{ "ticker": { "uuid": "6894c8d0-4fe8-4704-ab13-b9619b7d5e08", "symbol": "CLVT", "name": "CLARIVATE PLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/6894c8d0-4fe8-4704-ab13-b9619b7d5e08/", "api_url": "https://sharemaestro.com/factors/api/tickers/6894c8d0-4fe8-4704-ab13-b9619b7d5e08/" }, "ticker_metadata": { "id": 752, "uuid": "6894c8d0-4fe8-4704-ab13-b9619b7d5e08", "symbol": "CLVT", "name": "CLARIVATE PLC", "asset_type": "equity", "market_cap": 1655571000, "stock_exchange_id": 3, "industry": "Information Technology Services", "sector": "Technology", "description": "Clarivate Plc, an information services and analytics company, provides analysis and structured information for the discovery, protection and commercialization of scientific research, innovations and brands. The company is headquartered in London, the United Kingdom.", "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": "6894c8d0-4fe8-4704-ab13-b9619b7d5e08", "symbol": "CLVT", "name": "CLARIVATE PLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/6894c8d0-4fe8-4704-ab13-b9619b7d5e08/", "api_url": "https://sharemaestro.com/factors/api/tickers/6894c8d0-4fe8-4704-ab13-b9619b7d5e08/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.78, "value": 0.86, "quality": 0.75, "momentum": 0.06, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 2.41, "market_cap": 1544087000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1565, "shareholder_yield": 0, "roe": -0.0287, "piotroski_f_score": 6, "momentum_12_1": -0.3565, "volatility_252d": 0.6909 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:24.078947+00:00", "batch_id": "" }, "size": { "price_close": 2.41, "market_cap": 1544087000, "market_cap_usd": 1544087000, "enterprise_value": 5612487000, "shares_outstanding": 640700000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.3224, "ptbv_ratio": null, "ps_ratio": 0.631, "pcf_ratio": 2.6083, "pfcf_ratio": 1.5887, "ev_ebitda": 6.3902, "ev_ebit": 45.8162, "ev_sales": 2.2936, "ev_fcf": 5.7748, "earnings_yield": null, "fcf_yield": 0.1732, "price_to_sales": 0.631, "price_to_book": 0.3224, "price_to_cashflow": 2.6083, "ebitda_to_ev": 0.1565, "sales_yield": 0.436 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6654, "operating_margin": 0.0501, "net_margin": -0.0562, "ebitda_margin": 0.3589, "fcf_margin": 0.3972, "roe": -0.0287, "roa": -0.0126, "roic": 0.0104, "roc_greenblatt": null, "asset_turnover": 0.2239, "cash_conversion": -7.0735, "accruals_ratio": -0.0668, "sbc_to_revenue": 0.0014, "piotroski_f_score": 6, "altman_z_score": -0.5825, "earnings_stability_5y": 1.0068, "revenue_stability_5y": 0.3406, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.149, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.2818, "net_debt_to_ebitda": 4.6321, "debt_to_assets": 0.3936, "interest_coverage": 0.471, "current_ratio": 0.8437, "quick_ratio": 0.8437, "net_debt": 4068400000, "local_beta": 0.0031, "volatility_252d": 0.6909, "volatility_60d": 1.6264, "max_drawdown_12m": -0.6093, "risk_adjusted_momentum": -0.5159 }, "growth": { "revenue_growth_1y": -0.0325, "revenue_growth_3y_cagr": -0.0263, "revenue_growth_5y_cagr": 0.1438, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0482, "book_value_growth_1y": -0.0292, "revenue_growth": -0.0325, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1331, "price_return_3m": -0.1204, "price_return_6m": -0.3343, "price_return_9m": -0.4523, "price_return_12m": -0.4421, "price_return_12m_ex1m": -0.3565, "momentum_6m": -0.3343, "momentum_12m": -0.4421, "momentum_12_1": -0.3565, "distance_from_52w_high": -0.468, "distance_from_52w_low": 0.3616, "relative_strength": -0.5421 }, "raw_ttm": { "revenue_ttm": 2447000000, "gross_profit_ttm": 1628300000, "ebit_ttm": 122500000, "ebitda_ttm": 878300000, "net_income_ttm": -137400000, "eps_diluted_ttm": -0.2145, "operating_cash_flow_ttm": 592000000, "capital_expenditure_ttm": 379900000, "fcf_ttm": 971900000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 260100000, "cash_and_equivalents": 232300000, "total_current_assets": 1301100000, "total_current_liabilities": 1542100000, "net_ppe": null, "total_assets": 10927100000, "total_debt": 4300700000, "total_equity": 4788800000, "net_working_capital": -454200000, "book_value_per_share": 7.4743, "retained_earnings": -7554800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4641500000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 4, "rank_ptbv": 50, "rank_ps": 18, "rank_pcf": 8, "rank_ev_ebitda": 18, "rank_ev_ebit": 91, "rank_earnings_yield": 50, "rank_fcf_yield": 20, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 75, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 26, "rank_fcf_margin": 20, "rank_piotroski": 34, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 93, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 91 }, "composites": { "value_composite": 14, "quality_composite": 25, "momentum_composite": 94, "growth_composite": 81, "yield_composite": 89, "svqf_composite": 27, "vc1_composite": 5, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 22, "quality_value_composite": 0.8031, "os_score": 0.78, "value_percentile": 0.86, "quality_percentile": 0.75, "momentum_percentile": 0.06, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 13, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3735, "ticker_id": 752, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:24.078947+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.41, "market_cap": 1544087000, "market_cap_usd": 1544087000, "enterprise_value": 5612487000, "shares_outstanding": 640700000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.32243715, "ptbv_ratio": null, "ps_ratio": 0.63101226, "pcf_ratio": 2.60825507, "pfcf_ratio": 1.58873032, "ev_ebitda": 6.39017078, "ev_ebit": 45.81622041, "ev_sales": 2.29361953, "ev_fcf": 5.77475769, "earnings_yield": null, "fcf_yield": 0.17316744, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.66542705, "operating_margin": 0.0500613, "net_margin": -0.05615039, "ebitda_margin": 0.3589293, "fcf_margin": 0.39718022, "roe": -0.02869195, "roa": -0.01257424, "roic": 0.01037292, "roc_greenblatt": null, "asset_turnover": 0.22393865, "cash_conversion": -7.07350801, "accruals_ratio": -0.06675147, "sbc_to_revenue": 0.00143032, "debt_to_equity": 1.28180337, "net_debt_to_ebitda": 4.63213025, "debt_to_assets": 0.3935811, "interest_coverage": 0.4709727, "current_ratio": 0.8437196, "quick_ratio": 0.8437196, "net_debt": 4068400000, "revenue_growth_1y": -0.0325004, "revenue_growth_3y_cagr": -0.02632811, "revenue_growth_5y_cagr": 0.1438119, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.04820966, "book_value_growth_1y": -0.0292054, "piotroski_f_score": 6, "altman_z_score": -0.58253748, "earnings_stability_5y": 1.006837, "revenue_stability_5y": 0.340597, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.13309353, "price_return_3m": -0.12043796, "price_return_6m": -0.33425414, "price_return_9m": -0.45227273, "price_return_12m": -0.44212963, "price_return_12m_ex1m": -0.35648148, "distance_from_52w_high": -0.46799117, "distance_from_52w_low": 0.36158192, "relative_strength": -0.54209321, "local_beta": 0.0031, "volatility_252d": 0.69094, "volatility_60d": 1.626378, "max_drawdown_12m": -0.60927152, "revenue_ttm": 2447000000, "gross_profit_ttm": 1628300000, "ebit_ttm": 122500000, "ebitda_ttm": 878300000, "net_income_ttm": -137400000, "eps_diluted_ttm": -0.21445294, "operating_cash_flow_ttm": 592000000, "capital_expenditure_ttm": 379900000, "fcf_ttm": 971900000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 260100000, "cash_and_equivalents": 232300000, "total_current_assets": 1301100000, "total_current_liabilities": 1542100000, "net_ppe": null, "total_assets": 10927100000, "total_debt": 4300700000, "total_equity": 4788800000, "net_working_capital": -454200000, "book_value_per_share": 7.47432496, "retained_earnings": -7554800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4641500000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 4, "rank_ptbv": 50, "rank_ps": 18, "rank_pcf": 8, "rank_ev_ebitda": 18, "rank_ev_ebit": 91, "rank_earnings_yield": 50, "rank_fcf_yield": 20, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 75, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 26, "rank_fcf_margin": 20, "rank_piotroski": 34, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 93, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 91, "value_composite": 14, "quality_composite": 25, "momentum_composite": 94, "growth_composite": 81, "yield_composite": 89, "svqf_composite": 27, "vc1_composite": 5, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 13, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.41, "os": 0.78, "value": 0.86, "quality": 0.75, "momentum": 0.06, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0287, "momentum_12_1": -0.3565, "complete_fields": { "id": 3735, "ticker_id": 752, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:24.078947+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.41, "market_cap": 1544087000, "market_cap_usd": 1544087000, "enterprise_value": 5612487000, "shares_outstanding": 640700000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.32243715, "ptbv_ratio": null, "ps_ratio": 0.63101226, "pcf_ratio": 2.60825507, "pfcf_ratio": 1.58873032, "ev_ebitda": 6.39017078, "ev_ebit": 45.81622041, "ev_sales": 2.29361953, "ev_fcf": 5.77475769, "earnings_yield": null, "fcf_yield": 0.17316744, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.66542705, "operating_margin": 0.0500613, "net_margin": -0.05615039, "ebitda_margin": 0.3589293, "fcf_margin": 0.39718022, "roe": -0.02869195, "roa": -0.01257424, "roic": 0.01037292, "roc_greenblatt": null, "asset_turnover": 0.22393865, "cash_conversion": -7.07350801, "accruals_ratio": -0.06675147, "sbc_to_revenue": 0.00143032, "debt_to_equity": 1.28180337, "net_debt_to_ebitda": 4.63213025, "debt_to_assets": 0.3935811, "interest_coverage": 0.4709727, "current_ratio": 0.8437196, "quick_ratio": 0.8437196, "net_debt": 4068400000, "revenue_growth_1y": -0.0325004, "revenue_growth_3y_cagr": -0.02632811, "revenue_growth_5y_cagr": 0.1438119, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.04820966, "book_value_growth_1y": -0.0292054, "piotroski_f_score": 6, "altman_z_score": -0.58253748, "earnings_stability_5y": 1.006837, "revenue_stability_5y": 0.340597, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.13309353, "price_return_3m": -0.12043796, "price_return_6m": -0.33425414, "price_return_9m": -0.45227273, "price_return_12m": -0.44212963, "price_return_12m_ex1m": -0.35648148, "distance_from_52w_high": -0.46799117, "distance_from_52w_low": 0.36158192, "relative_strength": -0.54209321, "local_beta": 0.0031, "volatility_252d": 0.69094, "volatility_60d": 1.626378, "max_drawdown_12m": -0.60927152, "revenue_ttm": 2447000000, "gross_profit_ttm": 1628300000, "ebit_ttm": 122500000, "ebitda_ttm": 878300000, "net_income_ttm": -137400000, "eps_diluted_ttm": -0.21445294, "operating_cash_flow_ttm": 592000000, "capital_expenditure_ttm": 379900000, "fcf_ttm": 971900000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 260100000, "cash_and_equivalents": 232300000, "total_current_assets": 1301100000, "total_current_liabilities": 1542100000, "net_ppe": null, "total_assets": 10927100000, "total_debt": 4300700000, "total_equity": 4788800000, "net_working_capital": -454200000, "book_value_per_share": 7.47432496, "retained_earnings": -7554800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4641500000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 4, "rank_ptbv": 50, "rank_ps": 18, "rank_pcf": 8, "rank_ev_ebitda": 18, "rank_ev_ebit": 91, "rank_earnings_yield": 50, "rank_fcf_yield": 20, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 75, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 26, "rank_fcf_margin": 20, "rank_piotroski": 34, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 93, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 91, "value_composite": 14, "quality_composite": 25, "momentum_composite": 94, "growth_composite": 81, "yield_composite": 89, "svqf_composite": 27, "vc1_composite": 5, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 13, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "income_statement": { "revenue": 2455200000, "cost_of_revenue": 833600000, "gross_profit": 1621600000, "ebit": 71499999, "ebitda": 828699999, "pretax_income": -193900000, "tax_provision": 7200000, "net_income": -201100000, "net_income_to_common": -201100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329200000, "total_current_assets": 1310000000, "total_assets": 11069400000, "short_term_debt": 119900000, "long_term_debt": 4321500000, "total_debt": 4441400000, "total_liabilities": 6226500000, "total_equity": 4842900000, "shares_outstanding": 673300000, "goodwill_and_intangibles": 9574800000 }, "cash_flow": { "operating_cash_flow": 628500000, "capital_expenditure": 263200000, "free_cash_flow": 891700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238628, "ticker_id": 752, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71499999", "ebitda": "828699999", "netIncome": "-201100000", "grossProfit": "1621600000", "depreciation": "None", "totalRevenue": "2455200000", "costOfRevenue": "833600000", "interestIncome": "None", "incomeBeforeTax": "-193900000", "interestExpense": "265399999", "operatingIncome": "71500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7200000", "reportedCurrency": "USD", "netInterestIncome": "-265400000", "nonInterestIncome": "None", "operatingExpenses": "1550100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "833600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "757200000", "sellingGeneralAndAdministrative": "708600000", "netIncomeFromContinuingOperations": "-201100000" }, "balance": { "goodwill": "1566700000", "inventory": "None", "commonStock": "12810600000", "currentDebt": "None", "investments": "None", "totalAssets": "11069400000", "longTermDebt": "4321500000", "shortTermDebt": "119900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "8008100000", "reportedCurrency": "USD", "retainedEarnings": "-7514600000", "totalLiabilities": "6226500000", "otherCurrentAssets": "159100000", "totalCurrentAssets": "1310000000", "currentLongTermDebt": "101500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "821700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9759400000", "currentAccountsPayable": "150600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4479300000", "totalShareholderEquity": "4842900000", "capitalLeaseObligations": "56300000", "otherCurrentLiabilities": "419700000", "totalCurrentLiabilities": "1568800000", "otherNonCurrentLiabilities": "86200000", "totalNonCurrentLiabilities": "4657700000", "cashAndShortTermInvestments": "329200000", "commonStockSharesOutstanding": "673300000", "intangibleAssetsExcludingGoodwill": "8008100000", "cashAndCashEquivalentsAtCarryingValue": "329200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-201100000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "628500000", "capitalExpenditures": "263200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-343100000", "cashflowFromInvestment": "-263200000", "stockBasedCompensation": "63100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-224500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "757200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2455200000, "cost_of_revenue": 833600000, "gross_profit": 1621600000, "research_and_development": null, "selling_general_admin": 708600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71499999, "depreciation_amortisation": 757200000, "ebitda": 828699999, "interest_expense": 265399999, "interest_income": null, "other_non_operating": null, "pretax_income": -193900000, "tax_provision": 7200000, "effective_tax_rate": null, "net_income": -201100000, "net_income_continuing_ops": -201100000, "net_income_to_common": -201100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 329200000, "short_term_investments": null, "net_receivables": 821700000, "inventory": null, "other_current_assets": null, "total_current_assets": 1310000000, "net_ppe": null, "goodwill": 1566700000, "intangible_assets": 8008100000, "goodwill_and_intangibles": 9574800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9759400000, "total_assets": 11069400000, "short_term_debt": 119900000, "accounts_payable": 150600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1568800000, "long_term_debt": 4321500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4657700000, "total_liabilities": 6226500000, "total_debt": 4441400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7514600000, "total_equity": 4842900000, "shares_outstanding": 673300000, "operating_cash_flow": 628500000, "stock_based_compensation": 63100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 263200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -263200000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -343100000, "free_cash_flow": 891700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71499999", "ebitda": "828699999", "netIncome": "-201100000", "grossProfit": "1621600000", "depreciation": "None", "totalRevenue": "2455200000", "costOfRevenue": "833600000", "interestIncome": "None", "incomeBeforeTax": "-193900000", "interestExpense": "265399999", "operatingIncome": "71500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7200000", "reportedCurrency": "USD", "netInterestIncome": "-265400000", "nonInterestIncome": "None", "operatingExpenses": "1550100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "833600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "757200000", "sellingGeneralAndAdministrative": "708600000", "netIncomeFromContinuingOperations": "-201100000" }, "balance": { "goodwill": "1566700000", "inventory": "None", "commonStock": "12810600000", "currentDebt": "None", "investments": "None", "totalAssets": "11069400000", "longTermDebt": "4321500000", "shortTermDebt": "119900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "8008100000", "reportedCurrency": "USD", "retainedEarnings": "-7514600000", "totalLiabilities": "6226500000", "otherCurrentAssets": "159100000", "totalCurrentAssets": "1310000000", "currentLongTermDebt": "101500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "821700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9759400000", "currentAccountsPayable": "150600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4479300000", "totalShareholderEquity": "4842900000", "capitalLeaseObligations": "56300000", "otherCurrentLiabilities": "419700000", "totalCurrentLiabilities": "1568800000", "otherNonCurrentLiabilities": "86200000", "totalNonCurrentLiabilities": "4657700000", "cashAndShortTermInvestments": "329200000", "commonStockSharesOutstanding": "673300000", "intangibleAssetsExcludingGoodwill": "8008100000", "cashAndCashEquivalentsAtCarryingValue": "329200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-201100000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "628500000", "capitalExpenditures": "263200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-343100000", "cashflowFromInvestment": "-263200000", "stockBasedCompensation": "63100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-224500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "757200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "income_statement": { "revenue": 2556700000, "cost_of_revenue": 869200000, "gross_profit": 1687500000, "ebit": -270400000, "ebitda": 456600000, "pretax_income": -553800000, "tax_provision": 82900000, "net_income": -636700000, "net_income_to_common": -636700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 295200000, "total_current_assets": 1244600000, "total_assets": 11490200000, "short_term_debt": 42500000, "long_term_debt": 4518700000, "total_debt": 4561200000, "total_liabilities": 6351200000, "total_equity": 5139000000, "shares_outstanding": 693600000, "goodwill_and_intangibles": 10007800000 }, "cash_flow": { "operating_cash_flow": 646600000, "capital_expenditure": 289100000, "free_cash_flow": 935700000, "dividends_paid": 37700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238633, "ticker_id": 752, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-270400000", "ebitda": "456600000", "netIncome": "-636700000", "grossProfit": "1687500000", "depreciation": "None", "totalRevenue": "2556700000", "costOfRevenue": "869200000", "interestIncome": "None", "incomeBeforeTax": "-553800000", "interestExpense": "283400000", "operatingIncome": "-275600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "82900000", "reportedCurrency": "USD", "netInterestIncome": "-283400000", "nonInterestIncome": "None", "operatingExpenses": "1963100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "869200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "727000000", "sellingGeneralAndAdministrative": "727600000", "netIncomeFromContinuingOperations": "-636700000" }, "balance": { "goodwill": "1566600000", "inventory": "None", "commonStock": "12978800000", "currentDebt": "None", "investments": "None", "totalAssets": "11490200000", "longTermDebt": "4518700000", "shortTermDebt": "42500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8441200000", "reportedCurrency": "USD", "retainedEarnings": "-7313500000", "totalLiabilities": "6351200000", "otherCurrentAssets": "151100000", "totalCurrentAssets": "1244600000", "currentLongTermDebt": "1300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "798300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10245600000", "currentAccountsPayable": "124500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4592500000", "totalShareholderEquity": "5139000000", "capitalLeaseObligations": "73800000", "otherCurrentLiabilities": "322600000", "totalCurrentLiabilities": "1433500000", "otherNonCurrentLiabilities": "55900000", "totalNonCurrentLiabilities": "4917700000", "cashAndShortTermInvestments": "295200000", "commonStockSharesOutstanding": "693600000", "intangibleAssetsExcludingGoodwill": "8441200000", "cashAndCashEquivalentsAtCarryingValue": "295200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-636700000", "profitLoss": "None", "dividendPayout": "37700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "646600000", "capitalExpenditures": "289100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-470100000", "cashflowFromInvestment": "-236700000", "stockBasedCompensation": "59900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "727000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2556700000, "cost_of_revenue": 869200000, "gross_profit": 1687500000, "research_and_development": null, "selling_general_admin": 727600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -270400000, "depreciation_amortisation": 727000000, "ebitda": 456600000, "interest_expense": 283400000, "interest_income": null, "other_non_operating": null, "pretax_income": -553800000, "tax_provision": 82900000, "effective_tax_rate": null, "net_income": -636700000, "net_income_continuing_ops": -636700000, "net_income_to_common": -636700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 295200000, "short_term_investments": null, "net_receivables": 798300000, "inventory": null, "other_current_assets": null, "total_current_assets": 1244600000, "net_ppe": null, "goodwill": 1566600000, "intangible_assets": 8441200000, "goodwill_and_intangibles": 10007800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10245600000, "total_assets": 11490200000, "short_term_debt": 42500000, "accounts_payable": 124500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1433500000, "long_term_debt": 4518700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4917700000, "total_liabilities": 6351200000, "total_debt": 4561200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7313500000, "total_equity": 5139000000, "shares_outstanding": 693600000, "operating_cash_flow": 646600000, "stock_based_compensation": 59900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 289100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -236700000, "dividends_paid": 37700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -470100000, "free_cash_flow": 935700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-270400000", "ebitda": "456600000", "netIncome": "-636700000", "grossProfit": "1687500000", "depreciation": "None", "totalRevenue": "2556700000", "costOfRevenue": "869200000", "interestIncome": "None", "incomeBeforeTax": "-553800000", "interestExpense": "283400000", "operatingIncome": "-275600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "82900000", "reportedCurrency": "USD", "netInterestIncome": "-283400000", "nonInterestIncome": "None", "operatingExpenses": "1963100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "869200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "727000000", "sellingGeneralAndAdministrative": "727600000", "netIncomeFromContinuingOperations": "-636700000" }, "balance": { "goodwill": "1566600000", "inventory": "None", "commonStock": "12978800000", "currentDebt": "None", "investments": "None", "totalAssets": "11490200000", "longTermDebt": "4518700000", "shortTermDebt": "42500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8441200000", "reportedCurrency": "USD", "retainedEarnings": "-7313500000", "totalLiabilities": "6351200000", "otherCurrentAssets": "151100000", "totalCurrentAssets": "1244600000", "currentLongTermDebt": "1300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "798300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10245600000", "currentAccountsPayable": "124500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4592500000", "totalShareholderEquity": "5139000000", "capitalLeaseObligations": "73800000", "otherCurrentLiabilities": "322600000", "totalCurrentLiabilities": "1433500000", "otherNonCurrentLiabilities": "55900000", "totalNonCurrentLiabilities": "4917700000", "cashAndShortTermInvestments": "295200000", "commonStockSharesOutstanding": "693600000", "intangibleAssetsExcludingGoodwill": "8441200000", "cashAndCashEquivalentsAtCarryingValue": "295200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-636700000", "profitLoss": "None", "dividendPayout": "37700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "646600000", "capitalExpenditures": "289100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-470100000", "cashflowFromInvestment": "-236700000", "stockBasedCompensation": "59900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "727000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "income_statement": { "revenue": 2628800000, "cost_of_revenue": 906400000, "gross_profit": 1722400000, "ebit": -718800000, "ebitda": -10500000, "pretax_income": -1012500000, "tax_provision": -101300000, "net_income": -911200000, "net_income_to_common": -911200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 370700000, "total_current_assets": 1462200000, "total_assets": 12706800000, "short_term_debt": 24400000, "long_term_debt": 4721100000, "total_debt": 4745500000, "total_liabilities": 6714500000, "total_equity": 5992300000, "shares_outstanding": 671600000, "goodwill_and_intangibles": 11030300000 }, "cash_flow": { "operating_cash_flow": 744200000, "capital_expenditure": 242500000, "free_cash_flow": 986700000, "dividends_paid": 75500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238638, "ticker_id": 752, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-718800000", "ebitda": "-10500000", "netIncome": "-911200000", "grossProfit": "1722400000", "depreciation": "None", "totalRevenue": "2628800000", "costOfRevenue": "906400000", "interestIncome": "None", "incomeBeforeTax": "-1012500000", "interestExpense": "293700000", "operatingIncome": "-734700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-101300000", "reportedCurrency": "USD", "netInterestIncome": "-295500000", "nonInterestIncome": "None", "operatingExpenses": "2457100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "906400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "708300000", "sellingGeneralAndAdministrative": "739900000", "netIncomeFromContinuingOperations": "256100000" }, "balance": { "goodwill": "2023700000", "inventory": "97400000", "commonStock": "11740500000", "currentDebt": "None", "investments": "None", "totalAssets": "12706800000", "longTermDebt": "4721100000", "shortTermDebt": "24400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "9006600000", "reportedCurrency": "USD", "retainedEarnings": "-6645500000", "totalLiabilities": "6714500000", "otherCurrentAssets": "183200000", "totalCurrentAssets": "1462200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2300000", "currentNetReceivables": "908300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11244599999", "currentAccountsPayable": "144100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4808700000", "totalShareholderEquity": "5992300000", "capitalLeaseObligations": "87600000", "otherCurrentLiabilities": "448400000", "totalCurrentLiabilities": "1600000000", "otherNonCurrentLiabilities": "41900000", "totalNonCurrentLiabilities": "5114500000", "cashAndShortTermInvestments": "370700000", "commonStockSharesOutstanding": "671600000", "intangibleAssetsExcludingGoodwill": "9006600000", "cashAndCashEquivalentsAtCarryingValue": "370700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-911200000", "profitLoss": "None", "dividendPayout": "75500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-210300000", "operatingCashflow": "744200000", "capitalExpenditures": "242500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-496500000", "cashflowFromInvestment": "-237400000", "stockBasedCompensation": "109000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "708300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2628800000, "cost_of_revenue": 906400000, "gross_profit": 1722400000, "research_and_development": null, "selling_general_admin": 739900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -718800000, "depreciation_amortisation": 708300000, "ebitda": -10500000, "interest_expense": 293700000, "interest_income": null, "other_non_operating": null, "pretax_income": -1012500000, "tax_provision": -101300000, "effective_tax_rate": null, "net_income": -911200000, "net_income_continuing_ops": 256100000, "net_income_to_common": -911200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 370700000, "short_term_investments": 2300000, "net_receivables": 908300000, "inventory": 97400000, "other_current_assets": null, "total_current_assets": 1462200000, "net_ppe": null, "goodwill": 2023700000, "intangible_assets": 9006600000, "goodwill_and_intangibles": 11030300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11244599999, "total_assets": 12706800000, "short_term_debt": 24400000, "accounts_payable": 144100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1600000000, "long_term_debt": 4721100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5114500000, "total_liabilities": 6714500000, "total_debt": 4745500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6645500000, "total_equity": 5992300000, "shares_outstanding": 671600000, "operating_cash_flow": 744200000, "stock_based_compensation": 109000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 242500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -237400000, "dividends_paid": 75500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -496500000, "free_cash_flow": 986700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-718800000", "ebitda": "-10500000", "netIncome": "-911200000", "grossProfit": "1722400000", "depreciation": "None", "totalRevenue": "2628800000", "costOfRevenue": "906400000", "interestIncome": "None", "incomeBeforeTax": "-1012500000", "interestExpense": "293700000", "operatingIncome": "-734700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-101300000", "reportedCurrency": "USD", "netInterestIncome": "-295500000", "nonInterestIncome": "None", "operatingExpenses": "2457100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "906400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "708300000", "sellingGeneralAndAdministrative": "739900000", "netIncomeFromContinuingOperations": "256100000" }, "balance": { "goodwill": "2023700000", "inventory": "97400000", "commonStock": "11740500000", "currentDebt": "None", "investments": "None", "totalAssets": "12706800000", "longTermDebt": "4721100000", "shortTermDebt": "24400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "9006600000", "reportedCurrency": "USD", "retainedEarnings": "-6645500000", "totalLiabilities": "6714500000", "otherCurrentAssets": "183200000", "totalCurrentAssets": "1462200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2300000", "currentNetReceivables": "908300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11244599999", "currentAccountsPayable": "144100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4808700000", "totalShareholderEquity": "5992300000", "capitalLeaseObligations": "87600000", "otherCurrentLiabilities": "448400000", "totalCurrentLiabilities": "1600000000", "otherNonCurrentLiabilities": "41900000", "totalNonCurrentLiabilities": "5114500000", "cashAndShortTermInvestments": "370700000", "commonStockSharesOutstanding": "671600000", "intangibleAssetsExcludingGoodwill": "9006600000", "cashAndCashEquivalentsAtCarryingValue": "370700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-911200000", "profitLoss": "None", "dividendPayout": "75500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-210300000", "operatingCashflow": "744200000", "capitalExpenditures": "242500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-496500000", "cashflowFromInvestment": "-237400000", "stockBasedCompensation": "109000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "708300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "income_statement": { "revenue": 2659800000, "cost_of_revenue": 954000000, "gross_profit": 1705800000, "ebit": 590200000, "ebitda": 1300700000, "pretax_income": -3989100000, "tax_provision": -28900000, "net_income": -3960200000, "net_income_to_common": -3960200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 348800000, "total_current_assets": 1395200000, "total_assets": 13944900000, "short_term_debt": 26700000, "long_term_debt": 5005000000, "total_debt": 5031700000, "total_liabilities": 7132400000, "total_equity": 6812500000, "shares_outstanding": 678600000, "goodwill_and_intangibles": 12314200000 }, "cash_flow": { "operating_cash_flow": 509300000, "capital_expenditure": 202900000, "free_cash_flow": 712200000, "dividends_paid": 75400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238643, "ticker_id": 752, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "590200000", "ebitda": "1300700000", "netIncome": "-3960200000", "grossProfit": "1705800000", "depreciation": "None", "totalRevenue": "2659800000", "costOfRevenue": "954000000", "interestIncome": "None", "incomeBeforeTax": "-3989100000", "interestExpense": "270300000", "operatingIncome": "-3925600000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-28900000", "reportedCurrency": "USD", "netInterestIncome": "-270300000", "nonInterestIncome": "None", "operatingExpenses": "1115600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "206800000", "costofGoodsAndServicesSold": "954000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "710500000", "sellingGeneralAndAdministrative": "729900000", "netIncomeFromContinuingOperations": "-3960200000" }, "balance": { "goodwill": "2876500000", "inventory": "97400000", "commonStock": "11744700000", "currentDebt": "None", "investments": "None", "totalAssets": "13944900000", "longTermDebt": "5005000000", "shortTermDebt": "26700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "9437700000", "reportedCurrency": "USD", "retainedEarnings": "-5658900000", "totalLiabilities": "7132400000", "otherCurrentAssets": "76900000", "totalCurrentAssets": "1395200000", "currentLongTermDebt": "1000000", "longTermInvestments": "None", "shortTermInvestments": "2300000", "currentNetReceivables": "872100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12549700000", "currentAccountsPayable": "101400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "113400000", "shortLongTermDebtTotal": "5104600000", "totalShareholderEquity": "6812500000", "capitalLeaseObligations": "98600000", "otherCurrentLiabilities": "484200000", "totalCurrentLiabilities": "1559800000", "otherNonCurrentLiabilities": "251500000", "totalNonCurrentLiabilities": "5572600000", "cashAndShortTermInvestments": "348800000", "commonStockSharesOutstanding": "678600000", "intangibleAssetsExcludingGoodwill": "9437700000", "cashAndCashEquivalentsAtCarryingValue": "348800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3960200000", "profitLoss": "None", "dividendPayout": "75400000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-210300000", "operatingCashflow": "509300000", "capitalExpenditures": "202900000", "changeInReceivables": "-28300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-759200000", "cashflowFromInvestment": "57300000", "stockBasedCompensation": "93900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-192600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "710500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2659800000, "cost_of_revenue": 954000000, "gross_profit": 1705800000, "research_and_development": null, "selling_general_admin": 729900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 590200000, "depreciation_amortisation": 710500000, "ebitda": 1300700000, "interest_expense": 270300000, "interest_income": null, "other_non_operating": null, "pretax_income": -3989100000, "tax_provision": -28900000, "effective_tax_rate": null, "net_income": -3960200000, "net_income_continuing_ops": -3960200000, "net_income_to_common": -3960200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 348800000, "short_term_investments": 2300000, "net_receivables": 872100000, "inventory": 97400000, "other_current_assets": null, "total_current_assets": 1395200000, "net_ppe": null, "goodwill": 2876500000, "intangible_assets": 9437700000, "goodwill_and_intangibles": 12314200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12549700000, "total_assets": 13944900000, "short_term_debt": 26700000, "accounts_payable": 101400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1559800000, "long_term_debt": 5005000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5572600000, "total_liabilities": 7132400000, "total_debt": 5031700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5658900000, "total_equity": 6812500000, "shares_outstanding": 678600000, "operating_cash_flow": 509300000, "stock_based_compensation": 93900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 202900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 57300000, "dividends_paid": 75400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -759200000, "free_cash_flow": 712200000, "net_change_in_cash": -192600000 }, "raw_data": { "income": { "ebit": "590200000", "ebitda": "1300700000", "netIncome": "-3960200000", "grossProfit": "1705800000", "depreciation": "None", "totalRevenue": "2659800000", "costOfRevenue": "954000000", "interestIncome": "None", "incomeBeforeTax": "-3989100000", "interestExpense": "270300000", "operatingIncome": "-3925600000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-28900000", "reportedCurrency": "USD", "netInterestIncome": "-270300000", "nonInterestIncome": "None", "operatingExpenses": "1115600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "206800000", "costofGoodsAndServicesSold": "954000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "710500000", "sellingGeneralAndAdministrative": "729900000", "netIncomeFromContinuingOperations": "-3960200000" }, "balance": { "goodwill": "2876500000", "inventory": "97400000", "commonStock": "11744700000", "currentDebt": "None", "investments": "None", "totalAssets": "13944900000", "longTermDebt": "5005000000", "shortTermDebt": "26700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "9437700000", "reportedCurrency": "USD", "retainedEarnings": "-5658900000", "totalLiabilities": "7132400000", "otherCurrentAssets": "76900000", "totalCurrentAssets": "1395200000", "currentLongTermDebt": "1000000", "longTermInvestments": "None", "shortTermInvestments": "2300000", "currentNetReceivables": "872100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12549700000", "currentAccountsPayable": "101400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "113400000", "shortLongTermDebtTotal": "5104600000", "totalShareholderEquity": "6812500000", "capitalLeaseObligations": "98600000", "otherCurrentLiabilities": "484200000", "totalCurrentLiabilities": "1559800000", "otherNonCurrentLiabilities": "251500000", "totalNonCurrentLiabilities": "5572600000", "cashAndShortTermInvestments": "348800000", "commonStockSharesOutstanding": "678600000", "intangibleAssetsExcludingGoodwill": "9437700000", "cashAndCashEquivalentsAtCarryingValue": "348800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3960200000", "profitLoss": "None", "dividendPayout": "75400000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-210300000", "operatingCashflow": "509300000", "capitalExpenditures": "202900000", "changeInReceivables": "-28300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-759200000", "cashflowFromInvestment": "57300000", "stockBasedCompensation": "93900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-192600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "710500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "income_statement": { "revenue": 1876900000, "cost_of_revenue": 626100000, "gross_profit": 1250800000, "ebit": -5645000, "ebitda": 532155000, "pretax_income": -258200000, "tax_provision": 12300000, "net_income": -270500000, "net_income_to_common": -270500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 587613000, "total_current_assets": 1637238000, "total_assets": 20182979000, "short_term_debt": 62754000, "long_term_debt": 3457900000, "total_debt": 3520654000, "total_liabilities": 8257110000, "total_equity": 11925869000, "shares_outstanding": 640774100, "goodwill_and_intangibles": 18297217000 }, "cash_flow": { "operating_cash_flow": 509300000, "capital_expenditure": 202900000, "free_cash_flow": 712200000, "dividends_paid": 75400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238648, "ticker_id": 752, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5645000", "ebitda": "532155000", "netIncome": "-270500000", "grossProfit": "1250800000", "depreciation": "None", "totalRevenue": "1876900000", "costOfRevenue": "626100000", "interestIncome": "None", "incomeBeforeTax": "-258200000", "interestExpense": "252500000", "operatingIncome": "-87000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "12300000", "reportedCurrency": "USD", "netInterestIncome": "-252490000", "nonInterestIncome": "None", "operatingExpenses": "1337800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-205062000", "costofGoodsAndServicesSold": "626100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "537800000", "sellingGeneralAndAdministrative": "553756000", "netIncomeFromContinuingOperations": "-350625000" }, "balance": { "goodwill": "7904863000", "inventory": "97400000", "commonStock": "11827915000", "currentDebt": "None", "investments": "None", "totalAssets": "20182979000", "longTermDebt": "3457900000", "shortTermDebt": "62754000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "10392354000", "reportedCurrency": "USD", "retainedEarnings": "-1604461000", "totalLiabilities": "8257110000", "otherCurrentAssets": "143197000", "totalCurrentAssets": "1637238000", "currentLongTermDebt": "30577000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "906428000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18545741000", "currentAccountsPayable": "129217999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "169876000", "shortLongTermDebtTotal": "5612989000", "totalShareholderEquity": "11925869000", "capitalLeaseObligations": "126132000", "otherCurrentLiabilities": "651065001", "totalCurrentLiabilities": "1901974000", "otherNonCurrentLiabilities": "49445000", "totalNonCurrentLiabilities": "6355136000", "cashAndShortTermInvestments": "587613000", "commonStockSharesOutstanding": "640774100", "intangibleAssetsExcludingGoodwill": "10392354000", "cashAndCashEquivalentsAtCarryingValue": "587613000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3960200000", "profitLoss": "None", "dividendPayout": "75400000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "100746000", "operatingCashflow": "509300000", "capitalExpenditures": "202900000", "changeInReceivables": "29947000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-759200000", "cashflowFromInvestment": "-2988768000", "stockBasedCompensation": "93900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "201312000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "710500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1876900000, "cost_of_revenue": 626100000, "gross_profit": 1250800000, "research_and_development": null, "selling_general_admin": 553756000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5645000, "depreciation_amortisation": 537800000, "ebitda": 532155000, "interest_expense": 252500000, "interest_income": null, "other_non_operating": null, "pretax_income": -258200000, "tax_provision": 12300000, "effective_tax_rate": null, "net_income": -270500000, "net_income_continuing_ops": -350625000, "net_income_to_common": -270500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 587613000, "short_term_investments": null, "net_receivables": 906428000, "inventory": 97400000, "other_current_assets": null, "total_current_assets": 1637238000, "net_ppe": null, "goodwill": 7904863000, "intangible_assets": 10392354000, "goodwill_and_intangibles": 18297217000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18545741000, "total_assets": 20182979000, "short_term_debt": 62754000, "accounts_payable": 129217999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1901974000, "long_term_debt": 3457900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6355136000, "total_liabilities": 8257110000, "total_debt": 3520654000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1604461000, "total_equity": 11925869000, "shares_outstanding": 640774100, "operating_cash_flow": 509300000, "stock_based_compensation": 93900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 202900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2988768000, "dividends_paid": 75400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -759200000, "free_cash_flow": 712200000, "net_change_in_cash": 201312000 }, "raw_data": { "income": { "ebit": "-5645000", "ebitda": "532155000", "netIncome": "-270500000", "grossProfit": "1250800000", "depreciation": "None", "totalRevenue": "1876900000", "costOfRevenue": "626100000", "interestIncome": "None", "incomeBeforeTax": "-258200000", "interestExpense": "252500000", "operatingIncome": "-87000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "12300000", "reportedCurrency": "USD", "netInterestIncome": "-252490000", "nonInterestIncome": "None", "operatingExpenses": "1337800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-205062000", "costofGoodsAndServicesSold": "626100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "537800000", "sellingGeneralAndAdministrative": "553756000", "netIncomeFromContinuingOperations": "-350625000" }, "balance": { "goodwill": "7904863000", "inventory": "97400000", "commonStock": "11827915000", "currentDebt": "None", "investments": "None", "totalAssets": "20182979000", "longTermDebt": "3457900000", "shortTermDebt": "62754000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "10392354000", "reportedCurrency": "USD", "retainedEarnings": "-1604461000", "totalLiabilities": "8257110000", "otherCurrentAssets": "143197000", "totalCurrentAssets": "1637238000", "currentLongTermDebt": "30577000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "906428000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18545741000", "currentAccountsPayable": "129217999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "169876000", "shortLongTermDebtTotal": "5612989000", "totalShareholderEquity": "11925869000", "capitalLeaseObligations": "126132000", "otherCurrentLiabilities": "651065001", "totalCurrentLiabilities": "1901974000", "otherNonCurrentLiabilities": "49445000", "totalNonCurrentLiabilities": "6355136000", "cashAndShortTermInvestments": "587613000", "commonStockSharesOutstanding": "640774100", "intangibleAssetsExcludingGoodwill": "10392354000", "cashAndCashEquivalentsAtCarryingValue": "587613000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3960200000", "profitLoss": "None", "dividendPayout": "75400000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "100746000", "operatingCashflow": "509300000", "capitalExpenditures": "202900000", "changeInReceivables": "29947000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-759200000", "cashflowFromInvestment": "-2988768000", "stockBasedCompensation": "93900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "201312000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "710500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "income_statement": { "revenue": 1254047000, "cost_of_revenue": 399122000, "gross_profit": 854925000, "ebit": -106316000, "ebitda": 196834000, "pretax_income": -109109000, "tax_provision": 2799000, "net_income": -106310000, "net_income_to_common": -106310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257730000, "total_current_assets": 1328005000, "total_assets": 15197344000, "short_term_debt": 35455000, "long_term_debt": 3457900000, "total_debt": 3493355000, "total_liabilities": 5603373000, "total_equity": 9593971000, "shares_outstanding": 273883342, "goodwill_and_intangibles": 13622986000 }, "cash_flow": { "operating_cash_flow": 323767000, "capital_expenditure": 118543000, "free_cash_flow": 442310000, "dividends_paid": 18868000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238653, "ticker_id": 752, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-106316000", "ebitda": "196834000", "netIncome": "-106310000", "grossProfit": "854925000", "depreciation": "None", "totalRevenue": "1254047000", "costOfRevenue": "399122000", "interestIncome": "None", "incomeBeforeTax": "-109109000", "interestExpense": "111914000", "operatingIncome": "52381000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2799000", "reportedCurrency": "USD", "netInterestIncome": "-111914000", "nonInterestIncome": "None", "operatingExpenses": "852436000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-205062000", "costofGoodsAndServicesSold": "399122000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "303150000", "sellingGeneralAndAdministrative": "553756000", "netIncomeFromContinuingOperations": "-106310000" }, "balance": { "goodwill": "6252636000", "inventory": "70048000", "commonStock": "10049317000", "currentDebt": "None", "investments": "None", "totalAssets": "15197344000", "longTermDebt": "3457900000", "shortTermDebt": "35455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "7370350000", "reportedCurrency": "USD", "retainedEarnings": "-958867000", "totalLiabilities": "5603373000", "otherCurrentAssets": "318829000", "totalCurrentAssets": "1328005000", "currentLongTermDebt": "28600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "751446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13659253000", "currentAccountsPayable": "798394000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "168623000", "shortLongTermDebtTotal": "3493355000", "totalShareholderEquity": "9593971000", "capitalLeaseObligations": "139779000", "otherCurrentLiabilities": "742773000", "totalCurrentLiabilities": "1569767000", "otherNonCurrentLiabilities": "213445000", "totalNonCurrentLiabilities": "137721000", "cashAndShortTermInvestments": "257730000", "commonStockSharesOutstanding": "273883342", "intangibleAssetsExcludingGoodwill": "7370350000", "cashAndCashEquivalentsAtCarryingValue": "257730000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-270448000", "profitLoss": "None", "dividendPayout": "18868000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "100746000", "operatingCashflow": "323767000", "capitalExpenditures": "118543000", "changeInReceivables": "16234000", "changeInExchangeRate": "None", "cashflowFromFinancing": "4032160000", "cashflowFromInvestment": "-2992168000", "stockBasedCompensation": "33329000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18868000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "197912000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-159356000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "537815000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1254047000, "cost_of_revenue": 399122000, "gross_profit": 854925000, "research_and_development": null, "selling_general_admin": 553756000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -106316000, "depreciation_amortisation": 303150000, "ebitda": 196834000, "interest_expense": 111914000, "interest_income": null, "other_non_operating": null, "pretax_income": -109109000, "tax_provision": 2799000, "effective_tax_rate": null, "net_income": -106310000, "net_income_continuing_ops": -106310000, "net_income_to_common": -106310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 257730000, "short_term_investments": null, "net_receivables": 751446000, "inventory": 70048000, "other_current_assets": null, "total_current_assets": 1328005000, "net_ppe": null, "goodwill": 6252636000, "intangible_assets": 7370350000, "goodwill_and_intangibles": 13622986000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13659253000, "total_assets": 15197344000, "short_term_debt": 35455000, "accounts_payable": 798394000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1569767000, "long_term_debt": 3457900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 137721000, "total_liabilities": 5603373000, "total_debt": 3493355000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -958867000, "total_equity": 9593971000, "shares_outstanding": 273883342, "operating_cash_flow": 323767000, "stock_based_compensation": 33329000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118543000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2992168000, "dividends_paid": 18868000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4032160000, "free_cash_flow": 442310000, "net_change_in_cash": 197912000 }, "raw_data": { "income": { "ebit": "-106316000", "ebitda": "196834000", "netIncome": "-106310000", "grossProfit": "854925000", "depreciation": "None", "totalRevenue": "1254047000", "costOfRevenue": "399122000", "interestIncome": "None", "incomeBeforeTax": "-109109000", "interestExpense": "111914000", "operatingIncome": "52381000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2799000", "reportedCurrency": "USD", "netInterestIncome": "-111914000", "nonInterestIncome": "None", "operatingExpenses": "852436000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-205062000", "costofGoodsAndServicesSold": "399122000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "303150000", "sellingGeneralAndAdministrative": "553756000", "netIncomeFromContinuingOperations": "-106310000" }, "balance": { "goodwill": "6252636000", "inventory": "70048000", "commonStock": "10049317000", "currentDebt": "None", "investments": "None", "totalAssets": "15197344000", "longTermDebt": "3457900000", "shortTermDebt": "35455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "7370350000", "reportedCurrency": "USD", "retainedEarnings": "-958867000", "totalLiabilities": "5603373000", "otherCurrentAssets": "318829000", "totalCurrentAssets": "1328005000", "currentLongTermDebt": "28600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "751446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13659253000", "currentAccountsPayable": "798394000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "168623000", "shortLongTermDebtTotal": "3493355000", "totalShareholderEquity": "9593971000", "capitalLeaseObligations": "139779000", "otherCurrentLiabilities": "742773000", "totalCurrentLiabilities": "1569767000", "otherNonCurrentLiabilities": "213445000", "totalNonCurrentLiabilities": "137721000", "cashAndShortTermInvestments": "257730000", "commonStockSharesOutstanding": "273883342", "intangibleAssetsExcludingGoodwill": "7370350000", "cashAndCashEquivalentsAtCarryingValue": "257730000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-270448000", "profitLoss": "None", "dividendPayout": "18868000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "100746000", "operatingCashflow": "323767000", "capitalExpenditures": "118543000", "changeInReceivables": "16234000", "changeInExchangeRate": "None", "cashflowFromFinancing": "4032160000", "cashflowFromInvestment": "-2992168000", "stockBasedCompensation": "33329000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18868000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "197912000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-159356000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "537815000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "income_statement": { "revenue": 974345000, "cost_of_revenue": 352000000, "gross_profit": 622345000, "ebit": -90743000, "ebitda": 109799000, "pretax_income": -248432000, "tax_provision": 10201000, "net_income": -258633000, "net_income_to_common": -258633000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76130000, "total_current_assets": 493076000, "total_assets": 3791371000, "short_term_debt": 31130000, "long_term_debt": 1628611000, "total_debt": 1659741000, "total_liabilities": 2542772000, "total_equity": 1248599000, "shares_outstanding": 273883342, "goodwill_and_intangibles": 3156685000 }, "cash_flow": { "operating_cash_flow": 117580000, "capital_expenditure": 69836000, "free_cash_flow": 187416000, "dividends_paid": 18868000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238658, "ticker_id": 752, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-90743000", "ebitda": "109799000", "netIncome": "-258633000", "grossProfit": "622345000", "depreciation": "None", "totalRevenue": "974345000", "costOfRevenue": "352000000", "interestIncome": "157689000", "incomeBeforeTax": "-248432000", "interestExpense": "157689000", "operatingIncome": "-82486000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "10201000", "reportedCurrency": "USD", "netInterestIncome": "-157689000", "nonInterestIncome": "None", "operatingExpenses": "704831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "352000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "200542000", "sellingGeneralAndAdministrative": "420058000", "netIncomeFromContinuingOperations": "-210977000" }, "balance": { "goodwill": "1328045000", "inventory": "70048000", "commonStock": "2144372000", "currentDebt": "None", "investments": "None", "totalAssets": "3791371000", "longTermDebt": "1628611000", "shortTermDebt": "31130000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1828640000", "reportedCurrency": "USD", "retainedEarnings": "-890894000", "totalLiabilities": "2542772000", "otherCurrentAssets": "83088000", "totalCurrentAssets": "493076000", "currentLongTermDebt": "9000000", "longTermInvestments": "3644000", "shortTermInvestments": "None", "currentNetReceivables": "333858000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3298295000", "currentAccountsPayable": "26458000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "103490000", "shortLongTermDebtTotal": "1723930000", "totalShareholderEquity": "1248599000", "capitalLeaseObligations": "86319000", "otherCurrentLiabilities": "179091000", "totalCurrentLiabilities": "650998000", "otherNonCurrentLiabilities": "18891000", "totalNonCurrentLiabilities": "1891774000", "cashAndShortTermInvestments": "76130000", "commonStockSharesOutstanding": "273883342", "intangibleAssetsExcludingGoodwill": "1828640000", "cashAndCashEquivalentsAtCarryingValue": "76130000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-258632999", "profitLoss": "None", "dividendPayout": "18868000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-26829000", "operatingCashflow": "117580000", "capitalExpenditures": "69836000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "75215000", "cashflowFromInvestment": "-140885000", "stockBasedCompensation": "51383000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18868000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1582000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "200542000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 974345000, "cost_of_revenue": 352000000, "gross_profit": 622345000, "research_and_development": null, "selling_general_admin": 420058000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -90743000, "depreciation_amortisation": 200542000, "ebitda": 109799000, "interest_expense": 157689000, "interest_income": null, "other_non_operating": null, "pretax_income": -248432000, "tax_provision": 10201000, "effective_tax_rate": null, "net_income": -258633000, "net_income_continuing_ops": -210977000, "net_income_to_common": -258633000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76130000, "short_term_investments": null, "net_receivables": 333858000, "inventory": 70048000, "other_current_assets": null, "total_current_assets": 493076000, "net_ppe": null, "goodwill": 1328045000, "intangible_assets": 1828640000, "goodwill_and_intangibles": 3156685000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3298295000, "total_assets": 3791371000, "short_term_debt": 31130000, "accounts_payable": 26458000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 650998000, "long_term_debt": 1628611000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1891774000, "total_liabilities": 2542772000, "total_debt": 1659741000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -890894000, "total_equity": 1248599000, "shares_outstanding": 273883342, "operating_cash_flow": 117580000, "stock_based_compensation": 51383000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69836000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -140885000, "dividends_paid": 18868000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 75215000, "free_cash_flow": 187416000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-90743000", "ebitda": "109799000", "netIncome": "-258633000", "grossProfit": "622345000", "depreciation": "None", "totalRevenue": "974345000", "costOfRevenue": "352000000", "interestIncome": "157689000", "incomeBeforeTax": "-248432000", "interestExpense": "157689000", "operatingIncome": "-82486000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "10201000", "reportedCurrency": "USD", "netInterestIncome": "-157689000", "nonInterestIncome": "None", "operatingExpenses": "704831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "352000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "200542000", "sellingGeneralAndAdministrative": "420058000", "netIncomeFromContinuingOperations": "-210977000" }, "balance": { "goodwill": "1328045000", "inventory": "70048000", "commonStock": "2144372000", "currentDebt": "None", "investments": "None", "totalAssets": "3791371000", "longTermDebt": "1628611000", "shortTermDebt": "31130000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1828640000", "reportedCurrency": "USD", "retainedEarnings": "-890894000", "totalLiabilities": "2542772000", "otherCurrentAssets": "83088000", "totalCurrentAssets": "493076000", "currentLongTermDebt": "9000000", "longTermInvestments": "3644000", "shortTermInvestments": "None", "currentNetReceivables": "333858000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3298295000", "currentAccountsPayable": "26458000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "103490000", "shortLongTermDebtTotal": "1723930000", "totalShareholderEquity": "1248599000", "capitalLeaseObligations": "86319000", "otherCurrentLiabilities": "179091000", "totalCurrentLiabilities": "650998000", "otherNonCurrentLiabilities": "18891000", "totalNonCurrentLiabilities": "1891774000", "cashAndShortTermInvestments": "76130000", "commonStockSharesOutstanding": "273883342", "intangibleAssetsExcludingGoodwill": "1828640000", "cashAndCashEquivalentsAtCarryingValue": "76130000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-258632999", "profitLoss": "None", "dividendPayout": "18868000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-26829000", "operatingCashflow": "117580000", "capitalExpenditures": "69836000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "75215000", "cashflowFromInvestment": "-140885000", "stockBasedCompensation": "51383000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18868000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1582000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "200542000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "income_statement": { "revenue": 968468000, "cost_of_revenue": 396499000, "gross_profit": 571969000, "ebit": -105708000, "ebitda": 131517000, "pretax_income": -236513000, "tax_provision": 5649000, "net_income": -242162000, "net_income_to_common": -242162000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25575000, "total_current_assets": 408612000, "total_assets": 3709674000, "short_term_debt": 60345000, "long_term_debt": 1930177000, "total_debt": 1990522000, "total_liabilities": 2659067000, "total_equity": 1050607000, "shares_outstanding": 305250000, "goodwill_and_intangibles": 3241439000 }, "cash_flow": { "operating_cash_flow": -26100000, "capital_expenditure": 45410000, "free_cash_flow": 19310000, "dividends_paid": 18868000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238663, "ticker_id": 752, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-105708000", "ebitda": "131517000", "netIncome": "-242162000", "grossProfit": "571969000", "depreciation": "None", "totalRevenue": "968468000", "costOfRevenue": "396499000", "interestIncome": "130805000", "incomeBeforeTax": "-236513000", "interestExpense": "130805000", "operatingIncome": "-105708000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "5649000", "reportedCurrency": "USD", "netInterestIncome": "-130805000", "nonInterestIncome": "None", "operatingExpenses": "613938000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "396499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "237225000", "sellingGeneralAndAdministrative": "383092000", "netIncomeFromContinuingOperations": "-242162000" }, "balance": { "goodwill": "1282919000", "inventory": "31030000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "3709674000", "longTermDebt": "1930177000", "shortTermDebt": "60345000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1958520000", "reportedCurrency": "USD", "retainedEarnings": "-632261000", "totalLiabilities": "2659067000", "otherCurrentAssets": "51742000", "totalCurrentAssets": "408612000", "currentLongTermDebt": "60345000", "longTermInvestments": "3644000", "shortTermInvestments": "None", "currentNetReceivables": "331295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3301062000", "currentAccountsPayable": "38418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20641000", "shortLongTermDebtTotal": "1990522000", "totalShareholderEquity": "1050607000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "153849000", "totalCurrentLiabilities": "643714000", "otherNonCurrentLiabilities": "24838000", "totalNonCurrentLiabilities": "2015353000", "cashAndShortTermInvestments": "25575000", "commonStockSharesOutstanding": "305250000", "intangibleAssetsExcludingGoodwill": "1958520000", "cashAndCashEquivalentsAtCarryingValue": "25575000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-242162000", "profitLoss": "None", "dividendPayout": "18868000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "8258000", "operatingCashflow": "-26100000", "capitalExpenditures": "45410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32605000", "cashflowFromInvestment": "11934000", "stockBasedCompensation": "13715000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18868000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1574000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "237225000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 968468000, "cost_of_revenue": 396499000, "gross_profit": 571969000, "research_and_development": 0, "selling_general_admin": 383092000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -105708000, "depreciation_amortisation": 237225000, "ebitda": 131517000, "interest_expense": 130805000, "interest_income": null, "other_non_operating": null, "pretax_income": -236513000, "tax_provision": 5649000, "effective_tax_rate": null, "net_income": -242162000, "net_income_continuing_ops": -242162000, "net_income_to_common": -242162000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25575000, "short_term_investments": null, "net_receivables": 331295000, "inventory": 31030000, "other_current_assets": null, "total_current_assets": 408612000, "net_ppe": null, "goodwill": 1282919000, "intangible_assets": 1958520000, "goodwill_and_intangibles": 3241439000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3301062000, "total_assets": 3709674000, "short_term_debt": 60345000, "accounts_payable": 38418000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 643714000, "long_term_debt": 1930177000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2015353000, "total_liabilities": 2659067000, "total_debt": 1990522000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -632261000, "total_equity": 1050607000, "shares_outstanding": 305250000, "operating_cash_flow": -26100000, "stock_based_compensation": 13715000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45410000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 11934000, "dividends_paid": 18868000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32605000, "free_cash_flow": 19310000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-105708000", "ebitda": "131517000", "netIncome": "-242162000", "grossProfit": "571969000", "depreciation": "None", "totalRevenue": "968468000", "costOfRevenue": "396499000", "interestIncome": "130805000", "incomeBeforeTax": "-236513000", "interestExpense": "130805000", "operatingIncome": "-105708000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "5649000", "reportedCurrency": "USD", "netInterestIncome": "-130805000", "nonInterestIncome": "None", "operatingExpenses": "613938000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "396499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "237225000", "sellingGeneralAndAdministrative": "383092000", "netIncomeFromContinuingOperations": "-242162000" }, "balance": { "goodwill": "1282919000", "inventory": "31030000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "3709674000", "longTermDebt": "1930177000", "shortTermDebt": "60345000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1958520000", "reportedCurrency": "USD", "retainedEarnings": "-632261000", "totalLiabilities": "2659067000", "otherCurrentAssets": "51742000", "totalCurrentAssets": "408612000", "currentLongTermDebt": "60345000", "longTermInvestments": "3644000", "shortTermInvestments": "None", "currentNetReceivables": "331295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3301062000", "currentAccountsPayable": "38418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20641000", "shortLongTermDebtTotal": "1990522000", "totalShareholderEquity": "1050607000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "153849000", "totalCurrentLiabilities": "643714000", "otherNonCurrentLiabilities": "24838000", "totalNonCurrentLiabilities": "2015353000", "cashAndShortTermInvestments": "25575000", "commonStockSharesOutstanding": "305250000", "intangibleAssetsExcludingGoodwill": "1958520000", "cashAndCashEquivalentsAtCarryingValue": "25575000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-242162000", "profitLoss": "None", "dividendPayout": "18868000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "8258000", "operatingCashflow": "-26100000", "capitalExpenditures": "45410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32605000", "cashflowFromInvestment": "11934000", "stockBasedCompensation": "13715000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18868000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1574000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "237225000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "income_statement": { "revenue": 585500000, "cost_of_revenue": 192100000, "gross_profit": 393400000, "ebit": 30200000, "ebitda": 214200000, "pretax_income": -28800000, "tax_provision": 11400000, "net_income": -40200000, "net_income_to_common": -40200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 232300000, "total_current_assets": 1301100000, "total_assets": 10927100000, "short_term_debt": 19100000, "long_term_debt": 4281600000, "total_debt": 4300700000, "total_liabilities": 6138300000, "total_equity": 4788800000, "shares_outstanding": 640700000, "goodwill_and_intangibles": 9430300000 }, "cash_flow": { "operating_cash_flow": 134700000, "capital_expenditure": 55800000, "free_cash_flow": 190500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238626, "ticker_id": 752, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30200000", "ebitda": "214200000", "netIncome": "-40200000", "grossProfit": "393400000", "depreciation": "None", "totalRevenue": "585500000", "costOfRevenue": "192100000", "interestIncome": "None", "incomeBeforeTax": "-28800000", "interestExpense": "59000000", "operatingIncome": "30200000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11400000", "reportedCurrency": "USD", "netInterestIncome": "-59000000", "nonInterestIncome": "None", "operatingExpenses": "363200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "192100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184000000", "sellingGeneralAndAdministrative": "176300000", "netIncomeFromContinuingOperations": "-40200000" }, "balance": { "goodwill": "1566600000", "inventory": "None", "commonStock": "12801300000", "currentDebt": "None", "investments": "None", "totalAssets": "10927100000", "longTermDebt": "4281600000", "shortTermDebt": "19100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "7863700000", "reportedCurrency": "USD", "retainedEarnings": "-7554800000", "totalLiabilities": "6138300000", "otherCurrentAssets": "185900000", "totalCurrentAssets": "1301100000", "currentLongTermDebt": "1500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "882900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9626000000", "currentAccountsPayable": "135700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4334400000", "totalShareholderEquity": "4788800000", "capitalLeaseObligations": "51300000", "otherCurrentLiabilities": "386900000", "totalCurrentLiabilities": "1542100000", "otherNonCurrentLiabilities": "75900000", "totalNonCurrentLiabilities": "4596200000", "cashAndShortTermInvestments": "232300000", "commonStockSharesOutstanding": "640700000", "intangibleAssetsExcludingGoodwill": "7863700000", "cashAndCashEquivalentsAtCarryingValue": "232300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "134700000", "capitalExpenditures": "55800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162300000", "cashflowFromInvestment": "-55800000", "stockBasedCompensation": "14200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 585500000, "cost_of_revenue": 192100000, "gross_profit": 393400000, "research_and_development": null, "selling_general_admin": 176300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30200000, "depreciation_amortisation": 184000000, "ebitda": 214200000, "interest_expense": 59000000, "interest_income": null, "other_non_operating": null, "pretax_income": -28800000, "tax_provision": 11400000, "effective_tax_rate": null, "net_income": -40200000, "net_income_continuing_ops": -40200000, "net_income_to_common": -40200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 232300000, "short_term_investments": null, "net_receivables": 882900000, "inventory": null, "other_current_assets": null, "total_current_assets": 1301100000, "net_ppe": null, "goodwill": 1566600000, "intangible_assets": 7863700000, "goodwill_and_intangibles": 9430300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9626000000, "total_assets": 10927100000, "short_term_debt": 19100000, "accounts_payable": 135700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1542100000, "long_term_debt": 4281600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4596200000, "total_liabilities": 6138300000, "total_debt": 4300700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7554800000, "total_equity": 4788800000, "shares_outstanding": 640700000, "operating_cash_flow": 134700000, "stock_based_compensation": 14200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -162300000, "free_cash_flow": 190500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30200000", "ebitda": "214200000", "netIncome": "-40200000", "grossProfit": "393400000", "depreciation": "None", "totalRevenue": "585500000", "costOfRevenue": "192100000", "interestIncome": "None", "incomeBeforeTax": "-28800000", "interestExpense": "59000000", "operatingIncome": "30200000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11400000", "reportedCurrency": "USD", "netInterestIncome": "-59000000", "nonInterestIncome": "None", "operatingExpenses": "363200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "192100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184000000", "sellingGeneralAndAdministrative": "176300000", "netIncomeFromContinuingOperations": "-40200000" }, "balance": { "goodwill": "1566600000", "inventory": "None", "commonStock": "12801300000", "currentDebt": "None", "investments": "None", "totalAssets": "10927100000", "longTermDebt": "4281600000", "shortTermDebt": "19100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "7863700000", "reportedCurrency": "USD", "retainedEarnings": "-7554800000", "totalLiabilities": "6138300000", "otherCurrentAssets": "185900000", "totalCurrentAssets": "1301100000", "currentLongTermDebt": "1500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "882900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9626000000", "currentAccountsPayable": "135700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4334400000", "totalShareholderEquity": "4788800000", "capitalLeaseObligations": "51300000", "otherCurrentLiabilities": "386900000", "totalCurrentLiabilities": "1542100000", "otherNonCurrentLiabilities": "75900000", "totalNonCurrentLiabilities": "4596200000", "cashAndShortTermInvestments": "232300000", "commonStockSharesOutstanding": "640700000", "intangibleAssetsExcludingGoodwill": "7863700000", "cashAndCashEquivalentsAtCarryingValue": "232300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "134700000", "capitalExpenditures": "55800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162300000", "cashflowFromInvestment": "-55800000", "stockBasedCompensation": "14200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "income_statement": { "revenue": 617000000, "cost_of_revenue": 204800000, "gross_profit": 412200000, "ebit": 41400000, "ebitda": 230500000, "pretax_income": -24600000, "tax_provision": -27700000, "net_income": 3100000, "net_income_to_common": 3100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329200000, "total_current_assets": 1310000000, "total_assets": 11069400000, "short_term_debt": 119900000, "long_term_debt": 4321500000, "total_debt": 4441400000, "total_liabilities": 6226500000, "total_equity": 4842900000, "shares_outstanding": 662300000, "goodwill_and_intangibles": 9574800000 }, "cash_flow": { "operating_cash_flow": 159900000, "capital_expenditure": 192500000, "free_cash_flow": 352400000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238627, "ticker_id": 752, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41400000", "ebitda": "230500000", "netIncome": "3100000", "grossProfit": "412200000", "depreciation": "None", "totalRevenue": "617000000", "costOfRevenue": "204800000", "interestIncome": "None", "incomeBeforeTax": "-24600000", "interestExpense": "66000000", "operatingIncome": "41400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-27700000", "reportedCurrency": "USD", "netInterestIncome": "-66000000", "nonInterestIncome": "None", "operatingExpenses": "370800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "204800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189100000", "sellingGeneralAndAdministrative": "179100000", "netIncomeFromContinuingOperations": "3100000" }, "balance": { "goodwill": "1566700000", "inventory": "None", "commonStock": "12810600000", "currentDebt": "None", "investments": "None", "totalAssets": "11069400000", "longTermDebt": "4321500000", "shortTermDebt": "119900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "8008100000", "reportedCurrency": "USD", "retainedEarnings": "-7514600000", "totalLiabilities": "6226500000", "otherCurrentAssets": "159100000", "totalCurrentAssets": "1310000000", "currentLongTermDebt": "101500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "821700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9759400000", "currentAccountsPayable": "150600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4479300000", "totalShareholderEquity": "4842900000", "capitalLeaseObligations": "56300000", "otherCurrentLiabilities": "419700000", "totalCurrentLiabilities": "1568800000", "otherNonCurrentLiabilities": "86200000", "totalNonCurrentLiabilities": "4657700000", "cashAndShortTermInvestments": "329200000", "commonStockSharesOutstanding": "662300000", "intangibleAssetsExcludingGoodwill": "8008100000", "cashAndCashEquivalentsAtCarryingValue": "329200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "204200000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "159900000", "capitalExpenditures": "192500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77900000", "cashflowFromInvestment": "-70700000", "stockBasedCompensation": "-45400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "149500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-568100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 617000000, "cost_of_revenue": 204800000, "gross_profit": 412200000, "research_and_development": null, "selling_general_admin": 179100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41400000, "depreciation_amortisation": 189100000, "ebitda": 230500000, "interest_expense": 66000000, "interest_income": null, "other_non_operating": null, "pretax_income": -24600000, "tax_provision": -27700000, "effective_tax_rate": null, "net_income": 3100000, "net_income_continuing_ops": 3100000, "net_income_to_common": 3100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 329200000, "short_term_investments": null, "net_receivables": 821700000, "inventory": null, "other_current_assets": null, "total_current_assets": 1310000000, "net_ppe": null, "goodwill": 1566700000, "intangible_assets": 8008100000, "goodwill_and_intangibles": 9574800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9759400000, "total_assets": 11069400000, "short_term_debt": 119900000, "accounts_payable": 150600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1568800000, "long_term_debt": 4321500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4657700000, "total_liabilities": 6226500000, "total_debt": 4441400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7514600000, "total_equity": 4842900000, "shares_outstanding": 662300000, "operating_cash_flow": 159900000, "stock_based_compensation": -45400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 192500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77900000, "free_cash_flow": 352400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41400000", "ebitda": "230500000", "netIncome": "3100000", "grossProfit": "412200000", "depreciation": "None", "totalRevenue": "617000000", "costOfRevenue": "204800000", "interestIncome": "None", "incomeBeforeTax": "-24600000", "interestExpense": "66000000", "operatingIncome": "41400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-27700000", "reportedCurrency": "USD", "netInterestIncome": "-66000000", "nonInterestIncome": "None", "operatingExpenses": "370800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "204800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189100000", "sellingGeneralAndAdministrative": "179100000", "netIncomeFromContinuingOperations": "3100000" }, "balance": { "goodwill": "1566700000", "inventory": "None", "commonStock": "12810600000", "currentDebt": "None", "investments": "None", "totalAssets": "11069400000", "longTermDebt": "4321500000", "shortTermDebt": "119900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "8008100000", "reportedCurrency": "USD", "retainedEarnings": "-7514600000", "totalLiabilities": "6226500000", "otherCurrentAssets": "159100000", "totalCurrentAssets": "1310000000", "currentLongTermDebt": "101500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "821700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9759400000", "currentAccountsPayable": "150600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4479300000", "totalShareholderEquity": "4842900000", "capitalLeaseObligations": "56300000", "otherCurrentLiabilities": "419700000", "totalCurrentLiabilities": "1568800000", "otherNonCurrentLiabilities": "86200000", "totalNonCurrentLiabilities": "4657700000", "cashAndShortTermInvestments": "329200000", "commonStockSharesOutstanding": "662300000", "intangibleAssetsExcludingGoodwill": "8008100000", "cashAndCashEquivalentsAtCarryingValue": "329200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "204200000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "159900000", "capitalExpenditures": "192500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77900000", "cashflowFromInvestment": "-70700000", "stockBasedCompensation": "-45400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "149500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-568100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "income_statement": { "revenue": 623100000, "cost_of_revenue": 218200000, "gross_profit": 404900000, "ebit": 44000000, "ebitda": 235800000, "pretax_income": -24500000, "tax_provision": 3800000, "net_income": -28300000, "net_income_to_common": -28300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318700000, "total_current_assets": 1291100000, "total_assets": 11227600000, "short_term_debt": 37400000, "long_term_debt": 4419000000, "total_debt": 4456400000, "total_liabilities": 6323800000, "total_equity": 4903800000, "shares_outstanding": 668300000, "goodwill_and_intangibles": 9715700000 }, "cash_flow": { "operating_cash_flow": 181100000, "capital_expenditure": 65600000, "free_cash_flow": 246700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238629, "ticker_id": 752, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44000000", "ebitda": "235800000", "netIncome": "-28300000", "grossProfit": "404900000", "depreciation": "None", "totalRevenue": "623100000", "costOfRevenue": "218200000", "interestIncome": "None", "incomeBeforeTax": "-24500000", "interestExpense": "68500000", "operatingIncome": "44000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3800000", "reportedCurrency": "USD", "netInterestIncome": "-68500000", "nonInterestIncome": "None", "operatingExpenses": "360900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "218200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "191800000", "sellingGeneralAndAdministrative": "170000000", "netIncomeFromContinuingOperations": "-28300000" }, "balance": { "goodwill": "1566700000", "inventory": "None", "commonStock": "12867900000", "currentDebt": "None", "investments": "None", "totalAssets": "11227600000", "longTermDebt": "4419000000", "shortTermDebt": "37400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "8149000000", "reportedCurrency": "USD", "retainedEarnings": "-7517700000", "totalLiabilities": "6323800000", "otherCurrentAssets": "161700000", "totalCurrentAssets": "1291100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "810700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9936500000", "currentAccountsPayable": "139700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4479800000", "totalShareholderEquity": "4903800000", "capitalLeaseObligations": "60800000", "otherCurrentLiabilities": "439700000", "totalCurrentLiabilities": "1489600000", "otherNonCurrentLiabilities": "98600000", "totalNonCurrentLiabilities": "4834200000", "cashAndShortTermInvestments": "318700000", "commonStockSharesOutstanding": "668300000", "intangibleAssetsExcludingGoodwill": "8149000000", "cashAndCashEquivalentsAtCarryingValue": "318700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28300000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "181100000", "capitalExpenditures": "65600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-154700000", "cashflowFromInvestment": "-65600000", "stockBasedCompensation": "16100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "191800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 623100000, "cost_of_revenue": 218200000, "gross_profit": 404900000, "research_and_development": null, "selling_general_admin": 170000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44000000, "depreciation_amortisation": 191800000, "ebitda": 235800000, "interest_expense": 68500000, "interest_income": null, "other_non_operating": null, "pretax_income": -24500000, "tax_provision": 3800000, "effective_tax_rate": null, "net_income": -28300000, "net_income_continuing_ops": -28300000, "net_income_to_common": -28300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 318700000, "short_term_investments": null, "net_receivables": 810700000, "inventory": null, "other_current_assets": null, "total_current_assets": 1291100000, "net_ppe": null, "goodwill": 1566700000, "intangible_assets": 8149000000, "goodwill_and_intangibles": 9715700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9936500000, "total_assets": 11227600000, "short_term_debt": 37400000, "accounts_payable": 139700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1489600000, "long_term_debt": 4419000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4834200000, "total_liabilities": 6323800000, "total_debt": 4456400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7517700000, "total_equity": 4903800000, "shares_outstanding": 668300000, "operating_cash_flow": 181100000, "stock_based_compensation": 16100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65600000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -154700000, "free_cash_flow": 246700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44000000", "ebitda": "235800000", "netIncome": "-28300000", "grossProfit": "404900000", "depreciation": "None", "totalRevenue": "623100000", "costOfRevenue": "218200000", "interestIncome": "None", "incomeBeforeTax": "-24500000", "interestExpense": "68500000", "operatingIncome": "44000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3800000", "reportedCurrency": "USD", "netInterestIncome": "-68500000", "nonInterestIncome": "None", "operatingExpenses": "360900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "218200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "191800000", "sellingGeneralAndAdministrative": "170000000", "netIncomeFromContinuingOperations": "-28300000" }, "balance": { "goodwill": "1566700000", "inventory": "None", "commonStock": "12867900000", "currentDebt": "None", "investments": "None", "totalAssets": "11227600000", "longTermDebt": "4419000000", "shortTermDebt": "37400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "8149000000", "reportedCurrency": "USD", "retainedEarnings": "-7517700000", "totalLiabilities": "6323800000", "otherCurrentAssets": "161700000", "totalCurrentAssets": "1291100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "810700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9936500000", "currentAccountsPayable": "139700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4479800000", "totalShareholderEquity": "4903800000", "capitalLeaseObligations": "60800000", "otherCurrentLiabilities": "439700000", "totalCurrentLiabilities": "1489600000", "otherNonCurrentLiabilities": "98600000", "totalNonCurrentLiabilities": "4834200000", "cashAndShortTermInvestments": "318700000", "commonStockSharesOutstanding": "668300000", "intangibleAssetsExcludingGoodwill": "8149000000", "cashAndCashEquivalentsAtCarryingValue": "318700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28300000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "181100000", "capitalExpenditures": "65600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-154700000", "cashflowFromInvestment": "-65600000", "stockBasedCompensation": "16100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "191800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "income_statement": { "revenue": 621400000, "cost_of_revenue": 203600000, "gross_profit": 417800000, "ebit": 6900000, "ebitda": 197800000, "pretax_income": -59700000, "tax_provision": 12300000, "net_income": -72000000, "net_income_to_common": -72000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362600000, "total_current_assets": 1340200000, "total_assets": 11421200000, "short_term_debt": 40200000, "long_term_debt": 4516800000, "total_debt": 4557000000, "total_liabilities": 6427100000, "total_equity": 4994100000, "shares_outstanding": 681300000, "goodwill_and_intangibles": 9850900000 }, "cash_flow": { "operating_cash_flow": 116300000, "capital_expenditure": 66000000, "free_cash_flow": 182300000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238630, "ticker_id": 752, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6900000", "ebitda": "197800000", "netIncome": "-72000000", "grossProfit": "417800000", "depreciation": "None", "totalRevenue": "621400000", "costOfRevenue": "203600000", "interestIncome": "None", "incomeBeforeTax": "-59700000", "interestExpense": "66600000", "operatingIncome": "6900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "12300000", "reportedCurrency": "USD", "netInterestIncome": "-66600000", "nonInterestIncome": "None", "operatingExpenses": "410900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "203600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190900000", "sellingGeneralAndAdministrative": "181100000", "netIncomeFromContinuingOperations": "-72000000" }, "balance": { "goodwill": "1566900000", "inventory": "None", "commonStock": "12902700000", "currentDebt": "None", "investments": "None", "totalAssets": "11421200000", "longTermDebt": "4516800000", "shortTermDebt": "40200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "8284000000", "reportedCurrency": "USD", "retainedEarnings": "-7489400000", "totalLiabilities": "6427100000", "otherCurrentAssets": "157200000", "totalCurrentAssets": "1340200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "820400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10081000000", "currentAccountsPayable": "125700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4586700000", "totalShareholderEquity": "4994100000", "capitalLeaseObligations": "69900000", "otherCurrentLiabilities": "383800000", "totalCurrentLiabilities": "1478800000", "otherNonCurrentLiabilities": "97400000", "totalNonCurrentLiabilities": "4948300000", "cashAndShortTermInvestments": "362600000", "commonStockSharesOutstanding": "681300000", "intangibleAssetsExcludingGoodwill": "8284000000", "cashAndCashEquivalentsAtCarryingValue": "362600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-72000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "116300000", "capitalExpenditures": "66000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53900000", "cashflowFromInvestment": "-66000000", "stockBasedCompensation": "18600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 621400000, "cost_of_revenue": 203600000, "gross_profit": 417800000, "research_and_development": null, "selling_general_admin": 181100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6900000, "depreciation_amortisation": 190900000, "ebitda": 197800000, "interest_expense": 66600000, "interest_income": null, "other_non_operating": null, "pretax_income": -59700000, "tax_provision": 12300000, "effective_tax_rate": null, "net_income": -72000000, "net_income_continuing_ops": -72000000, "net_income_to_common": -72000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 362600000, "short_term_investments": null, "net_receivables": 820400000, "inventory": null, "other_current_assets": null, "total_current_assets": 1340200000, "net_ppe": null, "goodwill": 1566900000, "intangible_assets": 8284000000, "goodwill_and_intangibles": 9850900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10081000000, "total_assets": 11421200000, "short_term_debt": 40200000, "accounts_payable": 125700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1478800000, "long_term_debt": 4516800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4948300000, "total_liabilities": 6427100000, "total_debt": 4557000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7489400000, "total_equity": 4994100000, "shares_outstanding": 681300000, "operating_cash_flow": 116300000, "stock_based_compensation": 18600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53900000, "free_cash_flow": 182300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6900000", "ebitda": "197800000", "netIncome": "-72000000", "grossProfit": "417800000", "depreciation": "None", "totalRevenue": "621400000", "costOfRevenue": "203600000", "interestIncome": "None", "incomeBeforeTax": "-59700000", "interestExpense": "66600000", "operatingIncome": "6900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "12300000", "reportedCurrency": "USD", "netInterestIncome": "-66600000", "nonInterestIncome": "None", "operatingExpenses": "410900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "203600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190900000", "sellingGeneralAndAdministrative": "181100000", "netIncomeFromContinuingOperations": "-72000000" }, "balance": { "goodwill": "1566900000", "inventory": "None", "commonStock": "12902700000", "currentDebt": "None", "investments": "None", "totalAssets": "11421200000", "longTermDebt": "4516800000", "shortTermDebt": "40200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "8284000000", "reportedCurrency": "USD", "retainedEarnings": "-7489400000", "totalLiabilities": "6427100000", "otherCurrentAssets": "157200000", "totalCurrentAssets": "1340200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "820400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10081000000", "currentAccountsPayable": "125700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4586700000", "totalShareholderEquity": "4994100000", "capitalLeaseObligations": "69900000", "otherCurrentLiabilities": "383800000", "totalCurrentLiabilities": "1478800000", "otherNonCurrentLiabilities": "97400000", "totalNonCurrentLiabilities": "4948300000", "cashAndShortTermInvestments": "362600000", "commonStockSharesOutstanding": "681300000", "intangibleAssetsExcludingGoodwill": "8284000000", "cashAndCashEquivalentsAtCarryingValue": "362600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-72000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "116300000", "capitalExpenditures": "66000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53900000", "cashflowFromInvestment": "-66000000", "stockBasedCompensation": "18600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "income_statement": { "revenue": 593700000, "cost_of_revenue": 207000000, "gross_profit": 386700000, "ebit": -20800000, "ebitda": 164600000, "pretax_income": -85100000, "tax_provision": 18800000, "net_income": -103900000, "net_income_to_common": -103900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 354000000, "total_current_assets": 1354300000, "total_assets": 11492700000, "short_term_debt": 42000000, "long_term_debt": 4521100000, "total_debt": 4563100000, "total_liabilities": 6465600000, "total_equity": 5027100000, "shares_outstanding": 689800000, "goodwill_and_intangibles": 9908000000 }, "cash_flow": { "operating_cash_flow": 171200000, "capital_expenditure": 60900000, "free_cash_flow": 232100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238631, "ticker_id": 752, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20800000", "ebitda": "164600000", "netIncome": "-103900000", "grossProfit": "386700000", "depreciation": "None", "totalRevenue": "593700000", "costOfRevenue": "207000000", "interestIncome": "None", "incomeBeforeTax": "-85100000", "interestExpense": "64300000", "operatingIncome": "-20800000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "18800000", "reportedCurrency": "USD", "netInterestIncome": "-64300000", "nonInterestIncome": "None", "operatingExpenses": "407500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "207000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185400000", "sellingGeneralAndAdministrative": "178400000", "netIncomeFromContinuingOperations": "-103900000" }, "balance": { "goodwill": "1566600000", "inventory": "None", "commonStock": "12935100000", "currentDebt": "None", "investments": "None", "totalAssets": "11492700000", "longTermDebt": "4521100000", "shortTermDebt": "42000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "8341400000", "reportedCurrency": "USD", "retainedEarnings": "-7417400000", "totalLiabilities": "6465600000", "otherCurrentAssets": "169800000", "totalCurrentAssets": "1354300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "830500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10138400000", "currentAccountsPayable": "120000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4595300000", "totalShareholderEquity": "5027100000", "capitalLeaseObligations": "74200000", "otherCurrentLiabilities": "399800000", "totalCurrentLiabilities": "1540600000", "otherNonCurrentLiabilities": "74900000", "totalNonCurrentLiabilities": "4925000000", "cashAndShortTermInvestments": "354000000", "commonStockSharesOutstanding": "689800000", "intangibleAssetsExcludingGoodwill": "8341400000", "cashAndCashEquivalentsAtCarryingValue": "354000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103900000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "171200000", "capitalExpenditures": "60900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56600000", "cashflowFromInvestment": "-60900000", "stockBasedCompensation": "10700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 593700000, "cost_of_revenue": 207000000, "gross_profit": 386700000, "research_and_development": null, "selling_general_admin": 178400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20800000, "depreciation_amortisation": 185400000, "ebitda": 164600000, "interest_expense": 64300000, "interest_income": null, "other_non_operating": null, "pretax_income": -85100000, "tax_provision": 18800000, "effective_tax_rate": null, "net_income": -103900000, "net_income_continuing_ops": -103900000, "net_income_to_common": -103900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 354000000, "short_term_investments": null, "net_receivables": 830500000, "inventory": null, "other_current_assets": null, "total_current_assets": 1354300000, "net_ppe": null, "goodwill": 1566600000, "intangible_assets": 8341400000, "goodwill_and_intangibles": 9908000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10138400000, "total_assets": 11492700000, "short_term_debt": 42000000, "accounts_payable": 120000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1540600000, "long_term_debt": 4521100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4925000000, "total_liabilities": 6465600000, "total_debt": 4563100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7417400000, "total_equity": 5027100000, "shares_outstanding": 689800000, "operating_cash_flow": 171200000, "stock_based_compensation": 10700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60900000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56600000, "free_cash_flow": 232100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20800000", "ebitda": "164600000", "netIncome": "-103900000", "grossProfit": "386700000", "depreciation": "None", "totalRevenue": "593700000", "costOfRevenue": "207000000", "interestIncome": "None", "incomeBeforeTax": "-85100000", "interestExpense": "64300000", "operatingIncome": "-20800000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "18800000", "reportedCurrency": "USD", "netInterestIncome": "-64300000", "nonInterestIncome": "None", "operatingExpenses": "407500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "207000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185400000", "sellingGeneralAndAdministrative": "178400000", "netIncomeFromContinuingOperations": "-103900000" }, "balance": { "goodwill": "1566600000", "inventory": "None", "commonStock": "12935100000", "currentDebt": "None", "investments": "None", "totalAssets": "11492700000", "longTermDebt": "4521100000", "shortTermDebt": "42000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "8341400000", "reportedCurrency": "USD", "retainedEarnings": "-7417400000", "totalLiabilities": "6465600000", "otherCurrentAssets": "169800000", "totalCurrentAssets": "1354300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "830500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10138400000", "currentAccountsPayable": "120000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4595300000", "totalShareholderEquity": "5027100000", "capitalLeaseObligations": "74200000", "otherCurrentLiabilities": "399800000", "totalCurrentLiabilities": "1540600000", "otherNonCurrentLiabilities": "74900000", "totalNonCurrentLiabilities": "4925000000", "cashAndShortTermInvestments": "354000000", "commonStockSharesOutstanding": "689800000", "intangibleAssetsExcludingGoodwill": "8341400000", "cashAndCashEquivalentsAtCarryingValue": "354000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103900000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "171200000", "capitalExpenditures": "60900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56600000", "cashflowFromInvestment": "-60900000", "stockBasedCompensation": "10700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "income_statement": { "revenue": 663000000, "cost_of_revenue": 227700000, "gross_profit": 435300000, "ebit": -62300000, "ebitda": 123700000, "pretax_income": -132200000, "tax_provision": 59600000, "net_income": -191800000, "net_income_to_common": -191800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 295200000, "total_current_assets": 1244600000, "total_assets": 11490200000, "short_term_debt": 41200000, "long_term_debt": 4518700000, "total_debt": 4559900000, "total_liabilities": 6351200000, "total_equity": 5139000000, "shares_outstanding": 702800000, "goodwill_and_intangibles": 10007800000 }, "cash_flow": { "operating_cash_flow": 141300000, "capital_expenditure": 82200000, "free_cash_flow": 223500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238632, "ticker_id": 752, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-62300000", "ebitda": "123700000", "netIncome": "-191800000", "grossProfit": "435300000", "depreciation": "None", "totalRevenue": "663000000", "costOfRevenue": "227700000", "interestIncome": "None", "incomeBeforeTax": "-132200000", "interestExpense": "69900000", "operatingIncome": "-62300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "59600000", "reportedCurrency": "USD", "netInterestIncome": "-69900000", "nonInterestIncome": "None", "operatingExpenses": "497600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "186000000", "sellingGeneralAndAdministrative": "180800000", "netIncomeFromContinuingOperations": "-191800000" }, "balance": { "goodwill": "1566600000", "inventory": "None", "commonStock": "12978800000", "currentDebt": "None", "investments": "None", "totalAssets": "11490200000", "longTermDebt": "4518700000", "shortTermDebt": "41200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8441200000", "reportedCurrency": "USD", "retainedEarnings": "-7313500000", "totalLiabilities": "6351200000", "otherCurrentAssets": "151100000", "totalCurrentAssets": "1244600000", "currentLongTermDebt": "1300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "798300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10245600000", "currentAccountsPayable": "124500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4592500000", "totalShareholderEquity": "5139000000", "capitalLeaseObligations": "73800000", "otherCurrentLiabilities": "408700000", "totalCurrentLiabilities": "1433500000", "otherNonCurrentLiabilities": "55900000", "totalNonCurrentLiabilities": "4917700000", "cashAndShortTermInvestments": "295200000", "commonStockSharesOutstanding": "702800000", "intangibleAssetsExcludingGoodwill": "8441200000", "cashAndCashEquivalentsAtCarryingValue": "295200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-191800000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "141300000", "capitalExpenditures": "82200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-239600000", "cashflowFromInvestment": "21400000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "186000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 663000000, "cost_of_revenue": 227700000, "gross_profit": 435300000, "research_and_development": null, "selling_general_admin": 180800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -62300000, "depreciation_amortisation": 186000000, "ebitda": 123700000, "interest_expense": 69900000, "interest_income": null, "other_non_operating": null, "pretax_income": -132200000, "tax_provision": 59600000, "effective_tax_rate": null, "net_income": -191800000, "net_income_continuing_ops": -191800000, "net_income_to_common": -191800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 295200000, "short_term_investments": null, "net_receivables": 798300000, "inventory": null, "other_current_assets": null, "total_current_assets": 1244600000, "net_ppe": null, "goodwill": 1566600000, "intangible_assets": 8441200000, "goodwill_and_intangibles": 10007800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10245600000, "total_assets": 11490200000, "short_term_debt": 41200000, "accounts_payable": 124500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1433500000, "long_term_debt": 4518700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4917700000, "total_liabilities": 6351200000, "total_debt": 4559900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7313500000, "total_equity": 5139000000, "shares_outstanding": 702800000, "operating_cash_flow": 141300000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 21400000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -239600000, "free_cash_flow": 223500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-62300000", "ebitda": "123700000", "netIncome": "-191800000", "grossProfit": "435300000", "depreciation": "None", "totalRevenue": "663000000", "costOfRevenue": "227700000", "interestIncome": "None", "incomeBeforeTax": "-132200000", "interestExpense": "69900000", "operatingIncome": "-62300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "59600000", "reportedCurrency": "USD", "netInterestIncome": "-69900000", "nonInterestIncome": "None", "operatingExpenses": "497600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "186000000", "sellingGeneralAndAdministrative": "180800000", "netIncomeFromContinuingOperations": "-191800000" }, "balance": { "goodwill": "1566600000", "inventory": "None", "commonStock": "12978800000", "currentDebt": "None", "investments": "None", "totalAssets": "11490200000", "longTermDebt": "4518700000", "shortTermDebt": "41200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8441200000", "reportedCurrency": "USD", "retainedEarnings": "-7313500000", "totalLiabilities": "6351200000", "otherCurrentAssets": "151100000", "totalCurrentAssets": "1244600000", "currentLongTermDebt": "1300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "798300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10245600000", "currentAccountsPayable": "124500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4592500000", "totalShareholderEquity": "5139000000", "capitalLeaseObligations": "73800000", "otherCurrentLiabilities": "408700000", "totalCurrentLiabilities": "1433500000", "otherNonCurrentLiabilities": "55900000", "totalNonCurrentLiabilities": "4917700000", "cashAndShortTermInvestments": "295200000", "commonStockSharesOutstanding": "702800000", "intangibleAssetsExcludingGoodwill": "8441200000", "cashAndCashEquivalentsAtCarryingValue": "295200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-191800000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "141300000", "capitalExpenditures": "82200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-239600000", "cashflowFromInvestment": "21400000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "186000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "income_statement": { "revenue": 622200000, "cost_of_revenue": 210100000, "gross_profit": 412100000, "ebit": 21700000, "ebitda": 198900000, "pretax_income": -50500000, "tax_provision": 15100000, "net_income": -65600000, "net_income_to_common": -65600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 388500000, "total_current_assets": 1339100000, "total_assets": 12030600000, "short_term_debt": 44200000, "long_term_debt": 4632500000, "total_debt": 4676700000, "total_liabilities": 6517100000, "total_equity": 5513500000, "shares_outstanding": 718700000, "goodwill_and_intangibles": 10463500000 }, "cash_flow": { "operating_cash_flow": 202900000, "capital_expenditure": 76600000, "free_cash_flow": 279500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238634, "ticker_id": 752, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21700000", "ebitda": "198900000", "netIncome": "-65600000", "grossProfit": "412100000", "depreciation": "None", "totalRevenue": "622200000", "costOfRevenue": "210100000", "interestIncome": "None", "incomeBeforeTax": "-50500000", "interestExpense": "72200000", "operatingIncome": "21700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15100000", "reportedCurrency": "USD", "netInterestIncome": "-72200000", "nonInterestIncome": "None", "operatingExpenses": "390400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177200000", "sellingGeneralAndAdministrative": "169700000", "netIncomeFromContinuingOperations": "-65600000" }, "balance": { "goodwill": "1736800000", "inventory": "None", "commonStock": "13069000000", "currentDebt": "None", "investments": "None", "totalAssets": "12030600000", "longTermDebt": "4632500000", "shortTermDebt": "44200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "8726700000", "reportedCurrency": "USD", "retainedEarnings": "-7121700000", "totalLiabilities": "6517100000", "otherCurrentAssets": "178800000", "totalCurrentAssets": "1339100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "771800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10691500000", "currentAccountsPayable": "126500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4712500000", "totalShareholderEquity": "5513500000", "capitalLeaseObligations": "80000000", "otherCurrentLiabilities": "464700000", "totalCurrentLiabilities": "1525600000", "otherNonCurrentLiabilities": "52500000", "totalNonCurrentLiabilities": "4991500000", "cashAndShortTermInvestments": "388500000", "commonStockSharesOutstanding": "718700000", "intangibleAssetsExcludingGoodwill": "8726700000", "cashAndCashEquivalentsAtCarryingValue": "388500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "202900000", "capitalExpenditures": "76600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109700000", "cashflowFromInvestment": "-91500000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 622200000, "cost_of_revenue": 210100000, "gross_profit": 412100000, "research_and_development": null, "selling_general_admin": 169700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21700000, "depreciation_amortisation": 177200000, "ebitda": 198900000, "interest_expense": 72200000, "interest_income": null, "other_non_operating": null, "pretax_income": -50500000, "tax_provision": 15100000, "effective_tax_rate": null, "net_income": -65600000, "net_income_continuing_ops": -65600000, "net_income_to_common": -65600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 388500000, "short_term_investments": null, "net_receivables": 771800000, "inventory": null, "other_current_assets": null, "total_current_assets": 1339100000, "net_ppe": null, "goodwill": 1736800000, "intangible_assets": 8726700000, "goodwill_and_intangibles": 10463500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10691500000, "total_assets": 12030600000, "short_term_debt": 44200000, "accounts_payable": 126500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1525600000, "long_term_debt": 4632500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4991500000, "total_liabilities": 6517100000, "total_debt": 4676700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7121700000, "total_equity": 5513500000, "shares_outstanding": 718700000, "operating_cash_flow": 202900000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -91500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -109700000, "free_cash_flow": 279500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21700000", "ebitda": "198900000", "netIncome": "-65600000", "grossProfit": "412100000", "depreciation": "None", "totalRevenue": "622200000", "costOfRevenue": "210100000", "interestIncome": "None", "incomeBeforeTax": "-50500000", "interestExpense": "72200000", "operatingIncome": "21700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15100000", "reportedCurrency": "USD", "netInterestIncome": "-72200000", "nonInterestIncome": "None", "operatingExpenses": "390400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177200000", "sellingGeneralAndAdministrative": "169700000", "netIncomeFromContinuingOperations": "-65600000" }, "balance": { "goodwill": "1736800000", "inventory": "None", "commonStock": "13069000000", "currentDebt": "None", "investments": "None", "totalAssets": "12030600000", "longTermDebt": "4632500000", "shortTermDebt": "44200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "8726700000", "reportedCurrency": "USD", "retainedEarnings": "-7121700000", "totalLiabilities": "6517100000", "otherCurrentAssets": "178800000", "totalCurrentAssets": "1339100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "771800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10691500000", "currentAccountsPayable": "126500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4712500000", "totalShareholderEquity": "5513500000", "capitalLeaseObligations": "80000000", "otherCurrentLiabilities": "464700000", "totalCurrentLiabilities": "1525600000", "otherNonCurrentLiabilities": "52500000", "totalNonCurrentLiabilities": "4991500000", "cashAndShortTermInvestments": "388500000", "commonStockSharesOutstanding": "718700000", "intangibleAssetsExcludingGoodwill": "8726700000", "cashAndCashEquivalentsAtCarryingValue": "388500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "202900000", "capitalExpenditures": "76600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109700000", "cashflowFromInvestment": "-91500000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "income_statement": { "revenue": 650300000, "cost_of_revenue": 213600000, "gross_profit": 436700000, "ebit": -240000000, "ebitda": -55600000, "pretax_income": -311100000, "tax_provision": -6800000, "net_income": -304300000, "net_income_to_common": -304300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 376400000, "total_current_assets": 1334800000, "total_assets": 12077700000, "short_term_debt": 69400000, "long_term_debt": 4635300000, "total_debt": 4704700000, "total_liabilities": 6473100000, "total_equity": 5604600000, "shares_outstanding": 685600000, "goodwill_and_intangibles": 10507800000 }, "cash_flow": { "operating_cash_flow": 126200000, "capital_expenditure": 65900000, "free_cash_flow": 192100000, "dividends_paid": 18800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238635, "ticker_id": 752, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-240000000", "ebitda": "-55600000", "netIncome": "-304300000", "grossProfit": "436700000", "depreciation": "None", "totalRevenue": "650300000", "costOfRevenue": "213600000", "interestIncome": "None", "incomeBeforeTax": "-311100000", "interestExpense": "71100000", "operatingIncome": "-240000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-6800000", "reportedCurrency": "USD", "netInterestIncome": "-71100000", "nonInterestIncome": "None", "operatingExpenses": "676700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "213600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184400000", "sellingGeneralAndAdministrative": "185200000", "netIncomeFromContinuingOperations": "-304300000" }, "balance": { "goodwill": "1736500000", "inventory": "None", "commonStock": "13157700000", "currentDebt": "None", "investments": "None", "totalAssets": "12077700000", "longTermDebt": "4635300000", "shortTermDebt": "69400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "8771300000", "reportedCurrency": "USD", "retainedEarnings": "-7056100000", "totalLiabilities": "6473100000", "otherCurrentAssets": "162100000", "totalCurrentAssets": "1334800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "796300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10742900000", "currentAccountsPayable": "128100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4731300000", "totalShareholderEquity": "5604600000", "capitalLeaseObligations": "73200000", "otherCurrentLiabilities": "375200000", "totalCurrentLiabilities": "1485100000", "otherNonCurrentLiabilities": "49900000", "totalNonCurrentLiabilities": "4988000000", "cashAndShortTermInvestments": "376400000", "commonStockSharesOutstanding": "685600000", "intangibleAssetsExcludingGoodwill": "8771300000", "cashAndCashEquivalentsAtCarryingValue": "376400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-304300000", "profitLoss": "None", "dividendPayout": "18800000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "126200000", "capitalExpenditures": "65900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25600000", "cashflowFromInvestment": "-102200000", "stockBasedCompensation": "18900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 650300000, "cost_of_revenue": 213600000, "gross_profit": 436700000, "research_and_development": null, "selling_general_admin": 185200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -240000000, "depreciation_amortisation": 184400000, "ebitda": -55600000, "interest_expense": 71100000, "interest_income": null, "other_non_operating": null, "pretax_income": -311100000, "tax_provision": -6800000, "effective_tax_rate": null, "net_income": -304300000, "net_income_continuing_ops": -304300000, "net_income_to_common": -304300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 376400000, "short_term_investments": null, "net_receivables": 796300000, "inventory": null, "other_current_assets": null, "total_current_assets": 1334800000, "net_ppe": null, "goodwill": 1736500000, "intangible_assets": 8771300000, "goodwill_and_intangibles": 10507800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10742900000, "total_assets": 12077700000, "short_term_debt": 69400000, "accounts_payable": 128100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1485100000, "long_term_debt": 4635300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4988000000, "total_liabilities": 6473100000, "total_debt": 4704700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7056100000, "total_equity": 5604600000, "shares_outstanding": 685600000, "operating_cash_flow": 126200000, "stock_based_compensation": 18900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102200000, "dividends_paid": 18800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25600000, "free_cash_flow": 192100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-240000000", "ebitda": "-55600000", "netIncome": "-304300000", "grossProfit": "436700000", "depreciation": "None", "totalRevenue": "650300000", "costOfRevenue": "213600000", "interestIncome": "None", "incomeBeforeTax": "-311100000", "interestExpense": "71100000", "operatingIncome": "-240000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-6800000", "reportedCurrency": "USD", "netInterestIncome": "-71100000", "nonInterestIncome": "None", "operatingExpenses": "676700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "213600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184400000", "sellingGeneralAndAdministrative": "185200000", "netIncomeFromContinuingOperations": "-304300000" }, "balance": { "goodwill": "1736500000", "inventory": "None", "commonStock": "13157700000", "currentDebt": "None", "investments": "None", "totalAssets": "12077700000", "longTermDebt": "4635300000", "shortTermDebt": "69400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "8771300000", "reportedCurrency": "USD", "retainedEarnings": "-7056100000", "totalLiabilities": "6473100000", "otherCurrentAssets": "162100000", "totalCurrentAssets": "1334800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "796300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10742900000", "currentAccountsPayable": "128100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4731300000", "totalShareholderEquity": "5604600000", "capitalLeaseObligations": "73200000", "otherCurrentLiabilities": "375200000", "totalCurrentLiabilities": "1485100000", "otherNonCurrentLiabilities": "49900000", "totalNonCurrentLiabilities": "4988000000", "cashAndShortTermInvestments": "376400000", "commonStockSharesOutstanding": "685600000", "intangibleAssetsExcludingGoodwill": "8771300000", "cashAndCashEquivalentsAtCarryingValue": "376400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-304300000", "profitLoss": "None", "dividendPayout": "18800000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "126200000", "capitalExpenditures": "65900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25600000", "cashflowFromInvestment": "-102200000", "stockBasedCompensation": "18900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "income_statement": { "revenue": 621200000, "cost_of_revenue": 217800000, "gross_profit": 403400000, "ebit": 10200000, "ebitda": 189600000, "pretax_income": -60000000, "tax_provision": 15000000, "net_income": -75000000, "net_income_to_common": -75000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 361800000, "total_current_assets": 1390800000, "total_assets": 12504700000, "short_term_debt": 47000000, "long_term_debt": 4637900000, "total_debt": 4684900000, "total_liabilities": 6616300000, "total_equity": 5888400000, "shares_outstanding": 666900000, "goodwill_and_intangibles": 10897600000 }, "cash_flow": { "operating_cash_flow": 176200000, "capital_expenditure": 64400000, "free_cash_flow": 240600000, "dividends_paid": 18900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238636, "ticker_id": 752, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10200000", "ebitda": "189600000", "netIncome": "-75000000", "grossProfit": "403400000", "depreciation": "None", "totalRevenue": "621200000", "costOfRevenue": "217800000", "interestIncome": "None", "incomeBeforeTax": "-60000000", "interestExpense": "70200000", "operatingIncome": "5000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-70200000", "nonInterestIncome": "None", "operatingExpenses": "398400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "217800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179400000", "sellingGeneralAndAdministrative": "191900000", "netIncomeFromContinuingOperations": "-75000000" }, "balance": { "goodwill": "2023400000", "inventory": "138200000", "commonStock": "11747400000", "currentDebt": "None", "investments": "None", "totalAssets": "12504700000", "longTermDebt": "4637900000", "shortTermDebt": "47000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "8874200000", "reportedCurrency": "USD", "retainedEarnings": "-6739300000", "totalLiabilities": "6616300000", "otherCurrentAssets": "206100000", "totalCurrentAssets": "1390800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "822900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11113900000", "currentAccountsPayable": "102700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4772900000", "totalShareholderEquity": "5888400000", "capitalLeaseObligations": "82300000", "otherCurrentLiabilities": "455000000", "totalCurrentLiabilities": "1614800000", "otherNonCurrentLiabilities": "41700000", "totalNonCurrentLiabilities": "5001500000", "cashAndShortTermInvestments": "361800000", "commonStockSharesOutstanding": "666900000", "intangibleAssetsExcludingGoodwill": "8874200000", "cashAndCashEquivalentsAtCarryingValue": "361800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75000000", "profitLoss": "None", "dividendPayout": "18900000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "176200000", "capitalExpenditures": "64400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95200000", "cashflowFromInvestment": "-64400000", "stockBasedCompensation": "15400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 621200000, "cost_of_revenue": 217800000, "gross_profit": 403400000, "research_and_development": null, "selling_general_admin": 191900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10200000, "depreciation_amortisation": 179400000, "ebitda": 189600000, "interest_expense": 70200000, "interest_income": null, "other_non_operating": null, "pretax_income": -60000000, "tax_provision": 15000000, "effective_tax_rate": null, "net_income": -75000000, "net_income_continuing_ops": -75000000, "net_income_to_common": -75000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 361800000, "short_term_investments": null, "net_receivables": 822900000, "inventory": 138200000, "other_current_assets": null, "total_current_assets": 1390800000, "net_ppe": null, "goodwill": 2023400000, "intangible_assets": 8874200000, "goodwill_and_intangibles": 10897600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11113900000, "total_assets": 12504700000, "short_term_debt": 47000000, "accounts_payable": 102700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1614800000, "long_term_debt": 4637900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5001500000, "total_liabilities": 6616300000, "total_debt": 4684900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6739300000, "total_equity": 5888400000, "shares_outstanding": 666900000, "operating_cash_flow": 176200000, "stock_based_compensation": 15400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64400000, "dividends_paid": 18900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -95200000, "free_cash_flow": 240600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10200000", "ebitda": "189600000", "netIncome": "-75000000", "grossProfit": "403400000", "depreciation": "None", "totalRevenue": "621200000", "costOfRevenue": "217800000", "interestIncome": "None", "incomeBeforeTax": "-60000000", "interestExpense": "70200000", "operatingIncome": "5000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-70200000", "nonInterestIncome": "None", "operatingExpenses": "398400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "217800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179400000", "sellingGeneralAndAdministrative": "191900000", "netIncomeFromContinuingOperations": "-75000000" }, "balance": { "goodwill": "2023400000", "inventory": "138200000", "commonStock": "11747400000", "currentDebt": "None", "investments": "None", "totalAssets": "12504700000", "longTermDebt": "4637900000", "shortTermDebt": "47000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "8874200000", "reportedCurrency": "USD", "retainedEarnings": "-6739300000", "totalLiabilities": "6616300000", "otherCurrentAssets": "206100000", "totalCurrentAssets": "1390800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "822900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11113900000", "currentAccountsPayable": "102700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4772900000", "totalShareholderEquity": "5888400000", "capitalLeaseObligations": "82300000", "otherCurrentLiabilities": "455000000", "totalCurrentLiabilities": "1614800000", "otherNonCurrentLiabilities": "41700000", "totalNonCurrentLiabilities": "5001500000", "cashAndShortTermInvestments": "361800000", "commonStockSharesOutstanding": "666900000", "intangibleAssetsExcludingGoodwill": "8874200000", "cashAndCashEquivalentsAtCarryingValue": "361800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75000000", "profitLoss": "None", "dividendPayout": "18900000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "176200000", "capitalExpenditures": "64400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95200000", "cashflowFromInvestment": "-64400000", "stockBasedCompensation": "15400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "income_statement": { "revenue": 683700000, "cost_of_revenue": 412400000, "gross_profit": 271300000, "ebit": -786700000, "ebitda": -605900000, "pretax_income": -861900000, "tax_provision": -18000000, "net_income": -843900000, "net_income_to_common": -843900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 370700000, "total_current_assets": 1462200000, "total_assets": 12706800000, "short_term_debt": 24400000, "long_term_debt": 4721100000, "total_debt": 4745500000, "total_liabilities": 6714500000, "total_equity": 5992300000, "shares_outstanding": 665000000, "goodwill_and_intangibles": 11030300000 }, "cash_flow": { "operating_cash_flow": 190900000, "capital_expenditure": 63900000, "free_cash_flow": 254800000, "dividends_paid": 18800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238637, "ticker_id": 752, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-786700000", "ebitda": "-605900000", "netIncome": "-843900000", "grossProfit": "271300000", "depreciation": "None", "totalRevenue": "683700000", "costOfRevenue": "412400000", "interestIncome": "None", "incomeBeforeTax": "-861900000", "interestExpense": "75200000", "operatingIncome": "90900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-18000000", "reportedCurrency": "USD", "netInterestIncome": "-75200000", "nonInterestIncome": "None", "operatingExpenses": "180400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "412400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180800000", "sellingGeneralAndAdministrative": "180400000", "netIncomeFromContinuingOperations": "-843900000" }, "balance": { "goodwill": "2023700000", "inventory": "-4100000", "commonStock": "11740500000", "currentDebt": "None", "investments": "None", "totalAssets": "12706800000", "longTermDebt": "4721100000", "shortTermDebt": "24400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "9006600000", "reportedCurrency": "USD", "retainedEarnings": "-6645500000", "totalLiabilities": "6714500000", "otherCurrentAssets": "183200000", "totalCurrentAssets": "1462200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "4100000", "currentNetReceivables": "908300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11244599999", "currentAccountsPayable": "144100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4808700000", "totalShareholderEquity": "5992300000", "capitalLeaseObligations": "87600000", "otherCurrentLiabilities": "448400000", "totalCurrentLiabilities": "1600000000", "otherNonCurrentLiabilities": "41900000", "totalNonCurrentLiabilities": "5114500000", "cashAndShortTermInvestments": "370700000", "commonStockSharesOutstanding": "665000000", "intangibleAssetsExcludingGoodwill": "9006600000", "cashAndCashEquivalentsAtCarryingValue": "370700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-843900000", "profitLoss": "None", "dividendPayout": "18800000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "108500000", "operatingCashflow": "190900000", "capitalExpenditures": "63900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174300000", "cashflowFromInvestment": "-67000000", "stockBasedCompensation": "11900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 683700000, "cost_of_revenue": 412400000, "gross_profit": 271300000, "research_and_development": null, "selling_general_admin": 180400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -786700000, "depreciation_amortisation": 180800000, "ebitda": -605900000, "interest_expense": 75200000, "interest_income": null, "other_non_operating": null, "pretax_income": -861900000, "tax_provision": -18000000, "effective_tax_rate": null, "net_income": -843900000, "net_income_continuing_ops": -843900000, "net_income_to_common": -843900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 370700000, "short_term_investments": 4100000, "net_receivables": 908300000, "inventory": -4100000, "other_current_assets": null, "total_current_assets": 1462200000, "net_ppe": null, "goodwill": 2023700000, "intangible_assets": 9006600000, "goodwill_and_intangibles": 11030300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11244599999, "total_assets": 12706800000, "short_term_debt": 24400000, "accounts_payable": 144100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1600000000, "long_term_debt": 4721100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5114500000, "total_liabilities": 6714500000, "total_debt": 4745500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6645500000, "total_equity": 5992300000, "shares_outstanding": 665000000, "operating_cash_flow": 190900000, "stock_based_compensation": 11900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67000000, "dividends_paid": 18800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -174300000, "free_cash_flow": 254800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-786700000", "ebitda": "-605900000", "netIncome": "-843900000", "grossProfit": "271300000", "depreciation": "None", "totalRevenue": "683700000", "costOfRevenue": "412400000", "interestIncome": "None", "incomeBeforeTax": "-861900000", "interestExpense": "75200000", "operatingIncome": "90900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-18000000", "reportedCurrency": "USD", "netInterestIncome": "-75200000", "nonInterestIncome": "None", "operatingExpenses": "180400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "412400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180800000", "sellingGeneralAndAdministrative": "180400000", "netIncomeFromContinuingOperations": "-843900000" }, "balance": { "goodwill": "2023700000", "inventory": "-4100000", "commonStock": "11740500000", "currentDebt": "None", "investments": "None", "totalAssets": "12706800000", "longTermDebt": "4721100000", "shortTermDebt": "24400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "9006600000", "reportedCurrency": "USD", "retainedEarnings": "-6645500000", "totalLiabilities": "6714500000", "otherCurrentAssets": "183200000", "totalCurrentAssets": "1462200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "4100000", "currentNetReceivables": "908300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11244599999", "currentAccountsPayable": "144100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4808700000", "totalShareholderEquity": "5992300000", "capitalLeaseObligations": "87600000", "otherCurrentLiabilities": "448400000", "totalCurrentLiabilities": "1600000000", "otherNonCurrentLiabilities": "41900000", "totalNonCurrentLiabilities": "5114500000", "cashAndShortTermInvestments": "370700000", "commonStockSharesOutstanding": "665000000", "intangibleAssetsExcludingGoodwill": "9006600000", "cashAndCashEquivalentsAtCarryingValue": "370700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-843900000", "profitLoss": "None", "dividendPayout": "18800000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "108500000", "operatingCashflow": "190900000", "capitalExpenditures": "63900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174300000", "cashflowFromInvestment": "-67000000", "stockBasedCompensation": "11900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "income_statement": { "revenue": 647200000, "cost_of_revenue": 220600000, "gross_profit": 426600000, "ebit": 99800000, "ebitda": 276600000, "pretax_income": 27900000, "tax_provision": 15600000, "net_income": 12300000, "net_income_to_common": 12300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 398900000, "total_current_assets": 1374700000, "total_assets": 13418000000, "short_term_debt": 48100000, "long_term_debt": 4866400000, "total_debt": 4914500000, "total_liabilities": 6735900000, "total_equity": 6682100000, "shares_outstanding": 670900000, "goodwill_and_intangibles": 11820500000 }, "cash_flow": { "operating_cash_flow": 163400000, "capital_expenditure": 61700000, "free_cash_flow": 225100000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238639, "ticker_id": 752, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "99800000", "ebitda": "276600000", "netIncome": "12300000", "grossProfit": "426600000", "depreciation": "None", "totalRevenue": "647200000", "costOfRevenue": "220600000", "interestIncome": "None", "incomeBeforeTax": "27900000", "interestExpense": "71900000", "operatingIncome": "87200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "15600000", "reportedCurrency": "USD", "netInterestIncome": "-71900000", "nonInterestIncome": "None", "operatingExpenses": "339400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "220600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176800000", "sellingGeneralAndAdministrative": "171900000", "netIncomeFromContinuingOperations": "12300000" }, "balance": { "goodwill": "2865200000", "inventory": "135000000", "commonStock": "11729800000", "currentDebt": "None", "investments": "None", "totalAssets": "13418000000", "longTermDebt": "4866400000", "shortTermDebt": "48100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "8955300000", "reportedCurrency": "USD", "retainedEarnings": "-5782500000", "totalLiabilities": "6735900000", "otherCurrentAssets": "208900000", "totalCurrentAssets": "1374700000", "currentLongTermDebt": "1100000", "longTermInvestments": "None", "shortTermInvestments": "8400000", "currentNetReceivables": "766900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12043300000", "currentAccountsPayable": "99200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "106600000", "shortLongTermDebtTotal": "4958500000", "totalShareholderEquity": "6682100000", "capitalLeaseObligations": "91000000", "otherCurrentLiabilities": "432100000", "totalCurrentLiabilities": "1468600000", "otherNonCurrentLiabilities": "41300000", "totalNonCurrentLiabilities": "5267300000", "cashAndShortTermInvestments": "398900000", "commonStockSharesOutstanding": "670900000", "intangibleAssetsExcludingGoodwill": "8955300000", "cashAndCashEquivalentsAtCarryingValue": "398900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12300000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "21400000", "operatingCashflow": "163400000", "capitalExpenditures": "61700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124400000", "cashflowFromInvestment": "-62900000", "stockBasedCompensation": "25500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 647200000, "cost_of_revenue": 220600000, "gross_profit": 426600000, "research_and_development": null, "selling_general_admin": 171900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 99800000, "depreciation_amortisation": 176800000, "ebitda": 276600000, "interest_expense": 71900000, "interest_income": null, "other_non_operating": null, "pretax_income": 27900000, "tax_provision": 15600000, "effective_tax_rate": null, "net_income": 12300000, "net_income_continuing_ops": 12300000, "net_income_to_common": 12300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 398900000, "short_term_investments": 8400000, "net_receivables": 766900000, "inventory": 135000000, "other_current_assets": null, "total_current_assets": 1374700000, "net_ppe": null, "goodwill": 2865200000, "intangible_assets": 8955300000, "goodwill_and_intangibles": 11820500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12043300000, "total_assets": 13418000000, "short_term_debt": 48100000, "accounts_payable": 99200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1468600000, "long_term_debt": 4866400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5267300000, "total_liabilities": 6735900000, "total_debt": 4914500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5782500000, "total_equity": 6682100000, "shares_outstanding": 670900000, "operating_cash_flow": 163400000, "stock_based_compensation": 25500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62900000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -124400000, "free_cash_flow": 225100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "99800000", "ebitda": "276600000", "netIncome": "12300000", "grossProfit": "426600000", "depreciation": "None", "totalRevenue": "647200000", "costOfRevenue": "220600000", "interestIncome": "None", "incomeBeforeTax": "27900000", "interestExpense": "71900000", "operatingIncome": "87200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "15600000", "reportedCurrency": "USD", "netInterestIncome": "-71900000", "nonInterestIncome": "None", "operatingExpenses": "339400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "220600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176800000", "sellingGeneralAndAdministrative": "171900000", "netIncomeFromContinuingOperations": "12300000" }, "balance": { "goodwill": "2865200000", "inventory": "135000000", "commonStock": "11729800000", "currentDebt": "None", "investments": "None", "totalAssets": "13418000000", "longTermDebt": "4866400000", "shortTermDebt": "48100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "8955300000", "reportedCurrency": "USD", "retainedEarnings": "-5782500000", "totalLiabilities": "6735900000", "otherCurrentAssets": "208900000", "totalCurrentAssets": "1374700000", "currentLongTermDebt": "1100000", "longTermInvestments": "None", "shortTermInvestments": "8400000", "currentNetReceivables": "766900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12043300000", "currentAccountsPayable": "99200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "106600000", "shortLongTermDebtTotal": "4958500000", "totalShareholderEquity": "6682100000", "capitalLeaseObligations": "91000000", "otherCurrentLiabilities": "432100000", "totalCurrentLiabilities": "1468600000", "otherNonCurrentLiabilities": "41300000", "totalNonCurrentLiabilities": "5267300000", "cashAndShortTermInvestments": "398900000", "commonStockSharesOutstanding": "670900000", "intangibleAssetsExcludingGoodwill": "8955300000", "cashAndCashEquivalentsAtCarryingValue": "398900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12300000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "21400000", "operatingCashflow": "163400000", "capitalExpenditures": "61700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124400000", "cashflowFromInvestment": "-62900000", "stockBasedCompensation": "25500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "income_statement": { "revenue": 668800000, "cost_of_revenue": 224200000, "gross_profit": 444600000, "ebit": -85400000, "ebitda": 92700000, "pretax_income": -158400000, "tax_provision": -35300000, "net_income": -123100000, "net_income_to_common": -123100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 436100000, "total_current_assets": 1417600000, "total_assets": 13705600000, "short_term_debt": 25300000, "long_term_debt": 4863200000, "total_debt": 4888500000, "total_liabilities": 6767300000, "total_equity": 6938300000, "shares_outstanding": 675900000, "goodwill_and_intangibles": 12081900000 }, "cash_flow": { "operating_cash_flow": 162400000, "capital_expenditure": 57600000, "free_cash_flow": 220000000, "dividends_paid": 18800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238640, "ticker_id": 752, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:34.564645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-85400000", "ebitda": "92700000", "netIncome": "-123100000", "grossProfit": "444600000", "depreciation": "None", "totalRevenue": "668800000", "costOfRevenue": "224200000", "interestIncome": "None", "incomeBeforeTax": "-158400000", "interestExpense": "73000000", "operatingIncome": "-88300000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-35300000", "reportedCurrency": "USD", "netInterestIncome": "-73000000", "nonInterestIncome": "None", "operatingExpenses": "532900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2900000", "costofGoodsAndServicesSold": "224200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "178100000", "sellingGeneralAndAdministrative": "192900000", "netIncomeFromContinuingOperations": "-123100000" }, "balance": { "goodwill": "2895500000", "inventory": "135000000", "commonStock": "11809200000", "currentDebt": "None", "investments": "None", "totalAssets": "13705600000", "longTermDebt": "4863200000", "shortTermDebt": "25300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "9186400000", "reportedCurrency": "USD", "retainedEarnings": "-5775900000", "totalLiabilities": "6767300000", "otherCurrentAssets": "211800000", "totalCurrentAssets": "1417600000", "currentLongTermDebt": "1100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "769700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12288000000", "currentAccountsPayable": "108200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "103600000", "shortLongTermDebtTotal": "4984100000", "totalShareholderEquity": "6938300000", "capitalLeaseObligations": "89000000", "otherCurrentLiabilities": "424800000", "totalCurrentLiabilities": "1497900000", "otherNonCurrentLiabilities": "41400000", "totalNonCurrentLiabilities": "5269400000", "cashAndShortTermInvestments": "436100000", "commonStockSharesOutstanding": "675900000", "intangibleAssetsExcludingGoodwill": "9186400000", "cashAndCashEquivalentsAtCarryingValue": "436100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-123100000", "profitLoss": "None", "dividendPayout": "18800000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-7500000", "operatingCashflow": "162400000", "capitalExpenditures": "57600000", "changeInReceivables": "79400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46200000", "cashflowFromInvestment": "-47100000", "stockBasedCompensation": "30900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "69100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "178100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 668800000, "cost_of_revenue": 224200000, "gross_profit": 444600000, "research_and_development": null, "selling_general_admin": 192900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -85400000, "depreciation_amortisation": 178100000, "ebitda": 92700000, "interest_expense": 73000000, "interest_income": null, "other_non_operating": null, "pretax_income": -158400000, "tax_provision": -35300000, "effective_tax_rate": null, "net_income": -123100000, "net_income_continuing_ops": -123100000, "net_income_to_common": -123100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 436100000, "short_term_investments": null, "net_receivables": 769700000, "inventory": 135000000, "other_current_assets": null, "total_current_assets": 1417600000, "net_ppe": null, "goodwill": 2895500000, "intangible_assets": 9186400000, "goodwill_and_intangibles": 12081900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12288000000, "total_assets": 13705600000, "short_term_debt": 25300000, "accounts_payable": 108200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1497900000, "long_term_debt": 4863200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5269400000, "total_liabilities": 6767300000, "total_debt": 4888500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5775900000, "total_equity": 6938300000, "shares_outstanding": 675900000, "operating_cash_flow": 162400000, "stock_based_compensation": 30900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47100000, "dividends_paid": 18800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46200000, "free_cash_flow": 220000000, "net_change_in_cash": 69100000 }, "raw_data": { "income": { "ebit": "-85400000", "ebitda": "92700000", "netIncome": "-123100000", "grossProfit": "444600000", "depreciation": "None", "totalRevenue": "668800000", "costOfRevenue": "224200000", "interestIncome": "None", "incomeBeforeTax": "-158400000", "interestExpense": "73000000", "operatingIncome": "-88300000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-35300000", "reportedCurrency": "USD", "netInterestIncome": "-73000000", "nonInterestIncome": "None", "operatingExpenses": "532900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2900000", "costofGoodsAndServicesSold": "224200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "178100000", "sellingGeneralAndAdministrative": "192900000", "netIncomeFromContinuingOperations": "-123100000" }, "balance": { "goodwill": "2895500000", "inventory": "135000000", "commonStock": "11809200000", "currentDebt": "None", "investments": "None", "totalAssets": "13705600000", "longTermDebt": "4863200000", "shortTermDebt": "25300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "9186400000", "reportedCurrency": "USD", "retainedEarnings": "-5775900000", "totalLiabilities": "6767300000", "otherCurrentAssets": "211800000", "totalCurrentAssets": "1417600000", "currentLongTermDebt": "1100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "769700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12288000000", "currentAccountsPayable": "108200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "103600000", "shortLongTermDebtTotal": "4984100000", "totalShareholderEquity": "6938300000", "capitalLeaseObligations": "89000000", "otherCurrentLiabilities": "424800000", "totalCurrentLiabilities": "1497900000", "otherNonCurrentLiabilities": "41400000", "totalNonCurrentLiabilities": "5269400000", "cashAndShortTermInvestments": "436100000", "commonStockSharesOutstanding": "675900000", "intangibleAssetsExcludingGoodwill": "9186400000", "cashAndCashEquivalentsAtCarryingValue": "436100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-123100000", "profitLoss": "None", "dividendPayout": "18800000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-7500000", "operatingCashflow": "162400000", "capitalExpenditures": "57600000", "changeInReceivables": "79400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46200000", "cashflowFromInvestment": "-47100000", "stockBasedCompensation": "30900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "69100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "178100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }