{ "ticker": { "uuid": "77d57165-bb12-4c7b-bc16-5c83dde4542f", "symbol": "LION", "name": "Lionsgate Studios Holding Corp. (to be renamed Lionsgate Studios Corp.)", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Shell Companies", "page_url": "https://sharemaestro.com/factors/ticker/77d57165-bb12-4c7b-bc16-5c83dde4542f/", "api_url": "https://sharemaestro.com/factors/api/tickers/77d57165-bb12-4c7b-bc16-5c83dde4542f/" }, "ticker_metadata": { "id": 2491, "uuid": "77d57165-bb12-4c7b-bc16-5c83dde4542f", "symbol": "LION", "name": "Lionsgate Studios Holding Corp. (to be renamed Lionsgate Studios Corp.)", "asset_type": "equity", "market_cap": 4108106000, "stock_exchange_id": 3, "industry": "Shell Companies", "sector": "Financial Services", "description": "Fidelity Southern Corporation is the banking holding company of Fidelity Bank that provides financial products and services primarily to individuals and small and medium-sized businesses in the United States. The company is headquartered in Atlanta, Georgia.", "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": "77d57165-bb12-4c7b-bc16-5c83dde4542f", "symbol": "LION", "name": "Lionsgate Studios Holding Corp. (to be renamed Lionsgate Studios Corp.)", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Shell Companies", "page_url": "https://sharemaestro.com/factors/ticker/77d57165-bb12-4c7b-bc16-5c83dde4542f/", "api_url": "https://sharemaestro.com/factors/api/tickers/77d57165-bb12-4c7b-bc16-5c83dde4542f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.79, "value": 0.64, "quality": 0.63, "momentum": 0.64, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 13.4, "market_cap": 3995880000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1458, "shareholder_yield": 0, "roe": 0.1663, "piotroski_f_score": 4, "momentum_12_1": 0.8947, "volatility_252d": 0.5947 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:40.202582+00:00", "batch_id": "" }, "size": { "price_close": 13.4, "market_cap": 3995880000, "market_cap_usd": 3995880000, "enterprise_value": 7544480000, "shares_outstanding": 298200000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.5183, "pcf_ratio": 161.1242, "pfcf_ratio": 104.6042, "ev_ebitda": 6.8586, "ev_ebit": 126.1619, "ev_sales": 2.8667, "ev_fcf": 197.4995, "earnings_yield": null, "fcf_yield": 0.0051, "price_to_sales": 1.5183, "price_to_book": null, "price_to_cashflow": 161.1242, "ebitda_to_ev": 0.1458, "sales_yield": 0.3488 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3963, "operating_margin": 0.0227, "net_margin": -0.0754, "ebitda_margin": 0.418, "fcf_margin": 0.0145, "roe": 0.1663, "roa": -0.0372, "roic": 0.019, "roc_greenblatt": null, "asset_turnover": 0.494, "cash_conversion": -0.1925, "accruals_ratio": -0.0419, "sbc_to_revenue": 0.0296, "piotroski_f_score": 4, "altman_z_score": -0.425, "earnings_stability_5y": 1.6978, "revenue_stability_5y": 0.1688, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1958, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -5.3454, "net_debt_to_ebitda": 3.226, "debt_to_assets": 0.7302, "interest_coverage": 0.264, "current_ratio": 0.4886, "quick_ratio": 0.4886, "net_debt": 3548600000, "local_beta": 0.0021, "volatility_252d": 0.5947, "volatility_60d": 1.2769, "max_drawdown_12m": -0.1981, "risk_adjusted_momentum": 1.5046 }, "growth": { "revenue_growth_1y": -0.1494, "revenue_growth_3y_cagr": -0.0515, "revenue_growth_5y_cagr": 0.0659, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": -0.1494, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0948, "price_return_3m": 0.257, "price_return_6m": 0.9034, "price_return_9m": 1.1753, "price_return_12m": 1.0743, "price_return_12m_ex1m": 0.8947, "momentum_6m": 0.9034, "momentum_12m": 1.0743, "momentum_12_1": 0.8947, "distance_from_52w_high": -0.1037, "distance_from_52w_low": 1.3264, "relative_strength": 0.9743 }, "raw_ttm": { "revenue_ttm": 2631800000, "gross_profit_ttm": 1043000000, "ebit_ttm": 59799999, "ebitda_ttm": 1099999999, "net_income_ttm": -198400000, "eps_diluted_ttm": -0.6653, "operating_cash_flow_ttm": 24800000, "capital_expenditure_ttm": 13400000, "fcf_ttm": 38200000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 226500000, "cash_and_equivalents": 341500000, "total_current_assets": 1488700000, "total_current_liabilities": 3046900000, "net_ppe": null, "total_assets": 5327100000, "total_debt": 3890100000, "total_equity": -1192900000, "net_working_capital": -444200000, "book_value_per_share": -4.0003, "retained_earnings": -3732900000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2065500000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 36, "quality_composite": 37, "momentum_composite": 36, "growth_composite": 36, "yield_composite": 36, "svqf_composite": 30, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 21, "quality_value_composite": 0.635, "os_score": 0.79, "value_percentile": 0.64, "quality_percentile": 0.63, "momentum_percentile": 0.64, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 45, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4455, "ticker_id": 2491, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:40.202582+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.4, "market_cap": 3995880000, "market_cap_usd": 3995880000, "enterprise_value": 7544480000, "shares_outstanding": 298200000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.51830686, "pcf_ratio": 161.12419355, "pfcf_ratio": 104.60418848, "ev_ebitda": 6.85861819, "ev_ebit": 126.16187502, "ev_sales": 2.8666616, "ev_fcf": 197.49947644, "earnings_yield": null, "fcf_yield": 0.0050633, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.39630671, "operating_margin": 0.02272209, "net_margin": -0.07538567, "ebitda_margin": 0.41796489, "fcf_margin": 0.01451478, "roe": 0.16631738, "roa": -0.03724353, "roic": 0.01903893, "roc_greenblatt": null, "asset_turnover": 0.49403991, "cash_conversion": -0.19254032, "accruals_ratio": -0.04189897, "sbc_to_revenue": 0.02959951, "debt_to_equity": -5.34537681, "net_debt_to_ebitda": 3.226, "debt_to_assets": 0.73024723, "interest_coverage": 0.26401766, "current_ratio": 0.48859497, "quick_ratio": 0.48859497, "net_debt": 3548600000, "revenue_growth_1y": -0.1494134, "revenue_growth_3y_cagr": -0.0514602, "revenue_growth_5y_cagr": 0.06588935, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": -0.42495926, "earnings_stability_5y": 1.69775, "revenue_stability_5y": 0.168847, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09477124, "price_return_3m": 0.25703565, "price_return_6m": 0.90340909, "price_return_9m": 1.17532468, "price_return_12m": 1.07430341, "price_return_12m_ex1m": 0.89473684, "distance_from_52w_high": -0.10367893, "distance_from_52w_low": 1.32638889, "relative_strength": 0.97433982, "local_beta": 0.0021, "volatility_252d": 0.594672, "volatility_60d": 1.276859, "max_drawdown_12m": -0.19810041, "revenue_ttm": 2631800000, "gross_profit_ttm": 1043000000, "ebit_ttm": 59799999, "ebitda_ttm": 1099999999, "net_income_ttm": -198400000, "eps_diluted_ttm": -0.66532529, "operating_cash_flow_ttm": 24800000, "capital_expenditure_ttm": 13400000, "fcf_ttm": 38200000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 226500000, "cash_and_equivalents": 341500000, "total_current_assets": 1488700000, "total_current_liabilities": 3046900000, "net_ppe": null, "total_assets": 5327100000, "total_debt": 3890100000, "total_equity": -1192900000, "net_working_capital": -444200000, "book_value_per_share": -4.00033535, "retained_earnings": -3732900000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2065500000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Financial Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 36, "quality_composite": 37, "momentum_composite": 36, "growth_composite": 36, "yield_composite": 36, "svqf_composite": 30, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 21, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 45, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 13.4, "os": 0.79, "value": 0.64, "quality": 0.63, "momentum": 0.64, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.1663, "momentum_12_1": 0.8947, "complete_fields": { "id": 4455, "ticker_id": 2491, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:40.202582+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.4, "market_cap": 3995880000, "market_cap_usd": 3995880000, "enterprise_value": 7544480000, "shares_outstanding": 298200000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.51830686, "pcf_ratio": 161.12419355, "pfcf_ratio": 104.60418848, "ev_ebitda": 6.85861819, "ev_ebit": 126.16187502, "ev_sales": 2.8666616, "ev_fcf": 197.49947644, "earnings_yield": null, "fcf_yield": 0.0050633, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.39630671, "operating_margin": 0.02272209, "net_margin": -0.07538567, "ebitda_margin": 0.41796489, "fcf_margin": 0.01451478, "roe": 0.16631738, "roa": -0.03724353, "roic": 0.01903893, "roc_greenblatt": null, "asset_turnover": 0.49403991, "cash_conversion": -0.19254032, "accruals_ratio": -0.04189897, "sbc_to_revenue": 0.02959951, "debt_to_equity": -5.34537681, "net_debt_to_ebitda": 3.226, "debt_to_assets": 0.73024723, "interest_coverage": 0.26401766, "current_ratio": 0.48859497, "quick_ratio": 0.48859497, "net_debt": 3548600000, "revenue_growth_1y": -0.1494134, "revenue_growth_3y_cagr": -0.0514602, "revenue_growth_5y_cagr": 0.06588935, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": -0.42495926, "earnings_stability_5y": 1.69775, "revenue_stability_5y": 0.168847, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09477124, "price_return_3m": 0.25703565, "price_return_6m": 0.90340909, "price_return_9m": 1.17532468, "price_return_12m": 1.07430341, "price_return_12m_ex1m": 0.89473684, "distance_from_52w_high": -0.10367893, "distance_from_52w_low": 1.32638889, "relative_strength": 0.97433982, "local_beta": 0.0021, "volatility_252d": 0.594672, "volatility_60d": 1.276859, "max_drawdown_12m": -0.19810041, "revenue_ttm": 2631800000, "gross_profit_ttm": 1043000000, "ebit_ttm": 59799999, "ebitda_ttm": 1099999999, "net_income_ttm": -198400000, "eps_diluted_ttm": -0.66532529, "operating_cash_flow_ttm": 24800000, "capital_expenditure_ttm": 13400000, "fcf_ttm": 38200000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 226500000, "cash_and_equivalents": 341500000, "total_current_assets": 1488700000, "total_current_liabilities": 3046900000, "net_ppe": null, "total_assets": 5327100000, "total_debt": 3890100000, "total_equity": -1192900000, "net_working_capital": -444200000, "book_value_per_share": -4.00033535, "retained_earnings": -3732900000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2065500000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Financial Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 36, "quality_composite": 37, "momentum_composite": 36, "growth_composite": 36, "yield_composite": 36, "svqf_composite": 30, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 21, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 45, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "income_statement": { "revenue": 2631800000, "cost_of_revenue": 1602000000, "gross_profit": 1029800000, "ebit": 148000000, "ebitda": 1188200000, "pretax_income": -159300000, "tax_provision": 16200000, "net_income": -198300000, "net_income_to_common": -198300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182400000, "total_current_assets": 1319500000, "total_assets": 5244200000, "short_term_debt": 1373000000, "long_term_debt": 2434600000, "total_debt": 3807600000, "total_liabilities": 6375700000, "total_equity": -1276400000, "shares_outstanding": 290000000, "goodwill_and_intangibles": 873800000 }, "cash_flow": { "operating_cash_flow": 24800000, "capital_expenditure": 13400000, "free_cash_flow": 38200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289740, "ticker_id": 2491, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "148000000", "ebitda": "1188200000", "netIncome": "-198300000", "grossProfit": "1029800000", "depreciation": "None", "totalRevenue": "2631800000", "costOfRevenue": "1602000000", "interestIncome": "17900000", "incomeBeforeTax": "-159300000", "interestExpense": "259700000", "operatingIncome": "148000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16200000", "reportedCurrency": "USD", "netInterestIncome": "-241800000", "nonInterestIncome": "None", "operatingExpenses": "881800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1602000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1040200000", "sellingGeneralAndAdministrative": "243500000", "netIncomeFromContinuingOperations": "-175500000" }, "balance": { "goodwill": "846800000", "inventory": "None", "commonStock": "2474200000", "currentDebt": "None", "investments": "None", "totalAssets": "5244200000", "longTermDebt": "2434600000", "shortTermDebt": "1373000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "27000000", "reportedCurrency": "USD", "retainedEarnings": "-3803000000", "totalLiabilities": "6375700000", "otherCurrentAssets": "364900000", "totalCurrentAssets": "1319500000", "currentLongTermDebt": "1455500000", "longTermInvestments": "2169500000", "shortTermInvestments": "None", "currentNetReceivables": "772200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3924700000", "currentAccountsPayable": "258600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3975300000", "totalShareholderEquity": "-1276400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "821800000", "totalCurrentLiabilities": "2868700000", "otherNonCurrentLiabilities": "793300000", "totalNonCurrentLiabilities": "3507000000", "cashAndShortTermInvestments": "182400000", "commonStockSharesOutstanding": "290000000", "intangibleAssetsExcludingGoodwill": "27000000", "cashAndCashEquivalentsAtCarryingValue": "182400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-241000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24800000", "capitalExpenditures": "13400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "114300000", "cashflowFromInvestment": "-12200000", "stockBasedCompensation": "61900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "606600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2631800000, "cost_of_revenue": 1602000000, "gross_profit": 1029800000, "research_and_development": null, "selling_general_admin": 243500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 148000000, "depreciation_amortisation": 1040200000, "ebitda": 1188200000, "interest_expense": 259700000, "interest_income": null, "other_non_operating": null, "pretax_income": -159300000, "tax_provision": 16200000, "effective_tax_rate": null, "net_income": -198300000, "net_income_continuing_ops": -175500000, "net_income_to_common": -198300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182400000, "short_term_investments": null, "net_receivables": 772200000, "inventory": null, "other_current_assets": null, "total_current_assets": 1319500000, "net_ppe": null, "goodwill": 846800000, "intangible_assets": 27000000, "goodwill_and_intangibles": 873800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3924700000, "total_assets": 5244200000, "short_term_debt": 1373000000, "accounts_payable": 258600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2868700000, "long_term_debt": 2434600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3507000000, "total_liabilities": 6375700000, "total_debt": 3807600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3803000000, "total_equity": -1276400000, "shares_outstanding": 290000000, "operating_cash_flow": 24800000, "stock_based_compensation": 61900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 114300000, "free_cash_flow": 38200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "148000000", "ebitda": "1188200000", "netIncome": "-198300000", "grossProfit": "1029800000", "depreciation": "None", "totalRevenue": "2631800000", "costOfRevenue": "1602000000", "interestIncome": "17900000", "incomeBeforeTax": "-159300000", "interestExpense": "259700000", "operatingIncome": "148000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16200000", "reportedCurrency": "USD", "netInterestIncome": "-241800000", "nonInterestIncome": "None", "operatingExpenses": "881800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1602000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1040200000", "sellingGeneralAndAdministrative": "243500000", "netIncomeFromContinuingOperations": "-175500000" }, "balance": { "goodwill": "846800000", "inventory": "None", "commonStock": "2474200000", "currentDebt": "None", "investments": "None", "totalAssets": "5244200000", "longTermDebt": "2434600000", "shortTermDebt": "1373000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "27000000", "reportedCurrency": "USD", "retainedEarnings": "-3803000000", "totalLiabilities": "6375700000", "otherCurrentAssets": "364900000", "totalCurrentAssets": "1319500000", "currentLongTermDebt": "1455500000", "longTermInvestments": "2169500000", "shortTermInvestments": "None", "currentNetReceivables": "772200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3924700000", "currentAccountsPayable": "258600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3975300000", "totalShareholderEquity": "-1276400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "821800000", "totalCurrentLiabilities": "2868700000", "otherNonCurrentLiabilities": "793300000", "totalNonCurrentLiabilities": "3507000000", "cashAndShortTermInvestments": "182400000", "commonStockSharesOutstanding": "290000000", "intangibleAssetsExcludingGoodwill": "27000000", "cashAndCashEquivalentsAtCarryingValue": "182400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-241000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24800000", "capitalExpenditures": "13400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "114300000", "cashflowFromInvestment": "-12200000", "stockBasedCompensation": "61900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "606600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "income_statement": { "revenue": 3195500000, "cost_of_revenue": 2210000000, "gross_profit": 985500000, "ebit": 106400000, "ebitda": 1766300000, "pretax_income": -112400000, "tax_provision": 14500000, "net_income": -128500000, "net_income_to_common": -128500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 205700000, "total_current_assets": 1355900000, "total_assets": 5115200000, "short_term_debt": 1833400000, "long_term_debt": 1822700000, "total_debt": 3656100000, "total_liabilities": 6038100000, "total_equity": -1045400000, "shares_outstanding": 284600000, "goodwill_and_intangibles": 829300000 }, "cash_flow": { "operating_cash_flow": -106800000, "capital_expenditure": 13500000, "free_cash_flow": -93300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289745, "ticker_id": 2491, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106400000", "ebitda": "1766300000", "netIncome": "-128500000", "grossProfit": "985500000", "depreciation": "None", "totalRevenue": "3195500000", "costOfRevenue": "2210000000", "interestIncome": "14800000", "incomeBeforeTax": "-112400000", "interestExpense": "242500000", "operatingIncome": "124600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "14500000", "reportedCurrency": "USD", "netInterestIncome": "-227700000", "nonInterestIncome": "None", "operatingExpenses": "860900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2210000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1659900000", "sellingGeneralAndAdministrative": "344600000", "netIncomeFromContinuingOperations": "-126900000" }, "balance": { "goodwill": "808500000", "inventory": "None", "commonStock": "311900000", "currentDebt": "None", "investments": "None", "totalAssets": "5115200000", "longTermDebt": "1822700000", "shortTermDebt": "1833400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "20800000", "reportedCurrency": "USD", "retainedEarnings": "-1418200000", "totalLiabilities": "6038100000", "otherCurrentAssets": "111000000", "totalCurrentAssets": "1355900000", "currentLongTermDebt": "1833400000", "longTermInvestments": "2070400000", "shortTermInvestments": "None", "currentNetReceivables": "1039200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3759300000", "currentAccountsPayable": "248200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3656100000", "totalShareholderEquity": "-1045400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "891600000", "totalCurrentLiabilities": "3208700000", "otherNonCurrentLiabilities": "826300000", "totalNonCurrentLiabilities": "2829400000", "cashAndShortTermInvestments": "205700000", "commonStockSharesOutstanding": "284600000", "intangibleAssetsExcludingGoodwill": "20800000", "cashAndCashEquivalentsAtCarryingValue": "205700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-128500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-106800000", "capitalExpenditures": "13500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "84500000", "cashflowFromInvestment": "-35400000", "stockBasedCompensation": "57900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3195500000, "cost_of_revenue": 2210000000, "gross_profit": 985500000, "research_and_development": null, "selling_general_admin": 344600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106400000, "depreciation_amortisation": 1659900000, "ebitda": 1766300000, "interest_expense": 242500000, "interest_income": null, "other_non_operating": null, "pretax_income": -112400000, "tax_provision": 14500000, "effective_tax_rate": null, "net_income": -128500000, "net_income_continuing_ops": -126900000, "net_income_to_common": -128500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 205700000, "short_term_investments": null, "net_receivables": 1039200000, "inventory": null, "other_current_assets": null, "total_current_assets": 1355900000, "net_ppe": null, "goodwill": 808500000, "intangible_assets": 20800000, "goodwill_and_intangibles": 829300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3759300000, "total_assets": 5115200000, "short_term_debt": 1833400000, "accounts_payable": 248200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3208700000, "long_term_debt": 1822700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2829400000, "total_liabilities": 6038100000, "total_debt": 3656100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1418200000, "total_equity": -1045400000, "shares_outstanding": 284600000, "operating_cash_flow": -106800000, "stock_based_compensation": 57900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 84500000, "free_cash_flow": -93300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106400000", "ebitda": "1766300000", "netIncome": "-128500000", "grossProfit": "985500000", "depreciation": "None", "totalRevenue": "3195500000", "costOfRevenue": "2210000000", "interestIncome": "14800000", "incomeBeforeTax": "-112400000", "interestExpense": "242500000", "operatingIncome": "124600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "14500000", "reportedCurrency": "USD", "netInterestIncome": "-227700000", "nonInterestIncome": "None", "operatingExpenses": "860900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2210000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1659900000", "sellingGeneralAndAdministrative": "344600000", "netIncomeFromContinuingOperations": "-126900000" }, "balance": { "goodwill": "808500000", "inventory": "None", "commonStock": "311900000", "currentDebt": "None", "investments": "None", "totalAssets": "5115200000", "longTermDebt": "1822700000", "shortTermDebt": "1833400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "20800000", "reportedCurrency": "USD", "retainedEarnings": "-1418200000", "totalLiabilities": "6038100000", "otherCurrentAssets": "111000000", "totalCurrentAssets": "1355900000", "currentLongTermDebt": "1833400000", "longTermInvestments": "2070400000", "shortTermInvestments": "None", "currentNetReceivables": "1039200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3759300000", "currentAccountsPayable": "248200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3656100000", "totalShareholderEquity": "-1045400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "891600000", "totalCurrentLiabilities": "3208700000", "otherNonCurrentLiabilities": "826300000", "totalNonCurrentLiabilities": "2829400000", "cashAndShortTermInvestments": "205700000", "commonStockSharesOutstanding": "284600000", "intangibleAssetsExcludingGoodwill": "20800000", "cashAndCashEquivalentsAtCarryingValue": "205700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-128500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-106800000", "capitalExpenditures": "13500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "84500000", "cashflowFromInvestment": "-35400000", "stockBasedCompensation": "57900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "income_statement": { "revenue": 2986400000, "cost_of_revenue": 1886100000, "gross_profit": 1100300000, "ebit": 273200000, "ebitda": 334800000, "pretax_income": -72700000, "tax_provision": 34200000, "net_income": -93500000, "net_income_to_common": -93500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 277000000, "total_current_assets": 1372100000, "total_assets": 5103000000, "short_term_debt": 2253400000, "long_term_debt": 1467900000, "total_debt": 3721300000, "total_liabilities": 6129900000, "total_equity": -1152400000, "shares_outstanding": 253400000, "goodwill_and_intangibles": 836900000 }, "cash_flow": { "operating_cash_flow": 488900000, "capital_expenditure": 9900000, "free_cash_flow": 498800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289750, "ticker_id": 2491, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "273200000", "ebitda": "334800000", "netIncome": "-93500000", "grossProfit": "1100300000", "depreciation": "None", "totalRevenue": "2986400000", "costOfRevenue": "1886100000", "interestIncome": "19200000", "incomeBeforeTax": "-72700000", "interestExpense": "197400000", "operatingIncome": "139700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "34200000", "reportedCurrency": "USD", "netInterestIncome": "-203300000", "nonInterestIncome": "None", "operatingExpenses": "960600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1886100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61600000", "sellingGeneralAndAdministrative": "349200000", "netIncomeFromContinuingOperations": "-106900000" }, "balance": { "goodwill": "811200000", "inventory": "-35599999", "commonStock": "794652141", "currentDebt": "None", "investments": "None", "totalAssets": "5103000000", "longTermDebt": "1467900000", "shortTermDebt": "2253400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "25700000", "reportedCurrency": "USD", "retainedEarnings": "-1249100000", "totalLiabilities": "6129900000", "otherCurrentAssets": "114100000", "totalCurrentAssets": "1372100000", "currentLongTermDebt": "2253400000", "longTermInvestments": "2003800000", "shortTermInvestments": "35600000", "currentNetReceivables": "981000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3730900000", "currentAccountsPayable": "246700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3721300000", "totalShareholderEquity": "-1152400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "971600000", "totalCurrentLiabilities": "3642300000", "otherNonCurrentLiabilities": "887600000", "totalNonCurrentLiabilities": "2487600000", "cashAndShortTermInvestments": "277000000", "commonStockSharesOutstanding": "253400000", "intangibleAssetsExcludingGoodwill": "25700000", "cashAndCashEquivalentsAtCarryingValue": "277000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-93500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "488900000", "capitalExpenditures": "9900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74900000", "cashflowFromInvestment": "-331800000", "stockBasedCompensation": "62500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1434500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2986400000, "cost_of_revenue": 1886100000, "gross_profit": 1100300000, "research_and_development": null, "selling_general_admin": 349200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 273200000, "depreciation_amortisation": 61600000, "ebitda": 334800000, "interest_expense": 197400000, "interest_income": null, "other_non_operating": null, "pretax_income": -72700000, "tax_provision": 34200000, "effective_tax_rate": null, "net_income": -93500000, "net_income_continuing_ops": -106900000, "net_income_to_common": -93500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 277000000, "short_term_investments": 35600000, "net_receivables": 981000000, "inventory": -35599999, "other_current_assets": null, "total_current_assets": 1372100000, "net_ppe": null, "goodwill": 811200000, "intangible_assets": 25700000, "goodwill_and_intangibles": 836900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3730900000, "total_assets": 5103000000, "short_term_debt": 2253400000, "accounts_payable": 246700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3642300000, "long_term_debt": 1467900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2487600000, "total_liabilities": 6129900000, "total_debt": 3721300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1249100000, "total_equity": -1152400000, "shares_outstanding": 253400000, "operating_cash_flow": 488900000, "stock_based_compensation": 62500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -331800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -74900000, "free_cash_flow": 498800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "273200000", "ebitda": "334800000", "netIncome": "-93500000", "grossProfit": "1100300000", "depreciation": "None", "totalRevenue": "2986400000", "costOfRevenue": "1886100000", "interestIncome": "19200000", "incomeBeforeTax": "-72700000", "interestExpense": "197400000", "operatingIncome": "139700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "34200000", "reportedCurrency": "USD", "netInterestIncome": "-203300000", "nonInterestIncome": "None", "operatingExpenses": "960600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1886100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61600000", "sellingGeneralAndAdministrative": "349200000", "netIncomeFromContinuingOperations": "-106900000" }, "balance": { "goodwill": "811200000", "inventory": "-35599999", "commonStock": "794652141", "currentDebt": "None", "investments": "None", "totalAssets": "5103000000", "longTermDebt": "1467900000", "shortTermDebt": "2253400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "25700000", "reportedCurrency": "USD", "retainedEarnings": "-1249100000", "totalLiabilities": "6129900000", "otherCurrentAssets": "114100000", "totalCurrentAssets": "1372100000", "currentLongTermDebt": "2253400000", "longTermInvestments": "2003800000", "shortTermInvestments": "35600000", "currentNetReceivables": "981000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3730900000", "currentAccountsPayable": "246700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3721300000", "totalShareholderEquity": "-1152400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "971600000", "totalCurrentLiabilities": "3642300000", "otherNonCurrentLiabilities": "887600000", "totalNonCurrentLiabilities": "2487600000", "cashAndShortTermInvestments": "277000000", "commonStockSharesOutstanding": "253400000", "intangibleAssetsExcludingGoodwill": "25700000", "cashAndCashEquivalentsAtCarryingValue": "277000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-93500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "488900000", "capitalExpenditures": "9900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74900000", "cashflowFromInvestment": "-331800000", "stockBasedCompensation": "62500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1434500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "income_statement": { "revenue": 3083800000, "cost_of_revenue": 2207900000, "gross_profit": 875900000, "ebit": 168000000, "ebitda": 1835200000, "pretax_income": 5400000, "tax_provision": 14300000, "net_income": -300000, "net_income_to_common": -300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 210900000, "total_current_assets": 1152000000, "total_assets": 4412700000, "short_term_debt": 965100000, "long_term_debt": 2218600000, "total_debt": 3183700000, "total_liabilities": 4848000000, "total_equity": -780400000, "shares_outstanding": 286758000, "goodwill_and_intangibles": 2609200000 }, "cash_flow": { "operating_cash_flow": 346100000, "capital_expenditure": 6500000, "free_cash_flow": 352600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289755, "ticker_id": 2491, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "168000000", "ebitda": "1835200000", "netIncome": "-300000", "grossProfit": "875900000", "depreciation": "None", "totalRevenue": "3083800000", "costOfRevenue": "2207900000", "interestIncome": "6400000", "incomeBeforeTax": "5400000", "interestExpense": "162600000", "operatingIncome": "139600000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "14300000", "reportedCurrency": "USD", "netInterestIncome": "-156200000", "nonInterestIncome": "None", "operatingExpenses": "736300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2207900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1667200000", "sellingGeneralAndAdministrative": "387000000", "netIncomeFromContinuingOperations": "-8900000" }, "balance": { "goodwill": "795600000", "inventory": "27500000", "commonStock": "-881900000", "currentDebt": "None", "investments": "None", "totalAssets": "4412700000", "longTermDebt": "2218600000", "shortTermDebt": "965100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1813600000", "reportedCurrency": "USD", "retainedEarnings": "-26325732", "totalLiabilities": "4848000000", "otherCurrentAssets": "63500000", "totalCurrentAssets": "1152000000", "currentLongTermDebt": "965100000", "longTermInvestments": "64700000", "shortTermInvestments": "None", "currentNetReceivables": "877600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3260700000", "currentAccountsPayable": "251100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3183700000", "totalShareholderEquity": "-780400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "766400000", "totalCurrentLiabilities": "2108800000", "otherNonCurrentLiabilities": "450500000", "totalNonCurrentLiabilities": "2739200000", "cashAndShortTermInvestments": "210900000", "commonStockSharesOutstanding": "286758000", "intangibleAssetsExcludingGoodwill": "1813600000", "cashAndCashEquivalentsAtCarryingValue": "210900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "346100000", "capitalExpenditures": "6500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-394500000", "cashflowFromInvestment": "31300000", "stockBasedCompensation": "73400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1667200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3083800000, "cost_of_revenue": 2207900000, "gross_profit": 875900000, "research_and_development": null, "selling_general_admin": 387000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 168000000, "depreciation_amortisation": 1667200000, "ebitda": 1835200000, "interest_expense": 162600000, "interest_income": null, "other_non_operating": null, "pretax_income": 5400000, "tax_provision": 14300000, "effective_tax_rate": null, "net_income": -300000, "net_income_continuing_ops": -8900000, "net_income_to_common": -300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 210900000, "short_term_investments": null, "net_receivables": 877600000, "inventory": 27500000, "other_current_assets": null, "total_current_assets": 1152000000, "net_ppe": null, "goodwill": 795600000, "intangible_assets": 1813600000, "goodwill_and_intangibles": 2609200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3260700000, "total_assets": 4412700000, "short_term_debt": 965100000, "accounts_payable": 251100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2108800000, "long_term_debt": 2218600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2739200000, "total_liabilities": 4848000000, "total_debt": 3183700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26325732, "total_equity": -780400000, "shares_outstanding": 286758000, "operating_cash_flow": 346100000, "stock_based_compensation": 73400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 31300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -394500000, "free_cash_flow": 352600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "168000000", "ebitda": "1835200000", "netIncome": "-300000", "grossProfit": "875900000", "depreciation": "None", "totalRevenue": "3083800000", "costOfRevenue": "2207900000", "interestIncome": "6400000", "incomeBeforeTax": "5400000", "interestExpense": "162600000", "operatingIncome": "139600000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "14300000", "reportedCurrency": "USD", "netInterestIncome": "-156200000", "nonInterestIncome": "None", "operatingExpenses": "736300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2207900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1667200000", "sellingGeneralAndAdministrative": "387000000", "netIncomeFromContinuingOperations": "-8900000" }, "balance": { "goodwill": "795600000", "inventory": "27500000", "commonStock": "-881900000", "currentDebt": "None", "investments": "None", "totalAssets": "4412700000", "longTermDebt": "2218600000", "shortTermDebt": "965100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1813600000", "reportedCurrency": "USD", "retainedEarnings": "-26325732", "totalLiabilities": "4848000000", "otherCurrentAssets": "63500000", "totalCurrentAssets": "1152000000", "currentLongTermDebt": "965100000", "longTermInvestments": "64700000", "shortTermInvestments": "None", "currentNetReceivables": "877600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3260700000", "currentAccountsPayable": "251100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3183700000", "totalShareholderEquity": "-780400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "766400000", "totalCurrentLiabilities": "2108800000", "otherNonCurrentLiabilities": "450500000", "totalNonCurrentLiabilities": "2739200000", "cashAndShortTermInvestments": "210900000", "commonStockSharesOutstanding": "286758000", "intangibleAssetsExcludingGoodwill": "1813600000", "cashAndCashEquivalentsAtCarryingValue": "210900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "346100000", "capitalExpenditures": "6500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-394500000", "cashflowFromInvestment": "31300000", "stockBasedCompensation": "73400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1667200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "income_statement": { "revenue": 2716300000, "cost_of_revenue": 1922100000, "gross_profit": 794200000, "ebit": 79700000, "ebitda": 1677800000, "pretax_income": 11200000, "tax_provision": 17300000, "net_income": 11100000, "net_income_to_common": 11100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256900000, "total_current_assets": 1012000000, "total_assets": 4325700000, "short_term_debt": 882300000, "long_term_debt": 1882200000, "total_debt": 2764500000, "total_liabilities": 4264000000, "total_equity": -261300000, "shares_outstanding": 16025000, "goodwill_and_intangibles": 2696100000 }, "cash_flow": { "operating_cash_flow": -435000000, "capital_expenditure": 6100000, "free_cash_flow": -428900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289760, "ticker_id": 2491, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79700000", "ebitda": "1677800000", "netIncome": "11100000", "grossProfit": "794200000", "depreciation": "None", "totalRevenue": "2716300000", "costOfRevenue": "1922100000", "interestIncome": "1590", "incomeBeforeTax": "11200000", "interestExpense": "68500000", "operatingIncome": "111900000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "17300000", "reportedCurrency": "USD", "netInterestIncome": "1590", "nonInterestIncome": "None", "operatingExpenses": "682300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1590", "costofGoodsAndServicesSold": "1922100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1598100000", "sellingGeneralAndAdministrative": "342700000", "netIncomeFromContinuingOperations": "-343028" }, "balance": { "goodwill": "795600000", "inventory": "1", "commonStock": "-271500000", "currentDebt": "None", "investments": "None", "totalAssets": "4325700000", "longTermDebt": "1882200000", "shortTermDebt": "882300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1900500000", "reportedCurrency": "USD", "retainedEarnings": "-2956651", "totalLiabilities": "4264000000", "otherCurrentAssets": "60900000", "totalCurrentAssets": "1012000000", "currentLongTermDebt": "882300000", "longTermInvestments": "56000000", "shortTermInvestments": "None", "currentNetReceivables": "694200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3313700000", "currentAccountsPayable": "197000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2764500000", "totalShareholderEquity": "-261300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "654800000", "totalCurrentLiabilities": "1887100000", "otherNonCurrentLiabilities": "4375000", "totalNonCurrentLiabilities": "2376900000", "cashAndShortTermInvestments": "256900000", "commonStockSharesOutstanding": "16025000", "intangibleAssetsExcludingGoodwill": "1900500000", "cashAndCashEquivalentsAtCarryingValue": "256900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-435000000", "capitalExpenditures": "6100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "525500000", "cashflowFromInvestment": "-180700000", "stockBasedCompensation": "70200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1416688", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1572861", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1598100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2716300000, "cost_of_revenue": 1922100000, "gross_profit": 794200000, "research_and_development": null, "selling_general_admin": 342700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79700000, "depreciation_amortisation": 1598100000, "ebitda": 1677800000, "interest_expense": 68500000, "interest_income": null, "other_non_operating": null, "pretax_income": 11200000, "tax_provision": 17300000, "effective_tax_rate": null, "net_income": 11100000, "net_income_continuing_ops": -343028, "net_income_to_common": 11100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 256900000, "short_term_investments": null, "net_receivables": 694200000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1012000000, "net_ppe": null, "goodwill": 795600000, "intangible_assets": 1900500000, "goodwill_and_intangibles": 2696100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3313700000, "total_assets": 4325700000, "short_term_debt": 882300000, "accounts_payable": 197000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1887100000, "long_term_debt": 1882200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2376900000, "total_liabilities": 4264000000, "total_debt": 2764500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2956651, "total_equity": -261300000, "shares_outstanding": 16025000, "operating_cash_flow": -435000000, "stock_based_compensation": 70200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -180700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 525500000, "free_cash_flow": -428900000, "net_change_in_cash": 1416688 }, "raw_data": { "income": { "ebit": "79700000", "ebitda": "1677800000", "netIncome": "11100000", "grossProfit": "794200000", "depreciation": "None", "totalRevenue": "2716300000", "costOfRevenue": "1922100000", "interestIncome": "1590", "incomeBeforeTax": "11200000", "interestExpense": "68500000", "operatingIncome": "111900000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "17300000", "reportedCurrency": "USD", "netInterestIncome": "1590", "nonInterestIncome": "None", "operatingExpenses": "682300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1590", "costofGoodsAndServicesSold": "1922100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1598100000", "sellingGeneralAndAdministrative": "342700000", "netIncomeFromContinuingOperations": "-343028" }, "balance": { "goodwill": "795600000", "inventory": "1", "commonStock": "-271500000", "currentDebt": "None", "investments": "None", "totalAssets": "4325700000", "longTermDebt": "1882200000", "shortTermDebt": "882300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1900500000", "reportedCurrency": "USD", "retainedEarnings": "-2956651", "totalLiabilities": "4264000000", "otherCurrentAssets": "60900000", "totalCurrentAssets": "1012000000", "currentLongTermDebt": "882300000", "longTermInvestments": "56000000", "shortTermInvestments": "None", "currentNetReceivables": "694200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3313700000", "currentAccountsPayable": "197000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2764500000", "totalShareholderEquity": "-261300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "654800000", "totalCurrentLiabilities": "1887100000", "otherNonCurrentLiabilities": "4375000", "totalNonCurrentLiabilities": "2376900000", "cashAndShortTermInvestments": "256900000", "commonStockSharesOutstanding": "16025000", "intangibleAssetsExcludingGoodwill": "1900500000", "cashAndCashEquivalentsAtCarryingValue": "256900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-435000000", "capitalExpenditures": "6100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "525500000", "cashflowFromInvestment": "-180700000", "stockBasedCompensation": "70200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1416688", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1572861", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1598100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "income_statement": { "revenue": 1912900000, "cost_of_revenue": 1220000000, "gross_profit": 692900000, "ebit": 91800000, "ebitda": 922300000, "pretax_income": -17900000, "tax_provision": 17300000, "net_income": -19600000, "net_income_to_common": -19600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 361300000, "total_current_assets": 928300000, "total_assets": 3690800000, "short_term_debt": 390400000, "long_term_debt": null, "total_debt": 390400000, "total_liabilities": 3706999999, "total_equity": -236899999, "shares_outstanding": 21759000, "goodwill_and_intangibles": 2302200000 }, "cash_flow": { "operating_cash_flow": -232400000, "capital_expenditure": 10200000, "free_cash_flow": -222200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289765, "ticker_id": 2491, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91800000", "ebitda": "922300000", "netIncome": "-19600000", "grossProfit": "692900000", "depreciation": "None", "totalRevenue": "1912900000", "costOfRevenue": "1220000000", "interestIncome": "6100000", "incomeBeforeTax": "-17900000", "interestExpense": "109700000", "operatingIncome": "95900000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "17300000", "reportedCurrency": "USD", "netInterestIncome": "-103600000", "nonInterestIncome": "None", "operatingExpenses": "597000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1220000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "830500000", "sellingGeneralAndAdministrative": "342000000", "netIncomeFromContinuingOperations": "-35200000" }, "balance": { "goodwill": "795600000", "inventory": "None", "commonStock": "313", "currentDebt": "None", "investments": "None", "totalAssets": "3690800000", "longTermDebt": "None", "shortTermDebt": "390400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1506600000", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "3706999999", "otherCurrentAssets": "110100000", "totalCurrentAssets": "928300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "456900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2762500000", "currentAccountsPayable": "153900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2353700000", "totalShareholderEquity": "-236899999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "816000000", "totalCurrentLiabilities": "1360300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2346699999", "cashAndShortTermInvestments": "361300000", "commonStockSharesOutstanding": "21759000", "intangibleAssetsExcludingGoodwill": "1506600000", "cashAndCashEquivalentsAtCarryingValue": "361300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-232400000", "capitalExpenditures": "10200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "365000000", "cashflowFromInvestment": "-300000", "stockBasedCompensation": "58000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "830500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1912900000, "cost_of_revenue": 1220000000, "gross_profit": 692900000, "research_and_development": null, "selling_general_admin": 342000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91800000, "depreciation_amortisation": 830500000, "ebitda": 922300000, "interest_expense": 109700000, "interest_income": null, "other_non_operating": null, "pretax_income": -17900000, "tax_provision": 17300000, "effective_tax_rate": null, "net_income": -19600000, "net_income_continuing_ops": -35200000, "net_income_to_common": -19600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 361300000, "short_term_investments": null, "net_receivables": 456900000, "inventory": null, "other_current_assets": null, "total_current_assets": 928300000, "net_ppe": null, "goodwill": 795600000, "intangible_assets": 1506600000, "goodwill_and_intangibles": 2302200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2762500000, "total_assets": 3690800000, "short_term_debt": 390400000, "accounts_payable": 153900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1360300000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2346699999, "total_liabilities": 3706999999, "total_debt": 390400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -236899999, "shares_outstanding": 21759000, "operating_cash_flow": -232400000, "stock_based_compensation": 58000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 365000000, "free_cash_flow": -222200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "91800000", "ebitda": "922300000", "netIncome": "-19600000", "grossProfit": "692900000", "depreciation": "None", "totalRevenue": "1912900000", "costOfRevenue": "1220000000", "interestIncome": "6100000", "incomeBeforeTax": "-17900000", "interestExpense": "109700000", "operatingIncome": "95900000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "17300000", "reportedCurrency": "USD", "netInterestIncome": "-103600000", "nonInterestIncome": "None", "operatingExpenses": "597000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1220000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "830500000", "sellingGeneralAndAdministrative": "342000000", "netIncomeFromContinuingOperations": "-35200000" }, "balance": { "goodwill": "795600000", "inventory": "None", "commonStock": "313", "currentDebt": "None", "investments": "None", "totalAssets": "3690800000", "longTermDebt": "None", "shortTermDebt": "390400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1506600000", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "3706999999", "otherCurrentAssets": "110100000", "totalCurrentAssets": "928300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "456900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2762500000", "currentAccountsPayable": "153900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2353700000", "totalShareholderEquity": "-236899999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "816000000", "totalCurrentLiabilities": "1360300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2346699999", "cashAndShortTermInvestments": "361300000", "commonStockSharesOutstanding": "21759000", "intangibleAssetsExcludingGoodwill": "1506600000", "cashAndCashEquivalentsAtCarryingValue": "361300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-232400000", "capitalExpenditures": "10200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "365000000", "cashflowFromInvestment": "-300000", "stockBasedCompensation": "58000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "830500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "income_statement": { "revenue": 17873000, "cost_of_revenue": null, "gross_profit": 17873000, "ebit": 89483000, "ebitda": 96590000, "pretax_income": 57583000, "tax_provision": 13760000, "net_income": 43823000, "net_income_to_common": 43823000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10700000, "total_current_assets": 3947780000, "total_assets": 4733796000, "short_term_debt": 139760000, "long_term_debt": null, "total_debt": 139760000, "total_liabilities": 4287555000, "total_equity": 446241000, "shares_outstanding": 27259000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 166432000, "capital_expenditure": 9641000, "free_cash_flow": 176073000, "dividends_paid": 13022000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289768, "ticker_id": 2491, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89483000", "ebitda": "96590000", "netIncome": "43823000", "grossProfit": "17873000", "depreciation": "None", "totalRevenue": "17873000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "57583000", "interestExpense": "31900000", "operatingIncome": "89483000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "13760000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "118959000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5437000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7107000", "sellingGeneralAndAdministrative": "113522000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "230841000", "currentDebt": "None", "investments": "None", "totalAssets": "4733796000", "longTermDebt": "None", "shortTermDebt": "139760000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "214415000", "totalLiabilities": "4287555000", "otherCurrentAssets": "None", "totalCurrentAssets": "3947780000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "251602000", "currentNetReceivables": "3685478000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "786016000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "260467000", "totalShareholderEquity": "446241000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "139760000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "131774000", "cashAndShortTermInvestments": "10700000", "commonStockSharesOutstanding": "27259000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43823000", "profitLoss": "None", "dividendPayout": "13022000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "166432000", "capitalExpenditures": "9641000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95711000", "cashflowFromInvestment": "-236152000", "stockBasedCompensation": "8111000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13022000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4469000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7107000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17873000, "cost_of_revenue": null, "gross_profit": 17873000, "research_and_development": 5437000, "selling_general_admin": 113522000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89483000, "depreciation_amortisation": 7107000, "ebitda": 96590000, "interest_expense": 31900000, "interest_income": null, "other_non_operating": null, "pretax_income": 57583000, "tax_provision": 13760000, "effective_tax_rate": null, "net_income": 43823000, "net_income_continuing_ops": null, "net_income_to_common": 43823000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10700000, "short_term_investments": 251602000, "net_receivables": 3685478000, "inventory": null, "other_current_assets": null, "total_current_assets": 3947780000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 786016000, "total_assets": 4733796000, "short_term_debt": 139760000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 139760000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 131774000, "total_liabilities": 4287555000, "total_debt": 139760000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 214415000, "total_equity": 446241000, "shares_outstanding": 27259000, "operating_cash_flow": 166432000, "stock_based_compensation": 8111000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9641000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -236152000, "dividends_paid": 13022000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 95711000, "free_cash_flow": 176073000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89483000", "ebitda": "96590000", "netIncome": "43823000", "grossProfit": "17873000", "depreciation": "None", "totalRevenue": "17873000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "57583000", "interestExpense": "31900000", "operatingIncome": "89483000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "13760000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "118959000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5437000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7107000", "sellingGeneralAndAdministrative": "113522000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "230841000", "currentDebt": "None", "investments": "None", "totalAssets": "4733796000", "longTermDebt": "None", "shortTermDebt": "139760000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "214415000", "totalLiabilities": "4287555000", "otherCurrentAssets": "None", "totalCurrentAssets": "3947780000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "251602000", "currentNetReceivables": "3685478000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "786016000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "260467000", "totalShareholderEquity": "446241000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "139760000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "131774000", "cashAndShortTermInvestments": "10700000", "commonStockSharesOutstanding": "27259000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43823000", "profitLoss": "None", "dividendPayout": "13022000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "166432000", "capitalExpenditures": "9641000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95711000", "cashflowFromInvestment": "-236152000", "stockBasedCompensation": "8111000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13022000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4469000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7107000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2017-12-31", "period_type": "annual", "fiscal_year": 2017, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "income_statement": { "revenue": 135248000, "cost_of_revenue": null, "gross_profit": 135248000, "ebit": 77785000, "ebitda": 87491000, "pretax_income": 55055000, "tax_provision": 15259000, "net_income": 39796000, "net_income_to_common": 39796000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9121000, "total_current_assets": 3611772000, "total_assets": 4576858000, "short_term_debt": 150580000, "long_term_debt": null, "total_debt": 150580000, "total_liabilities": 4175226000, "total_equity": 401632000, "shares_outstanding": 26722000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 155201000, "capital_expenditure": 5305000, "free_cash_flow": 160506000, "dividends_paid": 12748000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289773, "ticker_id": 2491, "period_end_date": "2017-12-31", "period_type": "annual", "fiscal_year": 2017, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77785000", "ebitda": "87491000", "netIncome": "39796000", "grossProfit": "135248000", "depreciation": "None", "totalRevenue": "135248000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "55055000", "interestExpense": "22730000", "operatingIncome": "77785000", "fiscalDateEnding": "2017-12-31", "incomeTaxExpense": "15259000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "108915000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5549000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9706000", "sellingGeneralAndAdministrative": "103366000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "217555000", "currentDebt": "None", "investments": "None", "totalAssets": "4576858000", "longTermDebt": "None", "shortTermDebt": "150580000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2017-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "183694000", "totalLiabilities": "4175226000", "otherCurrentAssets": "None", "totalCurrentAssets": "3611772000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "21685000", "currentNetReceivables": "3580966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "965086000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "271167000", "totalShareholderEquity": "401632000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "150580000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "127596000", "cashAndShortTermInvestments": "9121000", "commonStockSharesOutstanding": "26722000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39796000", "profitLoss": "None", "dividendPayout": "12748000", "fiscalDateEnding": "2017-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "155201000", "capitalExpenditures": "5305000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "138709000", "cashflowFromInvestment": "-257319000", "stockBasedCompensation": "4624000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12748000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1673000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9706000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 135248000, "cost_of_revenue": null, "gross_profit": 135248000, "research_and_development": 5549000, "selling_general_admin": 103366000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77785000, "depreciation_amortisation": 9706000, "ebitda": 87491000, "interest_expense": 22730000, "interest_income": null, "other_non_operating": null, "pretax_income": 55055000, "tax_provision": 15259000, "effective_tax_rate": null, "net_income": 39796000, "net_income_continuing_ops": null, "net_income_to_common": 39796000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9121000, "short_term_investments": 21685000, "net_receivables": 3580966000, "inventory": null, "other_current_assets": null, "total_current_assets": 3611772000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 965086000, "total_assets": 4576858000, "short_term_debt": 150580000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150580000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 127596000, "total_liabilities": 4175226000, "total_debt": 150580000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 183694000, "total_equity": 401632000, "shares_outstanding": 26722000, "operating_cash_flow": 155201000, "stock_based_compensation": 4624000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5305000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -257319000, "dividends_paid": 12748000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 138709000, "free_cash_flow": 160506000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77785000", "ebitda": "87491000", "netIncome": "39796000", "grossProfit": "135248000", "depreciation": "None", "totalRevenue": "135248000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "55055000", "interestExpense": "22730000", "operatingIncome": "77785000", "fiscalDateEnding": "2017-12-31", "incomeTaxExpense": "15259000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "108915000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5549000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9706000", "sellingGeneralAndAdministrative": "103366000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "217555000", "currentDebt": "None", "investments": "None", "totalAssets": "4576858000", "longTermDebt": "None", "shortTermDebt": "150580000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2017-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "183694000", "totalLiabilities": "4175226000", "otherCurrentAssets": "None", "totalCurrentAssets": "3611772000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "21685000", "currentNetReceivables": "3580966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "965086000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "271167000", "totalShareholderEquity": "401632000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "150580000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "127596000", "cashAndShortTermInvestments": "9121000", "commonStockSharesOutstanding": "26722000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39796000", "profitLoss": "None", "dividendPayout": "12748000", "fiscalDateEnding": "2017-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "155201000", "capitalExpenditures": "5305000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "138709000", "cashflowFromInvestment": "-257319000", "stockBasedCompensation": "4624000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12748000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1673000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9706000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "income_statement": { "revenue": 906500000, "cost_of_revenue": 522200000, "gross_profit": 384300000, "ebit": 128699999, "ebitda": 475999999, "pretax_income": 73400000, "tax_provision": 1300000, "net_income": 70200000, "net_income_to_common": 70200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 341500000, "total_current_assets": 1488700000, "total_assets": 5327100000, "short_term_debt": 1455500000, "long_term_debt": 2434600000, "total_debt": 3890100000, "total_liabilities": 6376500000, "total_equity": -1192900000, "shares_outstanding": 298200000, "goodwill_and_intangibles": 872600000 }, "cash_flow": { "operating_cash_flow": 268700000, "capital_expenditure": 3700000, "free_cash_flow": 272400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289738, "ticker_id": 2491, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128699999", "ebitda": "475999999", "netIncome": "70200000", "grossProfit": "384300000", "depreciation": "None", "totalRevenue": "906500000", "costOfRevenue": "522200000", "interestIncome": "6100000", "incomeBeforeTax": "73400000", "interestExpense": "58700000", "operatingIncome": "128699999", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1300000", "reportedCurrency": "USD", "netInterestIncome": "-52700000", "nonInterestIncome": "None", "operatingExpenses": "255600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "522200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "347300000", "sellingGeneralAndAdministrative": "255600000", "netIncomeFromContinuingOperations": "72100000" }, "balance": { "goodwill": "846800000", "inventory": "None", "commonStock": "2496600000", "currentDebt": "None", "investments": "None", "totalAssets": "5327100000", "longTermDebt": "2434600000", "shortTermDebt": "1455500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "25800000", "reportedCurrency": "USD", "retainedEarnings": "-3732900000", "totalLiabilities": "6376500000", "otherCurrentAssets": "103500000", "totalCurrentAssets": "1488700000", "currentLongTermDebt": "1455500000", "longTermInvestments": "2169500000", "shortTermInvestments": "None", "currentNetReceivables": "1043700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3838400000", "currentAccountsPayable": "213400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3890100000", "totalShareholderEquity": "-1192900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1007600000", "totalCurrentLiabilities": "3046900000", "otherNonCurrentLiabilities": "793300000", "totalNonCurrentLiabilities": "3329600000", "cashAndShortTermInvestments": "341500000", "commonStockSharesOutstanding": "298200000", "intangibleAssetsExcludingGoodwill": "25800000", "cashAndCashEquivalentsAtCarryingValue": "341500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "268700000", "capitalExpenditures": "3700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95700000", "cashflowFromInvestment": "4900000", "stockBasedCompensation": "27000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 906500000, "cost_of_revenue": 522200000, "gross_profit": 384300000, "research_and_development": null, "selling_general_admin": 255600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128699999, "depreciation_amortisation": 347300000, "ebitda": 475999999, "interest_expense": 58700000, "interest_income": null, "other_non_operating": null, "pretax_income": 73400000, "tax_provision": 1300000, "effective_tax_rate": null, "net_income": 70200000, "net_income_continuing_ops": 72100000, "net_income_to_common": 70200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 341500000, "short_term_investments": null, "net_receivables": 1043700000, "inventory": null, "other_current_assets": null, "total_current_assets": 1488700000, "net_ppe": null, "goodwill": 846800000, "intangible_assets": 25800000, "goodwill_and_intangibles": 872600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3838400000, "total_assets": 5327100000, "short_term_debt": 1455500000, "accounts_payable": 213400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3046900000, "long_term_debt": 2434600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3329600000, "total_liabilities": 6376500000, "total_debt": 3890100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3732900000, "total_equity": -1192900000, "shares_outstanding": 298200000, "operating_cash_flow": 268700000, "stock_based_compensation": 27000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -95700000, "free_cash_flow": 272400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "128699999", "ebitda": "475999999", "netIncome": "70200000", "grossProfit": "384300000", "depreciation": "None", "totalRevenue": "906500000", "costOfRevenue": "522200000", "interestIncome": "6100000", "incomeBeforeTax": "73400000", "interestExpense": "58700000", "operatingIncome": "128699999", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1300000", "reportedCurrency": "USD", "netInterestIncome": "-52700000", "nonInterestIncome": "None", "operatingExpenses": "255600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "522200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "347300000", "sellingGeneralAndAdministrative": "255600000", "netIncomeFromContinuingOperations": "72100000" }, "balance": { "goodwill": "846800000", "inventory": "None", "commonStock": "2496600000", "currentDebt": "None", "investments": "None", "totalAssets": "5327100000", "longTermDebt": "2434600000", "shortTermDebt": "1455500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "25800000", "reportedCurrency": "USD", "retainedEarnings": "-3732900000", "totalLiabilities": "6376500000", "otherCurrentAssets": "103500000", "totalCurrentAssets": "1488700000", "currentLongTermDebt": "1455500000", "longTermInvestments": "2169500000", "shortTermInvestments": "None", "currentNetReceivables": "1043700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3838400000", "currentAccountsPayable": "213400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3890100000", "totalShareholderEquity": "-1192900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1007600000", "totalCurrentLiabilities": "3046900000", "otherNonCurrentLiabilities": "793300000", "totalNonCurrentLiabilities": "3329600000", "cashAndShortTermInvestments": "341500000", "commonStockSharesOutstanding": "298200000", "intangibleAssetsExcludingGoodwill": "25800000", "cashAndCashEquivalentsAtCarryingValue": "341500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "268700000", "capitalExpenditures": "3700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95700000", "cashflowFromInvestment": "4900000", "stockBasedCompensation": "27000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "income_statement": { "revenue": 724300000, "cost_of_revenue": 427300000, "gross_profit": 297000000, "ebit": 27300000, "ebitda": 267600000, "pretax_income": -37700000, "tax_provision": 6700000, "net_income": -46200000, "net_income_to_common": -46200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182400000, "total_current_assets": 1319500000, "total_assets": 5244200000, "short_term_debt": 1373000000, "long_term_debt": 2602300000, "total_debt": 3975300000, "total_liabilities": 6375700000, "total_equity": -1276400000, "shares_outstanding": 290000000, "goodwill_and_intangibles": 873800000 }, "cash_flow": { "operating_cash_flow": -108900000, "capital_expenditure": 3000000, "free_cash_flow": -105900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289739, "ticker_id": 2491, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27300000", "ebitda": "267600000", "netIncome": "-46200000", "grossProfit": "297000000", "depreciation": "None", "totalRevenue": "724300000", "costOfRevenue": "427300000", "interestIncome": "4000000", "incomeBeforeTax": "-37700000", "interestExpense": "65000000", "operatingIncome": "45300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6700000", "reportedCurrency": "USD", "netInterestIncome": "-61000000", "nonInterestIncome": "None", "operatingExpenses": "251700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "427300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240300000", "sellingGeneralAndAdministrative": "94100000", "netIncomeFromContinuingOperations": "-44400000" }, "balance": { "goodwill": "846800000", "inventory": "None", "commonStock": "2474200000", "currentDebt": "None", "investments": "None", "totalAssets": "5244200000", "longTermDebt": "2602300000", "shortTermDebt": "1373000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "27000000", "reportedCurrency": "USD", "retainedEarnings": "-3803000000", "totalLiabilities": "6375700000", "otherCurrentAssets": "112000000", "totalCurrentAssets": "1319500000", "currentLongTermDebt": "1373000000", "longTermInvestments": "2259600000", "shortTermInvestments": "None", "currentNetReceivables": "1025100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3924700000", "currentAccountsPayable": "258600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3975300000", "totalShareholderEquity": "-1276400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "821800000", "totalCurrentLiabilities": "2868700000", "otherNonCurrentLiabilities": "812900000", "totalNonCurrentLiabilities": "3507000000", "cashAndShortTermInvestments": "182400000", "commonStockSharesOutstanding": "290000000", "intangibleAssetsExcludingGoodwill": "27000000", "cashAndCashEquivalentsAtCarryingValue": "182400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61080000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-108900000", "capitalExpenditures": "3000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "71700000", "cashflowFromInvestment": "-3000000", "stockBasedCompensation": "25900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-439400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 724300000, "cost_of_revenue": 427300000, "gross_profit": 297000000, "research_and_development": null, "selling_general_admin": 94100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27300000, "depreciation_amortisation": 240300000, "ebitda": 267600000, "interest_expense": 65000000, "interest_income": null, "other_non_operating": null, "pretax_income": -37700000, "tax_provision": 6700000, "effective_tax_rate": null, "net_income": -46200000, "net_income_continuing_ops": -44400000, "net_income_to_common": -46200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182400000, "short_term_investments": null, "net_receivables": 1025100000, "inventory": null, "other_current_assets": null, "total_current_assets": 1319500000, "net_ppe": null, "goodwill": 846800000, "intangible_assets": 27000000, "goodwill_and_intangibles": 873800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3924700000, "total_assets": 5244200000, "short_term_debt": 1373000000, "accounts_payable": 258600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2868700000, "long_term_debt": 2602300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3507000000, "total_liabilities": 6375700000, "total_debt": 3975300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3803000000, "total_equity": -1276400000, "shares_outstanding": 290000000, "operating_cash_flow": -108900000, "stock_based_compensation": 25900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 71700000, "free_cash_flow": -105900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27300000", "ebitda": "267600000", "netIncome": "-46200000", "grossProfit": "297000000", "depreciation": "None", "totalRevenue": "724300000", "costOfRevenue": "427300000", "interestIncome": "4000000", "incomeBeforeTax": "-37700000", "interestExpense": "65000000", "operatingIncome": "45300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6700000", "reportedCurrency": "USD", "netInterestIncome": "-61000000", "nonInterestIncome": "None", "operatingExpenses": "251700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "427300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240300000", "sellingGeneralAndAdministrative": "94100000", "netIncomeFromContinuingOperations": "-44400000" }, "balance": { "goodwill": "846800000", "inventory": "None", "commonStock": "2474200000", "currentDebt": "None", "investments": "None", "totalAssets": "5244200000", "longTermDebt": "2602300000", "shortTermDebt": "1373000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "27000000", "reportedCurrency": "USD", "retainedEarnings": "-3803000000", "totalLiabilities": "6375700000", "otherCurrentAssets": "112000000", "totalCurrentAssets": "1319500000", "currentLongTermDebt": "1373000000", "longTermInvestments": "2259600000", "shortTermInvestments": "None", "currentNetReceivables": "1025100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3924700000", "currentAccountsPayable": "258600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3975300000", "totalShareholderEquity": "-1276400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "821800000", "totalCurrentLiabilities": "2868700000", "otherNonCurrentLiabilities": "812900000", "totalNonCurrentLiabilities": "3507000000", "cashAndShortTermInvestments": "182400000", "commonStockSharesOutstanding": "290000000", "intangibleAssetsExcludingGoodwill": "27000000", "cashAndCashEquivalentsAtCarryingValue": "182400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61080000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-108900000", "capitalExpenditures": "3000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "71700000", "cashflowFromInvestment": "-3000000", "stockBasedCompensation": "25900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-439400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "income_statement": { "revenue": 475100000, "cost_of_revenue": 300300000, "gross_profit": 174800000, "ebit": -75700000, "ebitda": 148100000, "pretax_income": -109800000, "tax_provision": 1800000, "net_income": -113500000, "net_income_to_common": -113500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 202400000, "total_current_assets": 1299900000, "total_assets": 5159300000, "short_term_debt": 1325900000, "long_term_debt": 2563500000, "total_debt": 3889400000, "total_liabilities": 6275900000, "total_equity": -1261400000, "shares_outstanding": 289200000, "goodwill_and_intangibles": 873400000 }, "cash_flow": { "operating_cash_flow": -104000000, "capital_expenditure": 3200000, "free_cash_flow": -100800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289741, "ticker_id": 2491, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-75700000", "ebitda": "148100000", "netIncome": "-113500000", "grossProfit": "174800000", "depreciation": "None", "totalRevenue": "475100000", "costOfRevenue": "300300000", "interestIncome": "3400000", "incomeBeforeTax": "-109800000", "interestExpense": "34100000", "operatingIncome": "-46000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1800000", "reportedCurrency": "USD", "netInterestIncome": "-63900000", "nonInterestIncome": "None", "operatingExpenses": "220800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "300300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "223800000", "sellingGeneralAndAdministrative": "88100000", "netIncomeFromContinuingOperations": "-111600000" }, "balance": { "goodwill": "845200000", "inventory": "None", "commonStock": "2442100000", "currentDebt": "None", "investments": "None", "totalAssets": "5159300000", "longTermDebt": "2563500000", "shortTermDebt": "1325900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "28200000", "reportedCurrency": "USD", "retainedEarnings": "-3756900000", "totalLiabilities": "6275900000", "otherCurrentAssets": "126200000", "totalCurrentAssets": "1299900000", "currentLongTermDebt": "1325900000", "longTermInvestments": "2190500000", "shortTermInvestments": "None", "currentNetReceivables": "971300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3859400000", "currentAccountsPayable": "283100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3889400000", "totalShareholderEquity": "-1261400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "818700000", "totalCurrentLiabilities": "2816300000", "otherNonCurrentLiabilities": "804300000", "totalNonCurrentLiabilities": "3459600000", "cashAndShortTermInvestments": "202400000", "commonStockSharesOutstanding": "289200000", "intangibleAssetsExcludingGoodwill": "28200000", "cashAndCashEquivalentsAtCarryingValue": "202400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-111320000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-104000000", "capitalExpenditures": "3200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "139200000", "cashflowFromInvestment": "-3700000", "stockBasedCompensation": "23300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "223800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 475100000, "cost_of_revenue": 300300000, "gross_profit": 174800000, "research_and_development": null, "selling_general_admin": 88100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -75700000, "depreciation_amortisation": 223800000, "ebitda": 148100000, "interest_expense": 34100000, "interest_income": null, "other_non_operating": null, "pretax_income": -109800000, "tax_provision": 1800000, "effective_tax_rate": null, "net_income": -113500000, "net_income_continuing_ops": -111600000, "net_income_to_common": -113500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 202400000, "short_term_investments": null, "net_receivables": 971300000, "inventory": null, "other_current_assets": null, "total_current_assets": 1299900000, "net_ppe": null, "goodwill": 845200000, "intangible_assets": 28200000, "goodwill_and_intangibles": 873400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3859400000, "total_assets": 5159300000, "short_term_debt": 1325900000, "accounts_payable": 283100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2816300000, "long_term_debt": 2563500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3459600000, "total_liabilities": 6275900000, "total_debt": 3889400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3756900000, "total_equity": -1261400000, "shares_outstanding": 289200000, "operating_cash_flow": -104000000, "stock_based_compensation": 23300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 139200000, "free_cash_flow": -100800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-75700000", "ebitda": "148100000", "netIncome": "-113500000", "grossProfit": "174800000", "depreciation": "None", "totalRevenue": "475100000", "costOfRevenue": "300300000", "interestIncome": "3400000", "incomeBeforeTax": "-109800000", "interestExpense": "34100000", "operatingIncome": "-46000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1800000", "reportedCurrency": "USD", "netInterestIncome": "-63900000", "nonInterestIncome": "None", "operatingExpenses": "220800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "300300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "223800000", "sellingGeneralAndAdministrative": "88100000", "netIncomeFromContinuingOperations": "-111600000" }, "balance": { "goodwill": "845200000", "inventory": "None", "commonStock": "2442100000", "currentDebt": "None", "investments": "None", "totalAssets": "5159300000", "longTermDebt": "2563500000", "shortTermDebt": "1325900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "28200000", "reportedCurrency": "USD", "retainedEarnings": "-3756900000", "totalLiabilities": "6275900000", "otherCurrentAssets": "126200000", "totalCurrentAssets": "1299900000", "currentLongTermDebt": "1325900000", "longTermInvestments": "2190500000", "shortTermInvestments": "None", "currentNetReceivables": "971300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3859400000", "currentAccountsPayable": "283100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3889400000", "totalShareholderEquity": "-1261400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "818700000", "totalCurrentLiabilities": "2816300000", "otherNonCurrentLiabilities": "804300000", "totalNonCurrentLiabilities": "3459600000", "cashAndShortTermInvestments": "202400000", "commonStockSharesOutstanding": "289200000", "intangibleAssetsExcludingGoodwill": "28200000", "cashAndCashEquivalentsAtCarryingValue": "202400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-111320000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-104000000", "capitalExpenditures": "3200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "139200000", "cashflowFromInvestment": "-3700000", "stockBasedCompensation": "23300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "223800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "income_statement": { "revenue": 525900000, "cost_of_revenue": 339000000, "gross_profit": 186900000, "ebit": -20500000, "ebitda": 208300000, "pretax_income": -85300000, "tax_provision": 6400000, "net_income": -108900000, "net_income_to_common": -108900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186100000, "total_current_assets": 1408200000, "total_assets": 5160900000, "short_term_debt": 136600000, "long_term_debt": 2067300000, "total_debt": 2203900000, "total_liabilities": 6164000000, "total_equity": -1147900000, "shares_outstanding": 272300000, "goodwill_and_intangibles": 873600000 }, "cash_flow": { "operating_cash_flow": -31000000, "capital_expenditure": 3500000, "free_cash_flow": -27500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289742, "ticker_id": 2491, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20500000", "ebitda": "208300000", "netIncome": "-108900000", "grossProfit": "186900000", "depreciation": "None", "totalRevenue": "525900000", "costOfRevenue": "339000000", "interestIncome": "4400000", "incomeBeforeTax": "-85300000", "interestExpense": "68700000", "operatingIncome": "-10600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6400000", "reportedCurrency": "USD", "netInterestIncome": "-64300000", "nonInterestIncome": "None", "operatingExpenses": "197500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "339000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "228800000", "sellingGeneralAndAdministrative": "70200000", "netIncomeFromContinuingOperations": "-91700000" }, "balance": { "goodwill": "844100000", "inventory": "None", "commonStock": "2405100000", "currentDebt": "None", "investments": "None", "totalAssets": "5160900000", "longTermDebt": "2067300000", "shortTermDebt": "136600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "29500000", "reportedCurrency": "USD", "retainedEarnings": "-3643100000", "totalLiabilities": "6164000000", "otherCurrentAssets": "387400000", "totalCurrentAssets": "1408200000", "currentLongTermDebt": "1658400000", "longTermInvestments": "2057700000", "shortTermInvestments": "None", "currentNetReceivables": "834700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3752700000", "currentAccountsPayable": "307100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1665400000", "totalShareholderEquity": "-1147900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2393900000", "totalCurrentLiabilities": "3128600000", "otherNonCurrentLiabilities": "815600000", "totalNonCurrentLiabilities": "3035400000", "cashAndShortTermInvestments": "186100000", "commonStockSharesOutstanding": "272300000", "intangibleAssetsExcludingGoodwill": "29500000", "cashAndCashEquivalentsAtCarryingValue": "186100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-91700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-31000000", "capitalExpenditures": "3500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4300000", "cashflowFromInvestment": "-1900000", "stockBasedCompensation": "1700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "228800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 525900000, "cost_of_revenue": 339000000, "gross_profit": 186900000, "research_and_development": null, "selling_general_admin": 70200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20500000, "depreciation_amortisation": 228800000, "ebitda": 208300000, "interest_expense": 68700000, "interest_income": null, "other_non_operating": null, "pretax_income": -85300000, "tax_provision": 6400000, "effective_tax_rate": null, "net_income": -108900000, "net_income_continuing_ops": -91700000, "net_income_to_common": -108900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 186100000, "short_term_investments": null, "net_receivables": 834700000, "inventory": null, "other_current_assets": null, "total_current_assets": 1408200000, "net_ppe": null, "goodwill": 844100000, "intangible_assets": 29500000, "goodwill_and_intangibles": 873600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3752700000, "total_assets": 5160900000, "short_term_debt": 136600000, "accounts_payable": 307100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3128600000, "long_term_debt": 2067300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3035400000, "total_liabilities": 6164000000, "total_debt": 2203900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3643100000, "total_equity": -1147900000, "shares_outstanding": 272300000, "operating_cash_flow": -31000000, "stock_based_compensation": 1700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4300000, "free_cash_flow": -27500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20500000", "ebitda": "208300000", "netIncome": "-108900000", "grossProfit": "186900000", "depreciation": "None", "totalRevenue": "525900000", "costOfRevenue": "339000000", "interestIncome": "4400000", "incomeBeforeTax": "-85300000", "interestExpense": "68700000", "operatingIncome": "-10600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6400000", "reportedCurrency": "USD", "netInterestIncome": "-64300000", "nonInterestIncome": "None", "operatingExpenses": "197500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "339000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "228800000", "sellingGeneralAndAdministrative": "70200000", "netIncomeFromContinuingOperations": "-91700000" }, "balance": { "goodwill": "844100000", "inventory": "None", "commonStock": "2405100000", "currentDebt": "None", "investments": "None", "totalAssets": "5160900000", "longTermDebt": "2067300000", "shortTermDebt": "136600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "29500000", "reportedCurrency": "USD", "retainedEarnings": "-3643100000", "totalLiabilities": "6164000000", "otherCurrentAssets": "387400000", "totalCurrentAssets": "1408200000", "currentLongTermDebt": "1658400000", "longTermInvestments": "2057700000", "shortTermInvestments": "None", "currentNetReceivables": "834700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3752700000", "currentAccountsPayable": "307100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1665400000", "totalShareholderEquity": "-1147900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2393900000", "totalCurrentLiabilities": "3128600000", "otherNonCurrentLiabilities": "815600000", "totalNonCurrentLiabilities": "3035400000", "cashAndShortTermInvestments": "186100000", "commonStockSharesOutstanding": "272300000", "intangibleAssetsExcludingGoodwill": "29500000", "cashAndCashEquivalentsAtCarryingValue": "186100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-91700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-31000000", "capitalExpenditures": "3500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4300000", "cashflowFromInvestment": "-1900000", "stockBasedCompensation": "1700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "228800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "income_statement": { "revenue": 1069700000, "cost_of_revenue": 769100000, "gross_profit": 300600000, "ebit": 85200000, "ebitda": 678600000, "pretax_income": 24300000, "tax_provision": 1200000, "net_income": 21900000, "net_income_to_common": 21900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 205700000, "total_current_assets": 1355900000, "total_assets": 5115200000, "short_term_debt": 215600000, "long_term_debt": 1822700000, "total_debt": 2038300000, "total_liabilities": 6038100000, "total_equity": -1045400000, "shares_outstanding": 288700000, "goodwill_and_intangibles": 829300000 }, "cash_flow": { "operating_cash_flow": 256100000, "capital_expenditure": 3600000, "free_cash_flow": 259700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289743, "ticker_id": 2491, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85200000", "ebitda": "678600000", "netIncome": "21900000", "grossProfit": "300600000", "depreciation": "None", "totalRevenue": "1069700000", "costOfRevenue": "769100000", "interestIncome": "3400000", "incomeBeforeTax": "24300000", "interestExpense": "62400000", "operatingIncome": "94100000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1200000", "reportedCurrency": "USD", "netInterestIncome": "-59000000", "nonInterestIncome": "None", "operatingExpenses": "206500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "769100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "593400000", "sellingGeneralAndAdministrative": "85200000", "netIncomeFromContinuingOperations": "23100000" }, "balance": { "goodwill": "808500000", "inventory": "None", "commonStock": "311900000", "currentDebt": "None", "investments": "None", "totalAssets": "5115200000", "longTermDebt": "1822700000", "shortTermDebt": "215600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "20800000", "reportedCurrency": "USD", "retainedEarnings": "-1418200000", "totalLiabilities": "6038100000", "otherCurrentAssets": "574200000", "totalCurrentAssets": "1355900000", "currentLongTermDebt": "1833400000", "longTermInvestments": "2070400000", "shortTermInvestments": "None", "currentNetReceivables": "576000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3759300000", "currentAccountsPayable": "248200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1673000000", "totalShareholderEquity": "-1045400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2512500000", "totalCurrentLiabilities": "3211800000", "otherNonCurrentLiabilities": "826300000", "totalNonCurrentLiabilities": "2826300000", "cashAndShortTermInvestments": "205700000", "commonStockSharesOutstanding": "288700000", "intangibleAssetsExcludingGoodwill": "20800000", "cashAndCashEquivalentsAtCarryingValue": "205700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "256100000", "capitalExpenditures": "3600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-220100000", "cashflowFromInvestment": "-2800000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "593400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1069700000, "cost_of_revenue": 769100000, "gross_profit": 300600000, "research_and_development": null, "selling_general_admin": 85200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85200000, "depreciation_amortisation": 593400000, "ebitda": 678600000, "interest_expense": 62400000, "interest_income": null, "other_non_operating": null, "pretax_income": 24300000, "tax_provision": 1200000, "effective_tax_rate": null, "net_income": 21900000, "net_income_continuing_ops": 23100000, "net_income_to_common": 21900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 205700000, "short_term_investments": null, "net_receivables": 576000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1355900000, "net_ppe": null, "goodwill": 808500000, "intangible_assets": 20800000, "goodwill_and_intangibles": 829300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3759300000, "total_assets": 5115200000, "short_term_debt": 215600000, "accounts_payable": 248200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3211800000, "long_term_debt": 1822700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2826300000, "total_liabilities": 6038100000, "total_debt": 2038300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1418200000, "total_equity": -1045400000, "shares_outstanding": 288700000, "operating_cash_flow": 256100000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -220100000, "free_cash_flow": 259700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85200000", "ebitda": "678600000", "netIncome": "21900000", "grossProfit": "300600000", "depreciation": "None", "totalRevenue": "1069700000", "costOfRevenue": "769100000", "interestIncome": "3400000", "incomeBeforeTax": "24300000", "interestExpense": "62400000", "operatingIncome": "94100000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1200000", "reportedCurrency": "USD", "netInterestIncome": "-59000000", "nonInterestIncome": "None", "operatingExpenses": "206500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "769100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "593400000", "sellingGeneralAndAdministrative": "85200000", "netIncomeFromContinuingOperations": "23100000" }, "balance": { "goodwill": "808500000", "inventory": "None", "commonStock": "311900000", "currentDebt": "None", "investments": "None", "totalAssets": "5115200000", "longTermDebt": "1822700000", "shortTermDebt": "215600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "20800000", "reportedCurrency": "USD", "retainedEarnings": "-1418200000", "totalLiabilities": "6038100000", "otherCurrentAssets": "574200000", "totalCurrentAssets": "1355900000", "currentLongTermDebt": "1833400000", "longTermInvestments": "2070400000", "shortTermInvestments": "None", "currentNetReceivables": "576000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3759300000", "currentAccountsPayable": "248200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1673000000", "totalShareholderEquity": "-1045400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2512500000", "totalCurrentLiabilities": "3211800000", "otherNonCurrentLiabilities": "826300000", "totalNonCurrentLiabilities": "2826300000", "cashAndShortTermInvestments": "205700000", "commonStockSharesOutstanding": "288700000", "intangibleAssetsExcludingGoodwill": "20800000", "cashAndCashEquivalentsAtCarryingValue": "205700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "256100000", "capitalExpenditures": "3600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-220100000", "cashflowFromInvestment": "-2800000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "593400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "income_statement": { "revenue": 713800000, "cost_of_revenue": 457100000, "gross_profit": 256700000, "ebit": 64600000, "ebitda": 374900000, "pretax_income": 11600000, "tax_provision": 3200000, "net_income": 6400000, "net_income_to_common": 6400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 229000000, "total_current_assets": 1145900000, "total_assets": 5374500000, "short_term_debt": 1674600000, "long_term_debt": 2186000000, "total_debt": 3860600000, "total_liabilities": 6324600000, "total_equity": -1080900000, "shares_outstanding": 288700000, "goodwill_and_intangibles": 830500000 }, "cash_flow": { "operating_cash_flow": -163200000, "capital_expenditure": 1300000, "free_cash_flow": -161900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289744, "ticker_id": 2491, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64600000", "ebitda": "374900000", "netIncome": "6400000", "grossProfit": "256700000", "depreciation": "None", "totalRevenue": "713800000", "costOfRevenue": "457100000", "interestIncome": "3100000", "incomeBeforeTax": "11600000", "interestExpense": "58500000", "operatingIncome": "49600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3200000", "reportedCurrency": "USD", "netInterestIncome": "-55400000", "nonInterestIncome": "None", "operatingExpenses": "207100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "457100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "310300000", "sellingGeneralAndAdministrative": "82400000", "netIncomeFromContinuingOperations": "8400000" }, "balance": { "goodwill": "808500000", "inventory": "None", "commonStock": "300700000", "currentDebt": "None", "investments": "None", "totalAssets": "5374500000", "longTermDebt": "2186000000", "shortTermDebt": "1674600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "22000000", "reportedCurrency": "USD", "retainedEarnings": "-1446400000", "totalLiabilities": "6324600000", "otherCurrentAssets": "38000000", "totalCurrentAssets": "1145900000", "currentLongTermDebt": "1674600000", "longTermInvestments": "2536800000", "shortTermInvestments": "-510400000", "currentNetReceivables": "878900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4228600000", "currentAccountsPayable": "251400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3860600000", "totalShareholderEquity": "-1080900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "811400000", "totalCurrentLiabilities": "3184100000", "otherNonCurrentLiabilities": "813300000", "totalNonCurrentLiabilities": "3140500000", "cashAndShortTermInvestments": "229000000", "commonStockSharesOutstanding": "288700000", "intangibleAssetsExcludingGoodwill": "22000000", "cashAndCashEquivalentsAtCarryingValue": "229000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-163200000", "capitalExpenditures": "1300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "137600000", "cashflowFromInvestment": "1000000", "stockBasedCompensation": "14400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "310300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 713800000, "cost_of_revenue": 457100000, "gross_profit": 256700000, "research_and_development": null, "selling_general_admin": 82400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64600000, "depreciation_amortisation": 310300000, "ebitda": 374900000, "interest_expense": 58500000, "interest_income": null, "other_non_operating": null, "pretax_income": 11600000, "tax_provision": 3200000, "effective_tax_rate": null, "net_income": 6400000, "net_income_continuing_ops": 8400000, "net_income_to_common": 6400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 229000000, "short_term_investments": -510400000, "net_receivables": 878900000, "inventory": null, "other_current_assets": null, "total_current_assets": 1145900000, "net_ppe": null, "goodwill": 808500000, "intangible_assets": 22000000, "goodwill_and_intangibles": 830500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4228600000, "total_assets": 5374500000, "short_term_debt": 1674600000, "accounts_payable": 251400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3184100000, "long_term_debt": 2186000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3140500000, "total_liabilities": 6324600000, "total_debt": 3860600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1446400000, "total_equity": -1080900000, "shares_outstanding": 288700000, "operating_cash_flow": -163200000, "stock_based_compensation": 14400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 137600000, "free_cash_flow": -161900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64600000", "ebitda": "374900000", "netIncome": "6400000", "grossProfit": "256700000", "depreciation": "None", "totalRevenue": "713800000", "costOfRevenue": "457100000", "interestIncome": "3100000", "incomeBeforeTax": "11600000", "interestExpense": "58500000", "operatingIncome": "49600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3200000", "reportedCurrency": "USD", "netInterestIncome": "-55400000", "nonInterestIncome": "None", "operatingExpenses": "207100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "457100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "310300000", "sellingGeneralAndAdministrative": "82400000", "netIncomeFromContinuingOperations": "8400000" }, "balance": { "goodwill": "808500000", "inventory": "None", "commonStock": "300700000", "currentDebt": "None", "investments": "None", "totalAssets": "5374500000", "longTermDebt": "2186000000", "shortTermDebt": "1674600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "22000000", "reportedCurrency": "USD", "retainedEarnings": "-1446400000", "totalLiabilities": "6324600000", "otherCurrentAssets": "38000000", "totalCurrentAssets": "1145900000", "currentLongTermDebt": "1674600000", "longTermInvestments": "2536800000", "shortTermInvestments": "-510400000", "currentNetReceivables": "878900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4228600000", "currentAccountsPayable": "251400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3860600000", "totalShareholderEquity": "-1080900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "811400000", "totalCurrentLiabilities": "3184100000", "otherNonCurrentLiabilities": "813300000", "totalNonCurrentLiabilities": "3140500000", "cashAndShortTermInvestments": "229000000", "commonStockSharesOutstanding": "288700000", "intangibleAssetsExcludingGoodwill": "22000000", "cashAndCashEquivalentsAtCarryingValue": "229000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-163200000", "capitalExpenditures": "1300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "137600000", "cashflowFromInvestment": "1000000", "stockBasedCompensation": "14400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "310300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "income_statement": { "revenue": 823700000, "cost_of_revenue": 628200000, "gross_profit": 195500000, "ebit": -54700000, "ebitda": 535400000, "pretax_income": -108900000, "tax_provision": 5100000, "net_income": -113400000, "net_income_to_common": -113400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 210800000, "total_current_assets": 1194100000, "total_assets": 5261400000, "short_term_debt": 443000000, "long_term_debt": 1627800000, "total_debt": 2070800000, "total_liabilities": 6200300000, "total_equity": -1073500000, "shares_outstanding": 288700000, "goodwill_and_intangibles": 829700000 }, "cash_flow": { "operating_cash_flow": -82100000, "capital_expenditure": 4500000, "free_cash_flow": -77600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289746, "ticker_id": 2491, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-54700000", "ebitda": "535400000", "netIncome": "-113400000", "grossProfit": "195500000", "depreciation": "None", "totalRevenue": "823700000", "costOfRevenue": "628200000", "interestIncome": "3300000", "incomeBeforeTax": "-108900000", "interestExpense": "63000000", "operatingIncome": "-34800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5100000", "reportedCurrency": "USD", "netInterestIncome": "-59700000", "nonInterestIncome": "None", "operatingExpenses": "230300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "628200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "590100000", "sellingGeneralAndAdministrative": "84900000", "netIncomeFromContinuingOperations": "-114000000" }, "balance": { "goodwill": "806500000", "inventory": "None", "commonStock": "289700000", "currentDebt": "None", "investments": "None", "totalAssets": "5261400000", "longTermDebt": "1627800000", "shortTermDebt": "443000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "23200000", "reportedCurrency": "USD", "retainedEarnings": "-1451800000", "totalLiabilities": "6200300000", "otherCurrentAssets": "92600000", "totalCurrentAssets": "1194100000", "currentLongTermDebt": "443000000", "longTermInvestments": "2422300000", "shortTermInvestments": "12200000", "currentNetReceivables": "878500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4067300000", "currentAccountsPayable": "256800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2070800000", "totalShareholderEquity": "-1073500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2440700000", "totalCurrentLiabilities": "3507000000", "otherNonCurrentLiabilities": "873300000", "totalNonCurrentLiabilities": "2693300000", "cashAndShortTermInvestments": "210800000", "commonStockSharesOutstanding": "288700000", "intangibleAssetsExcludingGoodwill": "23200000", "cashAndCashEquivalentsAtCarryingValue": "210800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-113900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-82100000", "capitalExpenditures": "4500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "125900000", "cashflowFromInvestment": "7500000", "stockBasedCompensation": "19900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "511200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 823700000, "cost_of_revenue": 628200000, "gross_profit": 195500000, "research_and_development": null, "selling_general_admin": 84900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -54700000, "depreciation_amortisation": 590100000, "ebitda": 535400000, "interest_expense": 63000000, "interest_income": null, "other_non_operating": null, "pretax_income": -108900000, "tax_provision": 5100000, "effective_tax_rate": null, "net_income": -113400000, "net_income_continuing_ops": -114000000, "net_income_to_common": -113400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 210800000, "short_term_investments": 12200000, "net_receivables": 878500000, "inventory": null, "other_current_assets": null, "total_current_assets": 1194100000, "net_ppe": null, "goodwill": 806500000, "intangible_assets": 23200000, "goodwill_and_intangibles": 829700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4067300000, "total_assets": 5261400000, "short_term_debt": 443000000, "accounts_payable": 256800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3507000000, "long_term_debt": 1627800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2693300000, "total_liabilities": 6200300000, "total_debt": 2070800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1451800000, "total_equity": -1073500000, "shares_outstanding": 288700000, "operating_cash_flow": -82100000, "stock_based_compensation": 19900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 125900000, "free_cash_flow": -77600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-54700000", "ebitda": "535400000", "netIncome": "-113400000", "grossProfit": "195500000", "depreciation": "None", "totalRevenue": "823700000", "costOfRevenue": "628200000", "interestIncome": "3300000", "incomeBeforeTax": "-108900000", "interestExpense": "63000000", "operatingIncome": "-34800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5100000", "reportedCurrency": "USD", "netInterestIncome": "-59700000", "nonInterestIncome": "None", "operatingExpenses": "230300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "628200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "590100000", "sellingGeneralAndAdministrative": "84900000", "netIncomeFromContinuingOperations": "-114000000" }, "balance": { "goodwill": "806500000", "inventory": "None", "commonStock": "289700000", "currentDebt": "None", "investments": "None", "totalAssets": "5261400000", "longTermDebt": "1627800000", "shortTermDebt": "443000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "23200000", "reportedCurrency": "USD", "retainedEarnings": "-1451800000", "totalLiabilities": "6200300000", "otherCurrentAssets": "92600000", "totalCurrentAssets": "1194100000", "currentLongTermDebt": "443000000", "longTermInvestments": "2422300000", "shortTermInvestments": "12200000", "currentNetReceivables": "878500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4067300000", "currentAccountsPayable": "256800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2070800000", "totalShareholderEquity": "-1073500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2440700000", "totalCurrentLiabilities": "3507000000", "otherNonCurrentLiabilities": "873300000", "totalNonCurrentLiabilities": "2693300000", "cashAndShortTermInvestments": "210800000", "commonStockSharesOutstanding": "288700000", "intangibleAssetsExcludingGoodwill": "23200000", "cashAndCashEquivalentsAtCarryingValue": "210800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-113900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-82100000", "capitalExpenditures": "4500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "125900000", "cashflowFromInvestment": "7500000", "stockBasedCompensation": "19900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "511200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "income_statement": { "revenue": 486900000, "cost_of_revenue": 287900000, "gross_profit": 199000000, "ebit": -29700000, "ebitda": 136400000, "pretax_income": -85200000, "tax_provision": 5600000, "net_income": -43500000, "net_income_to_common": -43500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167200000, "total_current_assets": 1182600000, "total_assets": 5265800000, "short_term_debt": 2328400000, "long_term_debt": 1203900000, "total_debt": 3532300000, "total_liabilities": 6068800000, "total_equity": -960800000, "shares_outstanding": 272400000, "goodwill_and_intangibles": 836500000 }, "cash_flow": { "operating_cash_flow": -117600000, "capital_expenditure": 4099999, "free_cash_flow": -113500001, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289747, "ticker_id": 2491, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-29700000", "ebitda": "136400000", "netIncome": "-43500000", "grossProfit": "199000000", "depreciation": "None", "totalRevenue": "486900000", "costOfRevenue": "287900000", "interestIncome": "5100000", "incomeBeforeTax": "-85200000", "interestExpense": "58600000", "operatingIncome": "-22500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5600000", "reportedCurrency": "USD", "netInterestIncome": "-53500000", "nonInterestIncome": "None", "operatingExpenses": "221500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166100000", "sellingGeneralAndAdministrative": "95900000", "netIncomeFromContinuingOperations": "-44400000" }, "balance": { "goodwill": "812100000", "inventory": "-28100000", "commonStock": "289300000", "currentDebt": "None", "investments": "None", "totalAssets": "5265800000", "longTermDebt": "1203900000", "shortTermDebt": "2328400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "24400000", "reportedCurrency": "USD", "retainedEarnings": "-1339200000", "totalLiabilities": "6068800000", "otherCurrentAssets": "100500000", "totalCurrentAssets": "1182600000", "currentLongTermDebt": "2328400000", "longTermInvestments": "2423300000", "shortTermInvestments": "28100000", "currentNetReceivables": "914900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4083200000", "currentAccountsPayable": "231100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3532300000", "totalShareholderEquity": "-960800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "904100000", "totalCurrentLiabilities": "3852300000", "otherNonCurrentLiabilities": "882500000", "totalNonCurrentLiabilities": "2216500000", "cashAndShortTermInvestments": "167200000", "commonStockSharesOutstanding": "272400000", "intangibleAssetsExcludingGoodwill": "24400000", "cashAndCashEquivalentsAtCarryingValue": "167200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-117600000", "capitalExpenditures": "4099999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "41100000", "cashflowFromInvestment": "-41100000", "stockBasedCompensation": "12600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "252900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 486900000, "cost_of_revenue": 287900000, "gross_profit": 199000000, "research_and_development": null, "selling_general_admin": 95900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29700000, "depreciation_amortisation": 166100000, "ebitda": 136400000, "interest_expense": 58600000, "interest_income": null, "other_non_operating": null, "pretax_income": -85200000, "tax_provision": 5600000, "effective_tax_rate": null, "net_income": -43500000, "net_income_continuing_ops": -44400000, "net_income_to_common": -43500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167200000, "short_term_investments": 28100000, "net_receivables": 914900000, "inventory": -28100000, "other_current_assets": null, "total_current_assets": 1182600000, "net_ppe": null, "goodwill": 812100000, "intangible_assets": 24400000, "goodwill_and_intangibles": 836500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4083200000, "total_assets": 5265800000, "short_term_debt": 2328400000, "accounts_payable": 231100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3852300000, "long_term_debt": 1203900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2216500000, "total_liabilities": 6068800000, "total_debt": 3532300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1339200000, "total_equity": -960800000, "shares_outstanding": 272400000, "operating_cash_flow": -117600000, "stock_based_compensation": 12600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4099999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 41100000, "free_cash_flow": -113500001, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-29700000", "ebitda": "136400000", "netIncome": "-43500000", "grossProfit": "199000000", "depreciation": "None", "totalRevenue": "486900000", "costOfRevenue": "287900000", "interestIncome": "5100000", "incomeBeforeTax": "-85200000", "interestExpense": "58600000", "operatingIncome": "-22500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5600000", "reportedCurrency": "USD", "netInterestIncome": "-53500000", "nonInterestIncome": "None", "operatingExpenses": "221500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166100000", "sellingGeneralAndAdministrative": "95900000", "netIncomeFromContinuingOperations": "-44400000" }, "balance": { "goodwill": "812100000", "inventory": "-28100000", "commonStock": "289300000", "currentDebt": "None", "investments": "None", "totalAssets": "5265800000", "longTermDebt": "1203900000", "shortTermDebt": "2328400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "24400000", "reportedCurrency": "USD", "retainedEarnings": "-1339200000", "totalLiabilities": "6068800000", "otherCurrentAssets": "100500000", "totalCurrentAssets": "1182600000", "currentLongTermDebt": "2328400000", "longTermInvestments": "2423300000", "shortTermInvestments": "28100000", "currentNetReceivables": "914900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4083200000", "currentAccountsPayable": "231100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3532300000", "totalShareholderEquity": "-960800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "904100000", "totalCurrentLiabilities": "3852300000", "otherNonCurrentLiabilities": "882500000", "totalNonCurrentLiabilities": "2216500000", "cashAndShortTermInvestments": "167200000", "commonStockSharesOutstanding": "272400000", "intangibleAssetsExcludingGoodwill": "24400000", "cashAndCashEquivalentsAtCarryingValue": "167200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-117600000", "capitalExpenditures": "4099999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "41100000", "cashflowFromInvestment": "-41100000", "stockBasedCompensation": "12600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "252900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "income_statement": { "revenue": 1171100000, "cost_of_revenue": 836800000, "gross_profit": 334300000, "ebit": 126200000, "ebitda": 719600000, "pretax_income": 70100000, "tax_provision": 600000, "net_income": -47000000, "net_income_to_common": -47000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 277000000, "total_current_assets": 1372100000, "total_assets": 5103000000, "short_term_debt": 2297800000, "long_term_debt": null, "total_debt": 2297800000, "total_liabilities": 6129900000, "total_equity": -1152400000, "shares_outstanding": 288681000, "goodwill_and_intangibles": 836900000 }, "cash_flow": { "operating_cash_flow": 87400000, "capital_expenditure": 4800000, "free_cash_flow": 92200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289748, "ticker_id": 2491, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "126200000", "ebitda": "719600000", "netIncome": "-47000000", "grossProfit": "334300000", "depreciation": "None", "totalRevenue": "1171100000", "costOfRevenue": "836800000", "interestIncome": "None", "incomeBeforeTax": "70100000", "interestExpense": "62400000", "operatingIncome": "132300000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "600000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "202000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "836800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "593400000", "sellingGeneralAndAdministrative": "81400000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "811200000", "inventory": "-35600000", "commonStock": "3148000000", "currentDebt": "None", "investments": "None", "totalAssets": "5103000000", "longTermDebt": "None", "shortTermDebt": "2297800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "25700000", "reportedCurrency": "None", "retainedEarnings": "-3576700000", "totalLiabilities": "6129900000", "otherCurrentAssets": "313200000", "totalCurrentAssets": "1372100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "35600000", "currentNetReceivables": "781900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3730900000", "currentAccountsPayable": "246700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4095400000", "totalShareholderEquity": "-1152400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "910200000", "totalCurrentLiabilities": "3642300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2487600000", "cashAndShortTermInvestments": "277000000", "commonStockSharesOutstanding": "288681000", "intangibleAssetsExcludingGoodwill": "25700000", "cashAndCashEquivalentsAtCarryingValue": "277000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "87400000", "capitalExpenditures": "4800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44700000", "cashflowFromInvestment": "-6000000", "stockBasedCompensation": "8900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "426400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1171100000, "cost_of_revenue": 836800000, "gross_profit": 334300000, "research_and_development": null, "selling_general_admin": 81400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 126200000, "depreciation_amortisation": 593400000, "ebitda": 719600000, "interest_expense": 62400000, "interest_income": null, "other_non_operating": null, "pretax_income": 70100000, "tax_provision": 600000, "effective_tax_rate": null, "net_income": -47000000, "net_income_continuing_ops": null, "net_income_to_common": -47000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 277000000, "short_term_investments": 35600000, "net_receivables": 781900000, "inventory": -35600000, "other_current_assets": null, "total_current_assets": 1372100000, "net_ppe": null, "goodwill": 811200000, "intangible_assets": 25700000, "goodwill_and_intangibles": 836900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3730900000, "total_assets": 5103000000, "short_term_debt": 2297800000, "accounts_payable": 246700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3642300000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2487600000, "total_liabilities": 6129900000, "total_debt": 2297800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3576700000, "total_equity": -1152400000, "shares_outstanding": 288681000, "operating_cash_flow": 87400000, "stock_based_compensation": 8900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44700000, "free_cash_flow": 92200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "126200000", "ebitda": "719600000", "netIncome": "-47000000", "grossProfit": "334300000", "depreciation": "None", "totalRevenue": "1171100000", "costOfRevenue": "836800000", "interestIncome": "None", "incomeBeforeTax": "70100000", "interestExpense": "62400000", "operatingIncome": "132300000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "600000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "202000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "836800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "593400000", "sellingGeneralAndAdministrative": "81400000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "811200000", "inventory": "-35600000", "commonStock": "3148000000", "currentDebt": "None", "investments": "None", "totalAssets": "5103000000", "longTermDebt": "None", "shortTermDebt": "2297800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "25700000", "reportedCurrency": "None", "retainedEarnings": "-3576700000", "totalLiabilities": "6129900000", "otherCurrentAssets": "313200000", "totalCurrentAssets": "1372100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "35600000", "currentNetReceivables": "781900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3730900000", "currentAccountsPayable": "246700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4095400000", "totalShareholderEquity": "-1152400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "910200000", "totalCurrentLiabilities": "3642300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2487600000", "cashAndShortTermInvestments": "277000000", "commonStockSharesOutstanding": "288681000", "intangibleAssetsExcludingGoodwill": "25700000", "cashAndCashEquivalentsAtCarryingValue": "277000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "87400000", "capitalExpenditures": "4800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44700000", "cashflowFromInvestment": "-6000000", "stockBasedCompensation": "8900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "426400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "income_statement": { "revenue": 691600000, "cost_of_revenue": 433600000, "gross_profit": 258000000, "ebit": 10300000, "ebitda": 305000000, "pretax_income": -38500000, "tax_provision": 6300000, "net_income": -41100000, "net_income_to_common": -41100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 277000000, "total_current_assets": 1372100000, "total_assets": 5103000000, "short_term_debt": 2253400000, "long_term_debt": null, "total_debt": 2253400000, "total_liabilities": 6129900000, "total_equity": -1152400000, "shares_outstanding": 288681000, "goodwill_and_intangibles": 836900000 }, "cash_flow": { "operating_cash_flow": 128000000, "capital_expenditure": 1600000, "free_cash_flow": 129600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289749, "ticker_id": 2491, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10300000", "ebitda": "305000000", "netIncome": "-41100000", "grossProfit": "258000000", "depreciation": "None", "totalRevenue": "691600000", "costOfRevenue": "433600000", "interestIncome": "1700000", "incomeBeforeTax": "-38500000", "interestExpense": "48800000", "operatingIncome": "7300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6300000", "reportedCurrency": "USD", "netInterestIncome": "-53800000", "nonInterestIncome": "None", "operatingExpenses": "250700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "294700000", "sellingGeneralAndAdministrative": "86000000", "netIncomeFromContinuingOperations": "-44800000" }, "balance": { "goodwill": "811200000", "inventory": "-857400000", "commonStock": "794652141", "currentDebt": "None", "investments": "None", "totalAssets": "5103000000", "longTermDebt": "None", "shortTermDebt": "2253400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "25700000", "reportedCurrency": "None", "retainedEarnings": "-1249100000", "totalLiabilities": "6129900000", "otherCurrentAssets": "114100000", "totalCurrentAssets": "1372100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "981000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3730900000", "currentAccountsPayable": "246700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3721300000", "totalShareholderEquity": "-1152400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "971600000", "totalCurrentLiabilities": "3642300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2487600000", "cashAndShortTermInvestments": "277000000", "commonStockSharesOutstanding": "288681000", "intangibleAssetsExcludingGoodwill": "25700000", "cashAndCashEquivalentsAtCarryingValue": "277000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "128000000", "capitalExpenditures": "1600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "267900000", "cashflowFromInvestment": "-317700000", "stockBasedCompensation": "24100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "330700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 691600000, "cost_of_revenue": 433600000, "gross_profit": 258000000, "research_and_development": null, "selling_general_admin": 86000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10300000, "depreciation_amortisation": 294700000, "ebitda": 305000000, "interest_expense": 48800000, "interest_income": null, "other_non_operating": null, "pretax_income": -38500000, "tax_provision": 6300000, "effective_tax_rate": null, "net_income": -41100000, "net_income_continuing_ops": -44800000, "net_income_to_common": -41100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 277000000, "short_term_investments": null, "net_receivables": 981000000, "inventory": -857400000, "other_current_assets": null, "total_current_assets": 1372100000, "net_ppe": null, "goodwill": 811200000, "intangible_assets": 25700000, "goodwill_and_intangibles": 836900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3730900000, "total_assets": 5103000000, "short_term_debt": 2253400000, "accounts_payable": 246700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3642300000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2487600000, "total_liabilities": 6129900000, "total_debt": 2253400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1249100000, "total_equity": -1152400000, "shares_outstanding": 288681000, "operating_cash_flow": 128000000, "stock_based_compensation": 24100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -317700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 267900000, "free_cash_flow": 129600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10300000", "ebitda": "305000000", "netIncome": "-41100000", "grossProfit": "258000000", "depreciation": "None", "totalRevenue": "691600000", "costOfRevenue": "433600000", "interestIncome": "1700000", "incomeBeforeTax": "-38500000", "interestExpense": "48800000", "operatingIncome": "7300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6300000", "reportedCurrency": "USD", "netInterestIncome": "-53800000", "nonInterestIncome": "None", "operatingExpenses": "250700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "294700000", "sellingGeneralAndAdministrative": "86000000", "netIncomeFromContinuingOperations": "-44800000" }, "balance": { "goodwill": "811200000", "inventory": "-857400000", "commonStock": "794652141", "currentDebt": "None", "investments": "None", "totalAssets": "5103000000", "longTermDebt": "None", "shortTermDebt": "2253400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "25700000", "reportedCurrency": "None", "retainedEarnings": "-1249100000", "totalLiabilities": "6129900000", "otherCurrentAssets": "114100000", "totalCurrentAssets": "1372100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "981000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3730900000", "currentAccountsPayable": "246700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3721300000", "totalShareholderEquity": "-1152400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "971600000", "totalCurrentLiabilities": "3642300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2487600000", "cashAndShortTermInvestments": "277000000", "commonStockSharesOutstanding": "288681000", "intangibleAssetsExcludingGoodwill": "25700000", "cashAndCashEquivalentsAtCarryingValue": "277000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "128000000", "capitalExpenditures": "1600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "267900000", "cashflowFromInvestment": "-317700000", "stockBasedCompensation": "24100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "330700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "income_statement": { "revenue": 789800000, "cost_of_revenue": 510500000, "gross_profit": 279300000, "ebit": 62200000, "ebitda": 459200000, "pretax_income": 17400000, "tax_provision": 3900000, "net_income": 15200000, "net_income_to_common": 15200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172700000, "total_current_assets": 985100000, "total_assets": 4130200000, "short_term_debt": 1238600000, "long_term_debt": 1722400000, "total_debt": 2961000000, "total_liabilities": 4597900000, "total_equity": -880100000, "shares_outstanding": 288681000, "goodwill_and_intangibles": 2521800000 }, "cash_flow": { "operating_cash_flow": 235800000, "capital_expenditure": 2100000, "free_cash_flow": 237900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289751, "ticker_id": 2491, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62200000", "ebitda": "459200000", "netIncome": "15200000", "grossProfit": "279300000", "depreciation": "None", "totalRevenue": "789800000", "costOfRevenue": "510500000", "interestIncome": "2900000", "incomeBeforeTax": "17400000", "interestExpense": "44800000", "operatingIncome": "76000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3900000", "reportedCurrency": "USD", "netInterestIncome": "-48800000", "nonInterestIncome": "None", "operatingExpenses": "203300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "510500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "397000000", "sellingGeneralAndAdministrative": "87100000", "netIncomeFromContinuingOperations": "13600000" }, "balance": { "goodwill": "795600000", "inventory": "31000000", "commonStock": "784205496", "currentDebt": "None", "investments": "None", "totalAssets": "4130200000", "longTermDebt": "1722400000", "shortTermDebt": "1238600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1726200000", "reportedCurrency": "USD", "retainedEarnings": "-26646352", "totalLiabilities": "4597900000", "otherCurrentAssets": "40600000", "totalCurrentAssets": "985100000", "currentLongTermDebt": "1238600000", "longTermInvestments": "65600000", "shortTermInvestments": "None", "currentNetReceivables": "740800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3145100000", "currentAccountsPayable": "229900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2961000000", "totalShareholderEquity": "-880100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "714000000", "totalCurrentLiabilities": "2322400000", "otherNonCurrentLiabilities": "467600000", "totalNonCurrentLiabilities": "2275500000", "cashAndShortTermInvestments": "172700000", "commonStockSharesOutstanding": "288681000", "intangibleAssetsExcludingGoodwill": "1726200000", "cashAndCashEquivalentsAtCarryingValue": "172700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "235800000", "capitalExpenditures": "2100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-315400000", "cashflowFromInvestment": "-2300000", "stockBasedCompensation": "17400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "403900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 789800000, "cost_of_revenue": 510500000, "gross_profit": 279300000, "research_and_development": null, "selling_general_admin": 87100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62200000, "depreciation_amortisation": 397000000, "ebitda": 459200000, "interest_expense": 44800000, "interest_income": null, "other_non_operating": null, "pretax_income": 17400000, "tax_provision": 3900000, "effective_tax_rate": null, "net_income": 15200000, "net_income_continuing_ops": 13600000, "net_income_to_common": 15200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 172700000, "short_term_investments": null, "net_receivables": 740800000, "inventory": 31000000, "other_current_assets": null, "total_current_assets": 985100000, "net_ppe": null, "goodwill": 795600000, "intangible_assets": 1726200000, "goodwill_and_intangibles": 2521800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3145100000, "total_assets": 4130200000, "short_term_debt": 1238600000, "accounts_payable": 229900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2322400000, "long_term_debt": 1722400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2275500000, "total_liabilities": 4597900000, "total_debt": 2961000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26646352, "total_equity": -880100000, "shares_outstanding": 288681000, "operating_cash_flow": 235800000, "stock_based_compensation": 17400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -315400000, "free_cash_flow": 237900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62200000", "ebitda": "459200000", "netIncome": "15200000", "grossProfit": "279300000", "depreciation": "None", "totalRevenue": "789800000", "costOfRevenue": "510500000", "interestIncome": "2900000", "incomeBeforeTax": "17400000", "interestExpense": "44800000", "operatingIncome": "76000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3900000", "reportedCurrency": "USD", "netInterestIncome": "-48800000", "nonInterestIncome": "None", "operatingExpenses": "203300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "510500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "397000000", "sellingGeneralAndAdministrative": "87100000", "netIncomeFromContinuingOperations": "13600000" }, "balance": { "goodwill": "795600000", "inventory": "31000000", "commonStock": "784205496", "currentDebt": "None", "investments": "None", "totalAssets": "4130200000", "longTermDebt": "1722400000", "shortTermDebt": "1238600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1726200000", "reportedCurrency": "USD", "retainedEarnings": "-26646352", "totalLiabilities": "4597900000", "otherCurrentAssets": "40600000", "totalCurrentAssets": "985100000", "currentLongTermDebt": "1238600000", "longTermInvestments": "65600000", "shortTermInvestments": "None", "currentNetReceivables": "740800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3145100000", "currentAccountsPayable": "229900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2961000000", "totalShareholderEquity": "-880100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "714000000", "totalCurrentLiabilities": "2322400000", "otherNonCurrentLiabilities": "467600000", "totalNonCurrentLiabilities": "2275500000", "cashAndShortTermInvestments": "172700000", "commonStockSharesOutstanding": "288681000", "intangibleAssetsExcludingGoodwill": "1726200000", "cashAndCashEquivalentsAtCarryingValue": "172700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "235800000", "capitalExpenditures": "2100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-315400000", "cashflowFromInvestment": "-2300000", "stockBasedCompensation": "17400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "403900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "income_statement": { "revenue": 625000000, "cost_of_revenue": 362100000, "gross_profit": 262900000, "ebit": 29100000, "ebitda": 296600000, "pretax_income": -14800000, "tax_provision": 6600000, "net_income": -20500000, "net_income_to_common": -20500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9592, "total_current_assets": 345211, "total_assets": 776787555, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 28384704, "total_equity": 748402851, "shares_outstanding": 288681000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 37700000, "capital_expenditure": 1400000, "free_cash_flow": 39100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289752, "ticker_id": 2491, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:33.946217+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29100000", "ebitda": "296600000", "netIncome": "-20500000", "grossProfit": "262900000", "depreciation": "None", "totalRevenue": "625000000", "costOfRevenue": "362100000", "interestIncome": "2200000", "incomeBeforeTax": "-14800000", "interestExpense": "43900000", "operatingIncome": "37000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6600000", "reportedCurrency": "USD", "netInterestIncome": "-47700000", "nonInterestIncome": "None", "operatingExpenses": "225900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "362100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267500000", "sellingGeneralAndAdministrative": "88400000", "netIncomeFromContinuingOperations": "-21400000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "774094219", "currentDebt": "None", "investments": "None", "totalAssets": "776787555", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-25691368", "totalLiabilities": "28384704", "otherCurrentAssets": "335619", "totalCurrentAssets": "345211", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "421800000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "776442344", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "748402851", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "492037", "totalCurrentLiabilities": "492037", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27892667", "cashAndShortTermInvestments": "9592", "commonStockSharesOutstanding": "288681000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9592", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37700000", "capitalExpenditures": "1400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17300000", "cashflowFromInvestment": "-5800000", "stockBasedCompensation": "12200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "273500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 625000000, "cost_of_revenue": 362100000, "gross_profit": 262900000, "research_and_development": null, "selling_general_admin": 88400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29100000, "depreciation_amortisation": 267500000, "ebitda": 296600000, "interest_expense": 43900000, "interest_income": null, "other_non_operating": null, "pretax_income": -14800000, "tax_provision": 6600000, "effective_tax_rate": null, "net_income": -20500000, "net_income_continuing_ops": -21400000, "net_income_to_common": -20500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9592, "short_term_investments": 421800000, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 345211, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 776442344, "total_assets": 776787555, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 492037, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27892667, "total_liabilities": 28384704, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -25691368, "total_equity": 748402851, "shares_outstanding": 288681000, "operating_cash_flow": 37700000, "stock_based_compensation": 12200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17300000, "free_cash_flow": 39100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29100000", "ebitda": "296600000", "netIncome": "-20500000", "grossProfit": "262900000", "depreciation": "None", "totalRevenue": "625000000", "costOfRevenue": "362100000", "interestIncome": "2200000", "incomeBeforeTax": "-14800000", "interestExpense": "43900000", "operatingIncome": "37000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6600000", "reportedCurrency": "USD", "netInterestIncome": "-47700000", "nonInterestIncome": "None", "operatingExpenses": "225900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "362100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267500000", "sellingGeneralAndAdministrative": "88400000", "netIncomeFromContinuingOperations": "-21400000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "774094219", "currentDebt": "None", "investments": "None", "totalAssets": "776787555", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-25691368", "totalLiabilities": "28384704", "otherCurrentAssets": "335619", "totalCurrentAssets": "345211", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "421800000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "776442344", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "748402851", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "492037", "totalCurrentLiabilities": "492037", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27892667", "cashAndShortTermInvestments": "9592", "commonStockSharesOutstanding": "288681000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9592", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37700000", "capitalExpenditures": "1400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17300000", "cashflowFromInvestment": "-5800000", "stockBasedCompensation": "12200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "273500000", "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" } ], "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" ] } } }