None", "shortTermDebt": "359407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "14475690000", "reportedCurrency": "None", "retainedEarnings": "-601075000", "totalLiabilities": "32358034000", "otherCurrentAssets": "174732000", "totalCurrentAssets": "834794000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "358004000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31088822000", "currentAccountsPayable": "936950000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25339608000", "totalShareholderEquity": "-422180000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "926749000", "totalCurrentLiabilities": "2308124000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "30049910000", "cashAndShortTermInvestments": "302058000", "commonStockSharesOutstanding": "454785000", "intangibleAssetsExcludingGoodwill": "14475690000", "cashAndCashEquivalentsAtCarryingValue": "302058000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-117806000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "496213000", "capitalExpenditures": "295250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-168030000", "cashflowFromInvestment": "-295285000", "stockBasedCompensation": "18558000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "418489000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2301612000, "cost_of_revenue": 745305000, "gross_profit": 1556307000, "research_and_development": null, "selling_general_admin": 29368000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 479839000, "depreciation_amortisation": 407014000, "ebitda": 886853000, "interest_expense": 422917000, "interest_income": null, "other_non_operating": null, "pretax_income": -180697000, "tax_provision": -66905000, "effective_tax_rate": null, "net_income": -117806000, "net_income_continuing_ops": null, "net_income_to_common": -117806000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 302058000, "short_term_investments": null, "net_receivables": 358004000, "inventory": null, "other_current_assets": null, "total_current_assets": 834794000, "net_ppe": null, "goodwill": 8044716000, "intangible_assets": 14475690000, "goodwill_and_intangibles": 22520406000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31088822000, "total_assets": 31923616000, "short_term_debt": 359407000, "accounts_payable": 936950000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2308124000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30049910000, "total_liabilities": 32358034000, "total_debt": 359407000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -601075000, "total_equity": -422180000, "shares_outstanding": 454785000, "operating_cash_flow": 496213000, "stock_based_compensation": 18558000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 295250000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -295285000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -168030000, "free_cash_flow": 791463000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "479839000", "ebitda": "886853000", "netIncome": "-117806000", "grossProfit": "1556307000", "depreciation": "None", "totalRevenue": "2301612000", "costOfRevenue": "745305000", "interestIncome": "None", "incomeBeforeTax": "-180697000", "interestExpense": "422917000", "operatingIncome": "302262000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-66905000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1254045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "745305000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "407014000", "sellingGeneralAndAdministrative": "29368000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "8044716000", "inventory": "None", "commonStock": "4560000", "currentDebt": "None", "investments": "None", "totalAssets": "31923616000", "longTermDebt": "None", "shortTermDebt": "359407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "14475690000", "reportedCurrency": "None", "retainedEarnings": "-601075000", "totalLiabilities": "32358034000", "otherCurrentAssets": "174732000", "totalCurrentAssets": "834794000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "358004000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31088822000", "currentAccountsPayable": "936950000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25339608000", "totalShareholderEquity": "-422180000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "926749000", "totalCurrentLiabilities": "2308124000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "30049910000", "cashAndShortTermInvestments": "302058000", "commonStockSharesOutstanding": "454785000", "intangibleAssetsExcludingGoodwill": "14475690000", "cashAndCashEquivalentsAtCarryingValue": "302058000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-117806000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "496213000", "capitalExpenditures": "295250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-168030000", "cashflowFromInvestment": "-295285000", "stockBasedCompensation": "18558000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "418489000", "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": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "income_statement": { "revenue": 2317200000, "cost_of_revenue": 1152904000, "gross_profit": 1164296000, "ebit": 524174000, "ebitda": 938248000, "pretax_income": 102851000, "tax_provision": 27336000, "net_income": 66839000, "net_income_to_common": 66839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268379000, "total_current_assets": 801071000, "total_assets": 32208460000, "short_term_debt": 1116457000, "long_term_debt": null, "total_debt": 1116457000, "total_liabilities": 32529801000, "total_equity": -305089000, "shares_outstanding": 455076000, "goodwill_and_intangibles": 22781191000 }, "cash_flow": { "operating_cash_flow": 474498000, "capital_expenditure": 353219000, "free_cash_flow": 827717000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310325, "ticker_id": 3025, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "524174000", "ebitda": "938248000", "netIncome": "66839000", "grossProfit": "1164296000", "depreciation": "None", "totalRevenue": "2317200000", "costOfRevenue": "1152904000", "interestIncome": "None", "incomeBeforeTax": "102851000", "interestExpense": "420216000", "operatingIncome": "497018000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "27336000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "667278000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1152904000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "414074000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "8207771000", "inventory": "None", "commonStock": "4547000", "currentDebt": "None", "investments": "None", "totalAssets": "32208460000", "longTermDebt": "None", "shortTermDebt": "1116457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "14573420000", "reportedCurrency": "None", "retainedEarnings": "-483269000", "totalLiabilities": "32529801000", "otherCurrentAssets": "199445000", "totalCurrentAssets": "801071000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "333247000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31407389000", "currentAccountsPayable": "996701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25388386000", "totalShareholderEquity": "-305089000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "929308000", "totalCurrentLiabilities": "3128322000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "29401479000", "cashAndShortTermInvestments": "268379000", "commonStockSharesOutstanding": "455076000", "intangibleAssetsExcludingGoodwill": "14573420000", "cashAndCashEquivalentsAtCarryingValue": "268379000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75515000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "-20442000", "operatingCashflow": "474498000", "capitalExpenditures": "353219000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69896000", "cashflowFromInvestment": "-353318000", "stockBasedCompensation": "16115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "402366000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2317200000, "cost_of_revenue": 1152904000, "gross_profit": 1164296000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 524174000, "depreciation_amortisation": 414074000, "ebitda": 938248000, "interest_expense": 420216000, "interest_income": null, "other_non_operating": null, "pretax_income": 102851000, "tax_provision": 27336000, "effective_tax_rate": null, "net_income": 66839000, "net_income_continuing_ops": null, "net_income_to_common": 66839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 268379000, "short_term_investments": null, "net_receivables": 333247000, "inventory": null, "other_current_assets": null, "total_current_assets": 801071000, "net_ppe": null, "goodwill": 8207771000, "intangible_assets": 14573420000, "goodwill_and_intangibles": 22781191000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31407389000, "total_assets": 32208460000, "short_term_debt": 1116457000, "accounts_payable": 996701000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3128322000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29401479000, "total_liabilities": 32529801000, "total_debt": 1116457000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -483269000, "total_equity": -305089000, "shares_outstanding": 455076000, "operating_cash_flow": 474498000, "stock_based_compensation": 16115000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 353219000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -353318000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69896000, "free_cash_flow": 827717000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "524174000", "ebitda": "938248000", "netIncome": "66839000", "grossProfit": "1164296000", "depreciation": "None", "totalRevenue": "2317200000", "costOfRevenue": "1152904000", "interestIncome": "None", "incomeBeforeTax": "102851000", "interestExpense": "420216000", "operatingIncome": "497018000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "27336000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "667278000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1152904000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "414074000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "8207771000", "inventory": "None", "commonStock": "4547000", "currentDebt": "None", "investments": "None", "totalAssets": "32208460000", "longTermDebt": "None", "shortTermDebt": "1116457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "14573420000", "reportedCurrency": "None", "retainedEarnings": "-483269000", "totalLiabilities": "32529801000", "otherCurrentAssets": "199445000", "totalCurrentAssets": "801071000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "333247000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31407389000", "currentAccountsPayable": "996701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25388386000", "totalShareholderEquity": "-305089000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "929308000", "totalCurrentLiabilities": "3128322000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "29401479000", "cashAndShortTermInvestments": "268379000", "commonStockSharesOutstanding": "455076000", "intangibleAssetsExcludingGoodwill": "14573420000", "cashAndCashEquivalentsAtCarryingValue": "268379000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75515000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "-20442000", "operatingCashflow": "474498000", "capitalExpenditures": "353219000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69896000", "cashflowFromInvestment": "-353318000", "stockBasedCompensation": "16115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "402366000", "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": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "income_statement": { "revenue": 2324274000, "cost_of_revenue": 1180985000, "gross_profit": 1143289000, "ebit": 543254000, "ebitda": 973560000, "pretax_income": 134869000, "tax_provision": 48725000, "net_income": 78300000, "net_income_to_common": 78300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 219128000, "total_current_assets": 736321000, "total_assets": 32107704000, "short_term_debt": 1111144000, "long_term_debt": null, "total_debt": 1111144000, "total_liabilities": 32489219000, "total_equity": -378873000, "shares_outstanding": 454688000, "goodwill_and_intangibles": 22876498000 }, "cash_flow": { "operating_cash_flow": 438841000, "capital_expenditure": 473445000, "free_cash_flow": 912286000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310326, "ticker_id": 3025, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:13.063345+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "543254000", "ebitda": "973560000", "netIncome": "78300000", "grossProfit": "1143289000", "depreciation": "None", "totalRevenue": "2324274000", "costOfRevenue": "1180985000", "interestIncome": "None", "incomeBeforeTax": "134869000", "interestExpense": "406709000", "operatingIncome": "487161000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "48725000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "656128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1180985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "430306000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "8208773000", "inventory": "None", "commonStock": "4547000", "currentDebt": "None", "investments": "None", "totalAssets": "32107704000", "longTermDebt": "None", "shortTermDebt": "1111144000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "14667725000", "reportedCurrency": "None", "retainedEarnings": "-550108000", "totalLiabilities": "32489219000", "otherCurrentAssets": "184536000", "totalCurrentAssets": "736321000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "332657000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31371383000", "currentAccountsPayable": "979288000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25391239000", "totalShareholderEquity": "-378873000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "829438000", "totalCurrentLiabilities": "3007376000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "29481843000", "cashAndShortTermInvestments": "219128000", "commonStockSharesOutstanding": "454688000", "intangibleAssetsExcludingGoodwill": "14667725000", "cashAndCashEquivalentsAtCarryingValue": "219128000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86144000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "2239000", "operatingCashflow": "438841000", "capitalExpenditures": "473445000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33930000", "cashflowFromInvestment": "-474825000", "stockBasedCompensation": "15876000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "418705000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2324274000, "cost_of_revenue": 1180985000, "gross_profit": 1143289000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 543254000, "depreciation_amortisation": 430306000, "ebitda": 973560000, "interest_expense": 406709000, "interest_income": null, "other_non_operating": null, "pretax_income": 134869000, "tax_provision": 48725000, "effective_tax_rate": null, "net_income": 78300000, "net_income_continuing_ops": null, "net_income_to_common": 78300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 219128000, "short_term_investments": null, "net_receivables": 332657000, "inventory": null, "other_current_assets": null, "total_current_assets": 736321000, "net_ppe": null, "goodwill": 8208773000, "intangible_assets": 14667725000, "goodwill_and_intangibles": 22876498000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31371383000, "total_assets": 32107704000, "short_term_debt": 1111144000, "accounts_payable": 979288000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3007376000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29481843000, "total_liabilities": 32489219000, "total_debt": 1111144000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -550108000, "total_equity": -378873000, "shares_outstanding": 454688000, "operating_cash_flow": 438841000, "stock_based_compensation": 15876000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 473445000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -474825000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 33930000, "free_cash_flow": 912286000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "543254000", "ebitda": "973560000", "netIncome": "78300000", "grossProfit": "1143289000", "depreciation": "None", "totalRevenue": "2324274000", "costOfRevenue": "1180985000", "interestIncome": "None", "incomeBeforeTax": "134869000", "interestExpense": "406709000", "operatingIncome": "487161000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "48725000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "656128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1180985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "430306000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "8208773000", "inventory": "None", "commonStock": "4547000", "currentDebt": "None", "investments": "None", "totalAssets": "32107704000", "longTermDebt": "None", "shortTermDebt": "1111144000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "14667725000", "reportedCurrency": "None", "retainedEarnings": "-550108000", "totalLiabilities": "32489219000", "otherCurrentAssets": "184536000", "totalCurrentAssets": "736321000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "332657000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31371383000", "currentAccountsPayable": "979288000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25391239000", "totalShareholderEquity": "-378873000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "829438000", "totalCurrentLiabilities": "3007376000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "29481843000", "cashAndShortTermInvestments": "219128000", "commonStockSharesOutstanding": "454688000", "intangibleAssetsExcludingGoodwill": "14667725000", "cashAndCashEquivalentsAtCarryingValue": "219128000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86144000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "2239000", "operatingCashflow": "438841000", "capitalExpenditures": "473445000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33930000", "cashflowFromInvestment": "-474825000", "stockBasedCompensation": "15876000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "418705000", "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" } ], "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" ] } } }