{ "ticker": { "uuid": "82676916-013e-452f-8b03-b26a74e59104", "symbol": "PENN", "name": "Penn National Gaming Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/82676916-013e-452f-8b03-b26a74e59104/", "api_url": "https://sharemaestro.com/factors/api/tickers/82676916-013e-452f-8b03-b26a74e59104/" }, "ticker_metadata": { "id": 7647, "uuid": "82676916-013e-452f-8b03-b26a74e59104", "symbol": "PENN", "name": "Penn National Gaming Inc", "asset_type": "equity", "market_cap": 2555070000, "stock_exchange_id": 2, "industry": "Resorts & Casinos", "sector": "Consumer Cyclical", "description": "Penn National Gaming, Inc. is an American operator of casinos and racetracks, based in Wyomissing, Pennsylvania.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "82676916-013e-452f-8b03-b26a74e59104", "symbol": "PENN", "name": "Penn National Gaming Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/82676916-013e-452f-8b03-b26a74e59104/", "api_url": "https://sharemaestro.com/factors/api/tickers/82676916-013e-452f-8b03-b26a74e59104/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.78, "value": 0.88, "quality": 0.1, "momentum": 0.67, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 19.23, "market_cap": 2565282000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.5235, "piotroski_f_score": 4, "momentum_12_1": 0.0738, "volatility_252d": 0.4857 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:49.844690+00:00", "batch_id": "" }, "size": { "price_close": 19.23, "market_cap": 2565282000, "market_cap_usd": 2565282000, "enterprise_value": 5217882000, "shares_outstanding": 133400000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.4029, "ptbv_ratio": null, "ps_ratio": 0.363, "pcf_ratio": 4.3575, "pfcf_ratio": 2.077, "ev_ebitda": null, "ev_ebit": -8.88, "ev_sales": 0.7383, "ev_fcf": 4.2247, "earnings_yield": null, "fcf_yield": 0.2367, "price_to_sales": 0.363, "price_to_book": 1.4029, "price_to_cashflow": 4.3575, "ebitda_to_ev": null, "sales_yield": 1.3545 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2969, "operating_margin": -0.0831, "net_margin": -0.1354, "ebitda_margin": -0.0186, "fcf_margin": 0.1748, "roe": -0.5235, "roa": -0.0678, "roic": -0.0983, "roc_greenblatt": null, "asset_turnover": 0.5006, "cash_conversion": -1.2902, "accruals_ratio": -0.1095, "sbc_to_revenue": 0.0071, "piotroski_f_score": 4, "altman_z_score": 0.3187, "earnings_stability_5y": 2.3383, "revenue_stability_5y": 0.1941, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1487, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 6.7249, "net_debt_to_ebitda": -20.1412, "debt_to_assets": 0.238, "interest_coverage": -1.4835, "current_ratio": 0.8195, "quick_ratio": 0.8195, "net_debt": 2652600000, "local_beta": 0.0002, "volatility_252d": 0.4857, "volatility_60d": 1.1308, "max_drawdown_12m": -0.4255, "risk_adjusted_momentum": 0.1519 }, "growth": { "revenue_growth_1y": 0.0638, "revenue_growth_3y_cagr": 0.0283, "revenue_growth_5y_cagr": 0.1423, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1926, "book_value_growth_1y": -0.3261, "revenue_growth": 0.0638, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1487, "price_return_3m": 0.3135, "price_return_6m": 0.3915, "price_return_9m": -0.0606, "price_return_12m": 0.2335, "price_return_12m_ex1m": 0.0738, "momentum_6m": 0.3915, "momentum_12m": 0.2335, "momentum_12_1": 0.0738, "distance_from_52w_high": -0.0606, "distance_from_52w_low": 0.6352, "relative_strength": 0.0755 }, "raw_ttm": { "revenue_ttm": 7067600000, "gross_profit_ttm": 2098699999, "ebit_ttm": -587600000, "ebitda_ttm": -131700000, "net_income_ttm": -957300000, "eps_diluted_ttm": -7.1762, "operating_cash_flow_ttm": 588700000, "capital_expenditure_ttm": 646400000, "fcf_ttm": 1235100000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 396100000, "cash_and_equivalents": 708000000, "total_current_assets": 1160800000, "total_current_liabilities": 1416400000, "net_ppe": null, "total_assets": 14118000000, "total_debt": 3360600000, "total_equity": 1828500000, "net_working_capital": -488600000, "book_value_per_share": 13.7069, "retained_earnings": -1492400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1348300000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 35, "rank_ptbv": 50, "rank_ps": 10, "rank_pcf": 14, "rank_ev_ebitda": 50, "rank_ev_ebit": 13, "rank_earnings_yield": 50, "rank_fcf_yield": 12, "rank_dividend_yield": 98, "rank_shareholder_yield": 98, "rank_total_yield": 98, "rank_roe": 92, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 71, "rank_fcf_margin": 53, "rank_piotroski": 85, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 46 }, "composites": { "value_composite": 12, "quality_composite": 90, "momentum_composite": 33, "growth_composite": 68, "yield_composite": 99, "svqf_composite": 63, "vc1_composite": 14, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 22, "quality_value_composite": 0.2966, "os_score": 0.78, "value_percentile": 0.88, "quality_percentile": 0.1, "momentum_percentile": 0.67, "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": 80, "small_cap_core_rank": 32, "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": 2325, "ticker_id": 7647, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:49.844690+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.23, "market_cap": 2565282000, "market_cap_usd": 2565282000, "enterprise_value": 5217882000, "shares_outstanding": 133400000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.4029434, "ptbv_ratio": null, "ps_ratio": 0.36296367, "pcf_ratio": 4.35753695, "pfcf_ratio": 2.07698324, "ev_ebitda": null, "ev_ebit": -8.87998979, "ev_sales": 0.73828202, "ev_fcf": 4.22466359, "earnings_yield": null, "fcf_yield": 0.23670524, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.29694663, "operating_margin": -0.08313996, "net_margin": -0.13544909, "ebitda_margin": -0.01863433, "fcf_margin": 0.17475522, "roe": -0.52354389, "roa": -0.06780705, "roic": -0.09834639, "roc_greenblatt": null, "asset_turnover": 0.50060915, "cash_conversion": -1.29019116, "accruals_ratio": -0.1095056, "sbc_to_revenue": 0.00711698, "debt_to_equity": 6.72491113, "net_debt_to_ebitda": -20.14123007, "debt_to_assets": 0.23803655, "interest_coverage": -1.48346377, "current_ratio": 0.8195425, "quick_ratio": 0.8195425, "net_debt": 2652600000, "revenue_growth_1y": 0.06380481, "revenue_growth_3y_cagr": 0.02831327, "revenue_growth_5y_cagr": 0.14232391, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.19264195, "book_value_growth_1y": -0.32611713, "piotroski_f_score": 4, "altman_z_score": 0.31871432, "earnings_stability_5y": 2.338333, "revenue_stability_5y": 0.194143, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.14874552, "price_return_3m": 0.31352459, "price_return_6m": 0.39146165, "price_return_9m": -0.06057645, "price_return_12m": 0.233483, "price_return_12m_ex1m": 0.07376523, "distance_from_52w_high": -0.06057645, "distance_from_52w_low": 0.63520408, "relative_strength": 0.07554195, "local_beta": 0.0002, "volatility_252d": 0.48573, "volatility_60d": 1.130818, "max_drawdown_12m": -0.42550073, "revenue_ttm": 7067600000, "gross_profit_ttm": 2098699999, "ebit_ttm": -587600000, "ebitda_ttm": -131700000, "net_income_ttm": -957300000, "eps_diluted_ttm": -7.17616192, "operating_cash_flow_ttm": 588700000, "capital_expenditure_ttm": 646400000, "fcf_ttm": 1235100000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 396100000, "cash_and_equivalents": 708000000, "total_current_assets": 1160800000, "total_current_liabilities": 1416400000, "net_ppe": null, "total_assets": 14118000000, "total_debt": 3360600000, "total_equity": 1828500000, "net_working_capital": -488600000, "book_value_per_share": 13.70689655, "retained_earnings": -1492400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1348300000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 35, "rank_ptbv": 50, "rank_ps": 10, "rank_pcf": 14, "rank_ev_ebitda": 50, "rank_ev_ebit": 13, "rank_earnings_yield": 50, "rank_fcf_yield": 12, "rank_dividend_yield": 98, "rank_shareholder_yield": 98, "rank_total_yield": 98, "rank_roe": 92, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 71, "rank_fcf_margin": 53, "rank_piotroski": 85, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 46, "value_composite": 12, "quality_composite": 90, "momentum_composite": 33, "growth_composite": 68, "yield_composite": 99, "svqf_composite": 63, "vc1_composite": 14, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 80, "small_cap_core_rank": 32, "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": 19.23, "os": 0.78, "value": 0.88, "quality": 0.1, "momentum": 0.67, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.5235, "momentum_12_1": 0.0738, "complete_fields": { "id": 2325, "ticker_id": 7647, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:49.844690+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.23, "market_cap": 2565282000, "market_cap_usd": 2565282000, "enterprise_value": 5217882000, "shares_outstanding": 133400000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.4029434, "ptbv_ratio": null, "ps_ratio": 0.36296367, "pcf_ratio": 4.35753695, "pfcf_ratio": 2.07698324, "ev_ebitda": null, "ev_ebit": -8.87998979, "ev_sales": 0.73828202, "ev_fcf": 4.22466359, "earnings_yield": null, "fcf_yield": 0.23670524, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.29694663, "operating_margin": -0.08313996, "net_margin": -0.13544909, "ebitda_margin": -0.01863433, "fcf_margin": 0.17475522, "roe": -0.52354389, "roa": -0.06780705, "roic": -0.09834639, "roc_greenblatt": null, "asset_turnover": 0.50060915, "cash_conversion": -1.29019116, "accruals_ratio": -0.1095056, "sbc_to_revenue": 0.00711698, "debt_to_equity": 6.72491113, "net_debt_to_ebitda": -20.14123007, "debt_to_assets": 0.23803655, "interest_coverage": -1.48346377, "current_ratio": 0.8195425, "quick_ratio": 0.8195425, "net_debt": 2652600000, "revenue_growth_1y": 0.06380481, "revenue_growth_3y_cagr": 0.02831327, "revenue_growth_5y_cagr": 0.14232391, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.19264195, "book_value_growth_1y": -0.32611713, "piotroski_f_score": 4, "altman_z_score": 0.31871432, "earnings_stability_5y": 2.338333, "revenue_stability_5y": 0.194143, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.14874552, "price_return_3m": 0.31352459, "price_return_6m": 0.39146165, "price_return_9m": -0.06057645, "price_return_12m": 0.233483, "price_return_12m_ex1m": 0.07376523, "distance_from_52w_high": -0.06057645, "distance_from_52w_low": 0.63520408, "relative_strength": 0.07554195, "local_beta": 0.0002, "volatility_252d": 0.48573, "volatility_60d": 1.130818, "max_drawdown_12m": -0.42550073, "revenue_ttm": 7067600000, "gross_profit_ttm": 2098699999, "ebit_ttm": -587600000, "ebitda_ttm": -131700000, "net_income_ttm": -957300000, "eps_diluted_ttm": -7.17616192, "operating_cash_flow_ttm": 588700000, "capital_expenditure_ttm": 646400000, "fcf_ttm": 1235100000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 396100000, "cash_and_equivalents": 708000000, "total_current_assets": 1160800000, "total_current_liabilities": 1416400000, "net_ppe": null, "total_assets": 14118000000, "total_debt": 3360600000, "total_equity": 1828500000, "net_working_capital": -488600000, "book_value_per_share": 13.70689655, "retained_earnings": -1492400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1348300000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 35, "rank_ptbv": 50, "rank_ps": 10, "rank_pcf": 14, "rank_ev_ebitda": 50, "rank_ev_ebit": 13, "rank_earnings_yield": 50, "rank_fcf_yield": 12, "rank_dividend_yield": 98, "rank_shareholder_yield": 98, "rank_total_yield": 98, "rank_roe": 92, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 71, "rank_fcf_margin": 53, "rank_piotroski": 85, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 46, "value_composite": 12, "quality_composite": 90, "momentum_composite": 33, "growth_composite": 68, "yield_composite": 99, "svqf_composite": 63, "vc1_composite": 14, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 80, "small_cap_core_rank": 32, "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": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "income_statement": { "revenue": 6961000000, "cost_of_revenue": 5055500000, "gross_profit": 1905500000, "ebit": -414900000, "ebitda": 32000000, "pretax_income": -820700000, "tax_provision": 24600000, "net_income": -843100000, "net_income_to_common": -843100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 686600000, "total_current_assets": 1166100000, "total_assets": 14268500000, "short_term_debt": 469900000, "long_term_debt": 2848900000, "total_debt": 3318800000, "total_liabilities": 12441000000, "total_equity": 1834000000, "shares_outstanding": 144600000, "goodwill_and_intangibles": 3191400000 }, "cash_flow": { "operating_cash_flow": 508200000, "capital_expenditure": 647700000, "free_cash_flow": 1155900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145366, "ticker_id": 7647, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-414900000", "ebitda": "32000000", "netIncome": "-843100000", "grossProfit": "1905500000", "depreciation": "None", "totalRevenue": "6961000000", "costOfRevenue": "5055500000", "interestIncome": "9700000", "incomeBeforeTax": "-820700000", "interestExpense": "405800000", "operatingIncome": "272100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "24600000", "reportedCurrency": "USD", "netInterestIncome": "-181000000", "nonInterestIncome": "None", "operatingExpenses": "1633400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5055500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "446900000", "sellingGeneralAndAdministrative": "1633800000", "netIncomeFromContinuingOperations": "-845300000" }, "balance": { "goodwill": "1786600000", "inventory": "None", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "14268500000", "longTermDebt": "2848900000", "shortTermDebt": "469900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1404800000", "reportedCurrency": "USD", "retainedEarnings": "-1490100000", "totalLiabilities": "12441000000", "otherCurrentAssets": "225300000", "totalCurrentAssets": "1166100000", "currentLongTermDebt": "38200000", "longTermInvestments": "79400000", "shortTermInvestments": "None", "currentNetReceivables": "254200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13102400000", "currentAccountsPayable": "54200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8377500000", "totalShareholderEquity": "1834000000", "capitalLeaseObligations": "8385100000", "otherCurrentLiabilities": "951400000", "totalCurrentLiabilities": "1475500000", "otherNonCurrentLiabilities": "121200000", "totalNonCurrentLiabilities": "10965500000", "cashAndShortTermInvestments": "686600000", "commonStockSharesOutstanding": "144600000", "intangibleAssetsExcludingGoodwill": "1404800000", "cashAndCashEquivalentsAtCarryingValue": "686600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-843100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "508200000", "capitalExpenditures": "647700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165600000", "cashflowFromInvestment": "-351100000", "stockBasedCompensation": "60900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-354400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "446900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6961000000, "cost_of_revenue": 5055500000, "gross_profit": 1905500000, "research_and_development": null, "selling_general_admin": 1633800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -414900000, "depreciation_amortisation": 446900000, "ebitda": 32000000, "interest_expense": 405800000, "interest_income": null, "other_non_operating": null, "pretax_income": -820700000, "tax_provision": 24600000, "effective_tax_rate": null, "net_income": -843100000, "net_income_continuing_ops": -845300000, "net_income_to_common": -843100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 686600000, "short_term_investments": null, "net_receivables": 254200000, "inventory": null, "other_current_assets": null, "total_current_assets": 1166100000, "net_ppe": null, "goodwill": 1786600000, "intangible_assets": 1404800000, "goodwill_and_intangibles": 3191400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13102400000, "total_assets": 14268500000, "short_term_debt": 469900000, "accounts_payable": 54200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1475500000, "long_term_debt": 2848900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10965500000, "total_liabilities": 12441000000, "total_debt": 3318800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1490100000, "total_equity": 1834000000, "shares_outstanding": 144600000, "operating_cash_flow": 508200000, "stock_based_compensation": 60900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 647700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -351100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -165600000, "free_cash_flow": 1155900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-414900000", "ebitda": "32000000", "netIncome": "-843100000", "grossProfit": "1905500000", "depreciation": "None", "totalRevenue": "6961000000", "costOfRevenue": "5055500000", "interestIncome": "9700000", "incomeBeforeTax": "-820700000", "interestExpense": "405800000", "operatingIncome": "272100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "24600000", "reportedCurrency": "USD", "netInterestIncome": "-181000000", "nonInterestIncome": "None", "operatingExpenses": "1633400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5055500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "446900000", "sellingGeneralAndAdministrative": "1633800000", "netIncomeFromContinuingOperations": "-845300000" }, "balance": { "goodwill": "1786600000", "inventory": "None", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "14268500000", "longTermDebt": "2848900000", "shortTermDebt": "469900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1404800000", "reportedCurrency": "USD", "retainedEarnings": "-1490100000", "totalLiabilities": "12441000000", "otherCurrentAssets": "225300000", "totalCurrentAssets": "1166100000", "currentLongTermDebt": "38200000", "longTermInvestments": "79400000", "shortTermInvestments": "None", "currentNetReceivables": "254200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13102400000", "currentAccountsPayable": "54200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8377500000", "totalShareholderEquity": "1834000000", "capitalLeaseObligations": "8385100000", "otherCurrentLiabilities": "951400000", "totalCurrentLiabilities": "1475500000", "otherNonCurrentLiabilities": "121200000", "totalNonCurrentLiabilities": "10965500000", "cashAndShortTermInvestments": "686600000", "commonStockSharesOutstanding": "144600000", "intangibleAssetsExcludingGoodwill": "1404800000", "cashAndCashEquivalentsAtCarryingValue": "686600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-843100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "508200000", "capitalExpenditures": "647700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165600000", "cashflowFromInvestment": "-351100000", "stockBasedCompensation": "60900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-354400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "446900000", "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": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "income_statement": { "revenue": 6578100000, "cost_of_revenue": 4414500000, "gross_profit": 2163600000, "ebit": 129200000, "ebitda": 562800000, "pretax_income": -341300000, "tax_provision": -28000000, "net_income": -311500000, "net_income_to_common": -311500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 706600000, "total_current_assets": 1154400000, "total_assets": 15261700000, "short_term_debt": 457000000, "long_term_debt": 2732500000, "total_debt": 3189500000, "total_liabilities": 12403300000, "total_equity": 2862700000, "shares_outstanding": 152100000, "goodwill_and_intangibles": 4093000000 }, "cash_flow": { "operating_cash_flow": 359300000, "capital_expenditure": 482700000, "free_cash_flow": 842000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145371, "ticker_id": 7647, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "129200000", "ebitda": "562800000", "netIncome": "-311500000", "grossProfit": "2163600000", "depreciation": "None", "totalRevenue": "6578100000", "costOfRevenue": "4414500000", "interestIncome": "23600000", "incomeBeforeTax": "-341300000", "interestExpense": "470500000", "operatingIncome": "72500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-28000000", "reportedCurrency": "USD", "netInterestIncome": "-446900000", "nonInterestIncome": "None", "operatingExpenses": "2091100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4414500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "433600000", "sellingGeneralAndAdministrative": "1568400000", "netIncomeFromContinuingOperations": "-313300000" }, "balance": { "goodwill": "2563100000", "inventory": "None", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "15261700000", "longTermDebt": "2732500000", "shortTermDebt": "457000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1529900000", "reportedCurrency": "USD", "retainedEarnings": "-647000000", "totalLiabilities": "12403300000", "otherCurrentAssets": "191000000", "totalCurrentAssets": "1154400000", "currentLongTermDebt": "38200000", "longTermInvestments": "86200000", "shortTermInvestments": "None", "currentNetReceivables": "256800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14107300000", "currentAccountsPayable": "50800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11249200000", "totalShareholderEquity": "2862700000", "capitalLeaseObligations": "8478500000", "otherCurrentLiabilities": "726200000", "totalCurrentLiabilities": "1415100000", "otherNonCurrentLiabilities": "135000000", "totalNonCurrentLiabilities": "10988200000", "cashAndShortTermInvestments": "706600000", "commonStockSharesOutstanding": "152100000", "intangibleAssetsExcludingGoodwill": "1529900000", "cashAndCashEquivalentsAtCarryingValue": "706600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-313300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "359300000", "capitalExpenditures": "482700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-186500000", "cashflowFromInvestment": "-541200000", "stockBasedCompensation": "52900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "433600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6578100000, "cost_of_revenue": 4414500000, "gross_profit": 2163600000, "research_and_development": null, "selling_general_admin": 1568400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 129200000, "depreciation_amortisation": 433600000, "ebitda": 562800000, "interest_expense": 470500000, "interest_income": null, "other_non_operating": null, "pretax_income": -341300000, "tax_provision": -28000000, "effective_tax_rate": null, "net_income": -311500000, "net_income_continuing_ops": -313300000, "net_income_to_common": -311500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 706600000, "short_term_investments": null, "net_receivables": 256800000, "inventory": null, "other_current_assets": null, "total_current_assets": 1154400000, "net_ppe": null, "goodwill": 2563100000, "intangible_assets": 1529900000, "goodwill_and_intangibles": 4093000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14107300000, "total_assets": 15261700000, "short_term_debt": 457000000, "accounts_payable": 50800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1415100000, "long_term_debt": 2732500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10988200000, "total_liabilities": 12403300000, "total_debt": 3189500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -647000000, "total_equity": 2862700000, "shares_outstanding": 152100000, "operating_cash_flow": 359300000, "stock_based_compensation": 52900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 482700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -541200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -186500000, "free_cash_flow": 842000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "129200000", "ebitda": "562800000", "netIncome": "-311500000", "grossProfit": "2163600000", "depreciation": "None", "totalRevenue": "6578100000", "costOfRevenue": "4414500000", "interestIncome": "23600000", "incomeBeforeTax": "-341300000", "interestExpense": "470500000", "operatingIncome": "72500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-28000000", "reportedCurrency": "USD", "netInterestIncome": "-446900000", "nonInterestIncome": "None", "operatingExpenses": "2091100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4414500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "433600000", "sellingGeneralAndAdministrative": "1568400000", "netIncomeFromContinuingOperations": "-313300000" }, "balance": { "goodwill": "2563100000", "inventory": "None", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "15261700000", "longTermDebt": "2732500000", "shortTermDebt": "457000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1529900000", "reportedCurrency": "USD", "retainedEarnings": "-647000000", "totalLiabilities": "12403300000", "otherCurrentAssets": "191000000", "totalCurrentAssets": "1154400000", "currentLongTermDebt": "38200000", "longTermInvestments": "86200000", "shortTermInvestments": "None", "currentNetReceivables": "256800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14107300000", "currentAccountsPayable": "50800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11249200000", "totalShareholderEquity": "2862700000", "capitalLeaseObligations": "8478500000", "otherCurrentLiabilities": "726200000", "totalCurrentLiabilities": "1415100000", "otherNonCurrentLiabilities": "135000000", "totalNonCurrentLiabilities": "10988200000", "cashAndShortTermInvestments": "706600000", "commonStockSharesOutstanding": "152100000", "intangibleAssetsExcludingGoodwill": "1529900000", "cashAndCashEquivalentsAtCarryingValue": "706600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-313300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "359300000", "capitalExpenditures": "482700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-186500000", "cashflowFromInvestment": "-541200000", "stockBasedCompensation": "52900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "433600000", "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": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "income_statement": { "revenue": 6362900000, "cost_of_revenue": 4000800000, "gross_profit": 2362100000, "ebit": -34900000, "ebitda": 400200000, "pretax_income": -499600000, "tax_provision": -8200000, "net_income": -490000000, "net_income_to_common": -490000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1071800000, "total_current_assets": 1659000000, "total_assets": 16064200000, "short_term_debt": 431500000, "long_term_debt": 2718000000, "total_debt": 3149500000, "total_liabilities": 12864600000, "total_equity": 3202100000, "shares_outstanding": 152100000, "goodwill_and_intangibles": 4313300000 }, "cash_flow": { "operating_cash_flow": 455900000, "capital_expenditure": 381900000, "free_cash_flow": 837800000, "dividends_paid": 5300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145376, "ticker_id": 7647, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-34900000", "ebitda": "400200000", "netIncome": "-490000000", "grossProfit": "2362100000", "depreciation": "None", "totalRevenue": "6362900000", "costOfRevenue": "4000800000", "interestIncome": "40300000", "incomeBeforeTax": "-499600000", "interestExpense": "464700000", "operatingIncome": "-690200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-8200000", "reportedCurrency": "USD", "netInterestIncome": "-424400000", "nonInterestIncome": "None", "operatingExpenses": "3052300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4000800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "435100000", "sellingGeneralAndAdministrative": "1563400000", "netIncomeFromContinuingOperations": "-491400000" }, "balance": { "goodwill": "2695100000", "inventory": "225600000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "16064200000", "longTermDebt": "2718000000", "shortTermDebt": "431500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1618200000", "reportedCurrency": "USD", "retainedEarnings": "-335500000", "totalLiabilities": "12864600000", "otherCurrentAssets": "268200000", "totalCurrentAssets": "1659000000", "currentLongTermDebt": "47600000", "longTermInvestments": "84900000", "shortTermInvestments": "None", "currentNetReceivables": "319000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14405200000", "currentAccountsPayable": "36600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11542200000", "totalShareholderEquity": "3202100000", "capitalLeaseObligations": "8776600000", "otherCurrentLiabilities": "1021900000", "totalCurrentLiabilities": "1490000000", "otherNonCurrentLiabilities": "146300000", "totalNonCurrentLiabilities": "11374600000", "cashAndShortTermInvestments": "1071800000", "commonStockSharesOutstanding": "152100000", "intangibleAssetsExcludingGoodwill": "1618200000", "cashAndCashEquivalentsAtCarryingValue": "1071800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-491400000", "profitLoss": "None", "dividendPayout": "5300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-257000000", "operatingCashflow": "455900000", "capitalExpenditures": "381900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-262600000", "cashflowFromInvestment": "-742600000", "stockBasedCompensation": "85900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-149800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "435100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6362900000, "cost_of_revenue": 4000800000, "gross_profit": 2362100000, "research_and_development": null, "selling_general_admin": 1563400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -34900000, "depreciation_amortisation": 435100000, "ebitda": 400200000, "interest_expense": 464700000, "interest_income": null, "other_non_operating": null, "pretax_income": -499600000, "tax_provision": -8200000, "effective_tax_rate": null, "net_income": -490000000, "net_income_continuing_ops": -491400000, "net_income_to_common": -490000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1071800000, "short_term_investments": null, "net_receivables": 319000000, "inventory": 225600000, "other_current_assets": null, "total_current_assets": 1659000000, "net_ppe": null, "goodwill": 2695100000, "intangible_assets": 1618200000, "goodwill_and_intangibles": 4313300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14405200000, "total_assets": 16064200000, "short_term_debt": 431500000, "accounts_payable": 36600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1490000000, "long_term_debt": 2718000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11374600000, "total_liabilities": 12864600000, "total_debt": 3149500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -335500000, "total_equity": 3202100000, "shares_outstanding": 152100000, "operating_cash_flow": 455900000, "stock_based_compensation": 85900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 381900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -742600000, "dividends_paid": 5300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -262600000, "free_cash_flow": 837800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-34900000", "ebitda": "400200000", "netIncome": "-490000000", "grossProfit": "2362100000", "depreciation": "None", "totalRevenue": "6362900000", "costOfRevenue": "4000800000", "interestIncome": "40300000", "incomeBeforeTax": "-499600000", "interestExpense": "464700000", "operatingIncome": "-690200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-8200000", "reportedCurrency": "USD", "netInterestIncome": "-424400000", "nonInterestIncome": "None", "operatingExpenses": "3052300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4000800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "435100000", "sellingGeneralAndAdministrative": "1563400000", "netIncomeFromContinuingOperations": "-491400000" }, "balance": { "goodwill": "2695100000", "inventory": "225600000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "16064200000", "longTermDebt": "2718000000", "shortTermDebt": "431500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1618200000", "reportedCurrency": "USD", "retainedEarnings": "-335500000", "totalLiabilities": "12864600000", "otherCurrentAssets": "268200000", "totalCurrentAssets": "1659000000", "currentLongTermDebt": "47600000", "longTermInvestments": "84900000", "shortTermInvestments": "None", "currentNetReceivables": "319000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14405200000", "currentAccountsPayable": "36600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11542200000", "totalShareholderEquity": "3202100000", "capitalLeaseObligations": "8776600000", "otherCurrentLiabilities": "1021900000", "totalCurrentLiabilities": "1490000000", "otherNonCurrentLiabilities": "146300000", "totalNonCurrentLiabilities": "11374600000", "cashAndShortTermInvestments": "1071800000", "commonStockSharesOutstanding": "152100000", "intangibleAssetsExcludingGoodwill": "1618200000", "cashAndCashEquivalentsAtCarryingValue": "1071800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-491400000", "profitLoss": "None", "dividendPayout": "5300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-257000000", "operatingCashflow": "455900000", "capitalExpenditures": "381900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-262600000", "cashflowFromInvestment": "-742600000", "stockBasedCompensation": "85900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-149800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "435100000", "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": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "income_statement": { "revenue": 6401700000, "cost_of_revenue": 3631600000, "gross_profit": 2770100000, "ebit": 933500000, "ebitda": 1501000000, "pretax_income": 175300000, "tax_provision": -46400000, "net_income": 222100000, "net_income_to_common": 222100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1624000000, "total_current_assets": 2013400000, "total_assets": 17502100000, "short_term_debt": 313900000, "long_term_debt": 2721300000, "total_debt": 3035200000, "total_liabilities": 13905500000, "total_equity": 3597700000, "shares_outstanding": 176600000, "goodwill_and_intangibles": 4428400000 }, "cash_flow": { "operating_cash_flow": 878200000, "capital_expenditure": 272400000, "free_cash_flow": 1150600000, "dividends_paid": 6900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145381, "ticker_id": 7647, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "933500000", "ebitda": "1501000000", "netIncome": "222100000", "grossProfit": "2770100000", "depreciation": "None", "totalRevenue": "6401700000", "costOfRevenue": "3631600000", "interestIncome": "18300000", "incomeBeforeTax": "175300000", "interestExpense": "758200000", "operatingIncome": "974000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-46400000", "reportedCurrency": "USD", "netInterestIncome": "-739900000", "nonInterestIncome": "None", "operatingExpenses": "1796100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-40500000", "costofGoodsAndServicesSold": "3631600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "567500000", "sellingGeneralAndAdministrative": "1110400000", "netIncomeFromContinuingOperations": "221700000" }, "balance": { "goodwill": "2689500000", "inventory": "106100000", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "17502100000", "longTermDebt": "2721300000", "shortTermDebt": "313900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1738900000", "reportedCurrency": "USD", "retainedEarnings": "154500000", "totalLiabilities": "13905500000", "otherCurrentAssets": "36900000", "totalCurrentAssets": "2013400000", "currentLongTermDebt": "119600000", "longTermInvestments": "248600000", "shortTermInvestments": "None", "currentNetReceivables": "246400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15488700000", "currentAccountsPayable": "40100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4515500000", "shortLongTermDebtTotal": "12908900000", "totalShareholderEquity": "3597700000", "capitalLeaseObligations": "6097300000", "otherCurrentLiabilities": "529400000", "totalCurrentLiabilities": "1158700000", "otherNonCurrentLiabilities": "9991600000", "totalNonCurrentLiabilities": "12746800000", "cashAndShortTermInvestments": "1624000000", "commonStockSharesOutstanding": "176600000", "intangibleAssetsExcludingGoodwill": "1738900000", "cashAndCashEquivalentsAtCarryingValue": "1624000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "221700000", "profitLoss": "None", "dividendPayout": "6900000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "878200000", "capitalExpenditures": "272400000", "changeInReceivables": "-68100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-853000000", "cashflowFromInvestment": "-258600000", "stockBasedCompensation": "58100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-233400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-601100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "567500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6401700000, "cost_of_revenue": 3631600000, "gross_profit": 2770100000, "research_and_development": null, "selling_general_admin": 1110400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 933500000, "depreciation_amortisation": 567500000, "ebitda": 1501000000, "interest_expense": 758200000, "interest_income": null, "other_non_operating": null, "pretax_income": 175300000, "tax_provision": -46400000, "effective_tax_rate": null, "net_income": 222100000, "net_income_continuing_ops": 221700000, "net_income_to_common": 222100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1624000000, "short_term_investments": null, "net_receivables": 246400000, "inventory": 106100000, "other_current_assets": null, "total_current_assets": 2013400000, "net_ppe": null, "goodwill": 2689500000, "intangible_assets": 1738900000, "goodwill_and_intangibles": 4428400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15488700000, "total_assets": 17502100000, "short_term_debt": 313900000, "accounts_payable": 40100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1158700000, "long_term_debt": 2721300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12746800000, "total_liabilities": 13905500000, "total_debt": 3035200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 154500000, "total_equity": 3597700000, "shares_outstanding": 176600000, "operating_cash_flow": 878200000, "stock_based_compensation": 58100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 272400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -258600000, "dividends_paid": 6900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -853000000, "free_cash_flow": 1150600000, "net_change_in_cash": -233400000 }, "raw_data": { "income": { "ebit": "933500000", "ebitda": "1501000000", "netIncome": "222100000", "grossProfit": "2770100000", "depreciation": "None", "totalRevenue": "6401700000", "costOfRevenue": "3631600000", "interestIncome": "18300000", "incomeBeforeTax": "175300000", "interestExpense": "758200000", "operatingIncome": "974000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-46400000", "reportedCurrency": "USD", "netInterestIncome": "-739900000", "nonInterestIncome": "None", "operatingExpenses": "1796100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-40500000", "costofGoodsAndServicesSold": "3631600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "567500000", "sellingGeneralAndAdministrative": "1110400000", "netIncomeFromContinuingOperations": "221700000" }, "balance": { "goodwill": "2689500000", "inventory": "106100000", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "17502100000", "longTermDebt": "2721300000", "shortTermDebt": "313900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1738900000", "reportedCurrency": "USD", "retainedEarnings": "154500000", "totalLiabilities": "13905500000", "otherCurrentAssets": "36900000", "totalCurrentAssets": "2013400000", "currentLongTermDebt": "119600000", "longTermInvestments": "248600000", "shortTermInvestments": "None", "currentNetReceivables": "246400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15488700000", "currentAccountsPayable": "40100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4515500000", "shortLongTermDebtTotal": "12908900000", "totalShareholderEquity": "3597700000", "capitalLeaseObligations": "6097300000", "otherCurrentLiabilities": "529400000", "totalCurrentLiabilities": "1158700000", "otherNonCurrentLiabilities": "9991600000", "totalNonCurrentLiabilities": "12746800000", "cashAndShortTermInvestments": "1624000000", "commonStockSharesOutstanding": "176600000", "intangibleAssetsExcludingGoodwill": "1738900000", "cashAndCashEquivalentsAtCarryingValue": "1624000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "221700000", "profitLoss": "None", "dividendPayout": "6900000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "878200000", "capitalExpenditures": "272400000", "changeInReceivables": "-68100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-853000000", "cashflowFromInvestment": "-258600000", "stockBasedCompensation": "58100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-233400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-601100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "567500000", "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": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "income_statement": { "revenue": 5905000000, "cost_of_revenue": 3148000000, "gross_profit": 2757000000, "ebit": 1101900000, "ebitda": 1446400000, "pretax_income": 539100000, "tax_provision": 118600000, "net_income": 420800000, "net_income_to_common": 420800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1863900000, "total_current_assets": 2223600000, "total_assets": 16872100000, "short_term_debt": 281400000, "long_term_debt": 2637300000, "total_debt": 2918700000, "total_liabilities": 12775000000, "total_equity": 4097800000, "shares_outstanding": 175500000, "goodwill_and_intangibles": 4695100000 }, "cash_flow": { "operating_cash_flow": 896100000, "capital_expenditure": 268300000, "free_cash_flow": 1164400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145386, "ticker_id": 7647, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1101900000", "ebitda": "1446400000", "netIncome": "420800000", "grossProfit": "2757000000", "depreciation": "None", "totalRevenue": "5905000000", "costOfRevenue": "3148000000", "interestIncome": "1100000", "incomeBeforeTax": "539100000", "interestExpense": "561700000", "operatingIncome": "1059600000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "118600000", "reportedCurrency": "USD", "netInterestIncome": "-561700000", "nonInterestIncome": "None", "operatingExpenses": "1697400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "41200000", "costofGoodsAndServicesSold": "3148000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "344500000", "sellingGeneralAndAdministrative": "1352900000", "netIncomeFromContinuingOperations": "420500000" }, "balance": { "goodwill": "2822500000", "inventory": "132300000", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "16872100000", "longTermDebt": "2637300000", "shortTermDebt": "281400000", "treasuryStock": "-28400000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1872600000", "reportedCurrency": "USD", "retainedEarnings": "-86500000", "totalLiabilities": "12775000000", "otherCurrentAssets": "32400000", "totalCurrentAssets": "2223600000", "currentLongTermDebt": "99500000", "longTermInvestments": "255100000", "shortTermInvestments": "None", "currentNetReceivables": "195000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14648500000", "currentAccountsPayable": "53300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9435200000", "shortLongTermDebtTotal": "11605100000", "totalShareholderEquity": "4097800000", "capitalLeaseObligations": "8868300000", "otherCurrentLiabilities": "505800000", "totalCurrentLiabilities": "1133200000", "otherNonCurrentLiabilities": "129000000", "totalNonCurrentLiabilities": "11641800000", "cashAndShortTermInvestments": "1863900000", "commonStockSharesOutstanding": "175500000", "intangibleAssetsExcludingGoodwill": "1872600000", "cashAndCashEquivalentsAtCarryingValue": "1863900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "420500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "13100000", "operatingCashflow": "896100000", "capitalExpenditures": "268300000", "changeInReceivables": "-85000000", "changeInExchangeRate": "-4500000", "cashflowFromFinancing": "339900000", "cashflowFromInvestment": "-1221800000", "stockBasedCompensation": "35100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "344500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5905000000, "cost_of_revenue": 3148000000, "gross_profit": 2757000000, "research_and_development": null, "selling_general_admin": 1352900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1101900000, "depreciation_amortisation": 344500000, "ebitda": 1446400000, "interest_expense": 561700000, "interest_income": null, "other_non_operating": null, "pretax_income": 539100000, "tax_provision": 118600000, "effective_tax_rate": null, "net_income": 420800000, "net_income_continuing_ops": 420500000, "net_income_to_common": 420800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1863900000, "short_term_investments": null, "net_receivables": 195000000, "inventory": 132300000, "other_current_assets": null, "total_current_assets": 2223600000, "net_ppe": null, "goodwill": 2822500000, "intangible_assets": 1872600000, "goodwill_and_intangibles": 4695100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14648500000, "total_assets": 16872100000, "short_term_debt": 281400000, "accounts_payable": 53300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1133200000, "long_term_debt": 2637300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11641800000, "total_liabilities": 12775000000, "total_debt": 2918700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -86500000, "total_equity": 4097800000, "shares_outstanding": 175500000, "operating_cash_flow": 896100000, "stock_based_compensation": 35100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 268300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1221800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 339900000, "free_cash_flow": 1164400000, "net_change_in_cash": 9700000 }, "raw_data": { "income": { "ebit": "1101900000", "ebitda": "1446400000", "netIncome": "420800000", "grossProfit": "2757000000", "depreciation": "None", "totalRevenue": "5905000000", "costOfRevenue": "3148000000", "interestIncome": "1100000", "incomeBeforeTax": "539100000", "interestExpense": "561700000", "operatingIncome": "1059600000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "118600000", "reportedCurrency": "USD", "netInterestIncome": "-561700000", "nonInterestIncome": "None", "operatingExpenses": "1697400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "41200000", "costofGoodsAndServicesSold": "3148000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "344500000", "sellingGeneralAndAdministrative": "1352900000", "netIncomeFromContinuingOperations": "420500000" }, "balance": { "goodwill": "2822500000", "inventory": "132300000", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "16872100000", "longTermDebt": "2637300000", "shortTermDebt": "281400000", "treasuryStock": "-28400000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1872600000", "reportedCurrency": "USD", "retainedEarnings": "-86500000", "totalLiabilities": "12775000000", "otherCurrentAssets": "32400000", "totalCurrentAssets": "2223600000", "currentLongTermDebt": "99500000", "longTermInvestments": "255100000", "shortTermInvestments": "None", "currentNetReceivables": "195000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14648500000", "currentAccountsPayable": "53300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9435200000", "shortLongTermDebtTotal": "11605100000", "totalShareholderEquity": "4097800000", "capitalLeaseObligations": "8868300000", "otherCurrentLiabilities": "505800000", "totalCurrentLiabilities": "1133200000", "otherNonCurrentLiabilities": "129000000", "totalNonCurrentLiabilities": "11641800000", "cashAndShortTermInvestments": "1863900000", "commonStockSharesOutstanding": "175500000", "intangibleAssetsExcludingGoodwill": "1872600000", "cashAndCashEquivalentsAtCarryingValue": "1863900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "420500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "13100000", "operatingCashflow": "896100000", "capitalExpenditures": "268300000", "changeInReceivables": "-85000000", "changeInExchangeRate": "-4500000", "cashflowFromFinancing": "339900000", "cashflowFromInvestment": "-1221800000", "stockBasedCompensation": "35100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "344500000", "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": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "income_statement": { "revenue": 3578700000, "cost_of_revenue": 1868000000, "gross_profit": 1710700000, "ebit": -290100000, "ebitda": 76600000, "pretax_income": -834200000, "tax_provision": -165100000, "net_income": -669500000, "net_income_to_common": -669500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1853800000, "total_current_assets": 2085000000, "total_assets": 14667300000, "short_term_debt": 251700000, "long_term_debt": 2231200000, "total_debt": 2482900000, "total_liabilities": 12011500000, "total_equity": 2656200000, "shares_outstanding": 134000000, "goodwill_and_intangibles": 2670600000 }, "cash_flow": { "operating_cash_flow": 338800000, "capital_expenditure": 141800000, "free_cash_flow": 480600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145391, "ticker_id": 7647, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-290100000", "ebitda": "76600000", "netIncome": "-669500000", "grossProfit": "1710700000", "depreciation": "None", "totalRevenue": "3578700000", "costOfRevenue": "1868000000", "interestIncome": "900000", "incomeBeforeTax": "-834200000", "interestExpense": "543200000", "operatingIncome": "-410200000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-165100000", "reportedCurrency": "USD", "netInterestIncome": "-543200000", "nonInterestIncome": "None", "operatingExpenses": "2120900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "119200000", "costofGoodsAndServicesSold": "1868000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "366700000", "sellingGeneralAndAdministrative": "1130800000", "netIncomeFromContinuingOperations": "-669500000" }, "balance": { "goodwill": "1157100000", "inventory": "103500000", "commonStock": "1600000", "currentDebt": "None", "investments": "None", "totalAssets": "14667300000", "longTermDebt": "2231200000", "shortTermDebt": "251700000", "treasuryStock": "-28400000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1513500000", "reportedCurrency": "USD", "retainedEarnings": "-507300000", "totalLiabilities": "12011500000", "otherCurrentAssets": "134800000", "totalCurrentAssets": "2085000000", "currentLongTermDebt": "81400000", "longTermInvestments": "266800000", "shortTermInvestments": "266000000", "currentNetReceivables": "96400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12582300000", "currentAccountsPayable": "33200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4529300000", "shortLongTermDebtTotal": "11157500000", "totalShareholderEquity": "2656200000", "capitalLeaseObligations": "8844900000", "otherCurrentLiabilities": "373800000", "totalCurrentLiabilities": "860000000", "otherNonCurrentLiabilities": "8794000000", "totalNonCurrentLiabilities": "11151500000", "cashAndShortTermInvestments": "1853800000", "commonStockSharesOutstanding": "134000000", "intangibleAssetsExcludingGoodwill": "1513500000", "cashAndCashEquivalentsAtCarryingValue": "1853800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-669100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-118700000", "operatingCashflow": "338800000", "capitalExpenditures": "141800000", "changeInReceivables": "-16500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1310100000", "cashflowFromInvestment": "-233700000", "stockBasedCompensation": "14500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1415200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1351500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "366700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3578700000, "cost_of_revenue": 1868000000, "gross_profit": 1710700000, "research_and_development": null, "selling_general_admin": 1130800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -290100000, "depreciation_amortisation": 366700000, "ebitda": 76600000, "interest_expense": 543200000, "interest_income": null, "other_non_operating": null, "pretax_income": -834200000, "tax_provision": -165100000, "effective_tax_rate": null, "net_income": -669500000, "net_income_continuing_ops": -669500000, "net_income_to_common": -669500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1853800000, "short_term_investments": 266000000, "net_receivables": 96400000, "inventory": 103500000, "other_current_assets": null, "total_current_assets": 2085000000, "net_ppe": null, "goodwill": 1157100000, "intangible_assets": 1513500000, "goodwill_and_intangibles": 2670600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12582300000, "total_assets": 14667300000, "short_term_debt": 251700000, "accounts_payable": 33200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 860000000, "long_term_debt": 2231200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11151500000, "total_liabilities": 12011500000, "total_debt": 2482900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -507300000, "total_equity": 2656200000, "shares_outstanding": 134000000, "operating_cash_flow": 338800000, "stock_based_compensation": 14500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 141800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -233700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1310100000, "free_cash_flow": 480600000, "net_change_in_cash": 1415200000 }, "raw_data": { "income": { "ebit": "-290100000", "ebitda": "76600000", "netIncome": "-669500000", "grossProfit": "1710700000", "depreciation": "None", "totalRevenue": "3578700000", "costOfRevenue": "1868000000", "interestIncome": "900000", "incomeBeforeTax": "-834200000", "interestExpense": "543200000", "operatingIncome": "-410200000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-165100000", "reportedCurrency": "USD", "netInterestIncome": "-543200000", "nonInterestIncome": "None", "operatingExpenses": "2120900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "119200000", "costofGoodsAndServicesSold": "1868000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "366700000", "sellingGeneralAndAdministrative": "1130800000", "netIncomeFromContinuingOperations": "-669500000" }, "balance": { "goodwill": "1157100000", "inventory": "103500000", "commonStock": "1600000", "currentDebt": "None", "investments": "None", "totalAssets": "14667300000", "longTermDebt": "2231200000", "shortTermDebt": "251700000", "treasuryStock": "-28400000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1513500000", "reportedCurrency": "USD", "retainedEarnings": "-507300000", "totalLiabilities": "12011500000", "otherCurrentAssets": "134800000", "totalCurrentAssets": "2085000000", "currentLongTermDebt": "81400000", "longTermInvestments": "266800000", "shortTermInvestments": "266000000", "currentNetReceivables": "96400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12582300000", "currentAccountsPayable": "33200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4529300000", "shortLongTermDebtTotal": "11157500000", "totalShareholderEquity": "2656200000", "capitalLeaseObligations": "8844900000", "otherCurrentLiabilities": "373800000", "totalCurrentLiabilities": "860000000", "otherNonCurrentLiabilities": "8794000000", "totalNonCurrentLiabilities": "11151500000", "cashAndShortTermInvestments": "1853800000", "commonStockSharesOutstanding": "134000000", "intangibleAssetsExcludingGoodwill": "1513500000", "cashAndCashEquivalentsAtCarryingValue": "1853800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-669100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-118700000", "operatingCashflow": "338800000", "capitalExpenditures": "141800000", "changeInReceivables": "-16500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1310100000", "cashflowFromInvestment": "-233700000", "stockBasedCompensation": "14500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1415200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1351500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "366700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "income_statement": { "revenue": 5301400000, "cost_of_revenue": 2954500000, "gross_profit": 2346900000, "ebit": 621700000, "ebitda": 1035900000, "pretax_income": 86100000, "tax_provision": 43000000, "net_income": 43900000, "net_income_to_common": 43900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 437400000, "total_current_assets": 642800000, "total_assets": 14194500000, "short_term_debt": 234000000, "long_term_debt": 2322200000, "total_debt": 2556200000, "total_liabilities": 12342600000, "total_equity": 1852700000, "shares_outstanding": 117800000, "goodwill_and_intangibles": 3297200000 }, "cash_flow": { "operating_cash_flow": 703900000, "capital_expenditure": 202300000, "free_cash_flow": 906200000, "dividends_paid": 1900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145396, "ticker_id": 7647, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "621700000", "ebitda": "1035900000", "netIncome": "43900000", "grossProfit": "2346900000", "depreciation": "None", "totalRevenue": "5301400000", "costOfRevenue": "2954500000", "interestIncome": "1400000", "incomeBeforeTax": "86100000", "interestExpense": "534200000", "operatingIncome": "571900000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "43000000", "reportedCurrency": "USD", "netInterestIncome": "-534200000", "nonInterestIncome": "None", "operatingExpenses": "1775000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "48400000", "costofGoodsAndServicesSold": "2954500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "414200000", "sellingGeneralAndAdministrative": "1187700000", "netIncomeFromContinuingOperations": "43100000" }, "balance": { "goodwill": "1270700000", "inventory": "76700000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "14194500000", "longTermDebt": "2322200000", "shortTermDebt": "234000000", "treasuryStock": "-28400000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2026500000", "reportedCurrency": "USD", "retainedEarnings": "161600000", "totalLiabilities": "12342600000", "otherCurrentAssets": "40000000", "totalCurrentAssets": "642800000", "currentLongTermDebt": "62900000", "longTermInvestments": "128300000", "shortTermInvestments": "None", "currentNetReceivables": "88700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13551700000", "currentAccountsPayable": "40300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5120200000", "shortLongTermDebtTotal": "11328400000", "totalShareholderEquity": "1852700000", "capitalLeaseObligations": "8943300000", "otherCurrentLiabilities": "43800000", "totalCurrentLiabilities": "905600000", "otherNonCurrentLiabilities": "8870200000", "totalNonCurrentLiabilities": "11437000000", "cashAndShortTermInvestments": "437400000", "commonStockSharesOutstanding": "117800000", "intangibleAssetsExcludingGoodwill": "2026500000", "cashAndCashEquivalentsAtCarryingValue": "437400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43100000", "profitLoss": "None", "dividendPayout": "1900000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-88000000", "operatingCashflow": "703900000", "capitalExpenditures": "202300000", "changeInReceivables": "27000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122400000", "cashflowFromInvestment": "-607500000", "stockBasedCompensation": "14900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "414200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5301400000, "cost_of_revenue": 2954500000, "gross_profit": 2346900000, "research_and_development": null, "selling_general_admin": 1187700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 621700000, "depreciation_amortisation": 414200000, "ebitda": 1035900000, "interest_expense": 534200000, "interest_income": null, "other_non_operating": null, "pretax_income": 86100000, "tax_provision": 43000000, "effective_tax_rate": null, "net_income": 43900000, "net_income_continuing_ops": 43100000, "net_income_to_common": 43900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 437400000, "short_term_investments": null, "net_receivables": 88700000, "inventory": 76700000, "other_current_assets": null, "total_current_assets": 642800000, "net_ppe": null, "goodwill": 1270700000, "intangible_assets": 2026500000, "goodwill_and_intangibles": 3297200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13551700000, "total_assets": 14194500000, "short_term_debt": 234000000, "accounts_payable": 40300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 905600000, "long_term_debt": 2322200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11437000000, "total_liabilities": 12342600000, "total_debt": 2556200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 161600000, "total_equity": 1852700000, "shares_outstanding": 117800000, "operating_cash_flow": 703900000, "stock_based_compensation": 14900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 202300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -607500000, "dividends_paid": 1900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -122400000, "free_cash_flow": 906200000, "net_change_in_cash": -26000000 }, "raw_data": { "income": { "ebit": "621700000", "ebitda": "1035900000", "netIncome": "43900000", "grossProfit": "2346900000", "depreciation": "None", "totalRevenue": "5301400000", "costOfRevenue": "2954500000", "interestIncome": "1400000", "incomeBeforeTax": "86100000", "interestExpense": "534200000", "operatingIncome": "571900000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "43000000", "reportedCurrency": "USD", "netInterestIncome": "-534200000", "nonInterestIncome": "None", "operatingExpenses": "1775000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "48400000", "costofGoodsAndServicesSold": "2954500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "414200000", "sellingGeneralAndAdministrative": "1187700000", "netIncomeFromContinuingOperations": "43100000" }, "balance": { "goodwill": "1270700000", "inventory": "76700000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "14194500000", "longTermDebt": "2322200000", "shortTermDebt": "234000000", "treasuryStock": "-28400000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2026500000", "reportedCurrency": "USD", "retainedEarnings": "161600000", "totalLiabilities": "12342600000", "otherCurrentAssets": "40000000", "totalCurrentAssets": "642800000", "currentLongTermDebt": "62900000", "longTermInvestments": "128300000", "shortTermInvestments": "None", "currentNetReceivables": "88700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13551700000", "currentAccountsPayable": "40300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5120200000", "shortLongTermDebtTotal": "11328400000", "totalShareholderEquity": "1852700000", "capitalLeaseObligations": "8943300000", "otherCurrentLiabilities": "43800000", "totalCurrentLiabilities": "905600000", "otherNonCurrentLiabilities": "8870200000", "totalNonCurrentLiabilities": "11437000000", "cashAndShortTermInvestments": "437400000", "commonStockSharesOutstanding": "117800000", "intangibleAssetsExcludingGoodwill": "2026500000", "cashAndCashEquivalentsAtCarryingValue": "437400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43100000", "profitLoss": "None", "dividendPayout": "1900000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-88000000", "operatingCashflow": "703900000", "capitalExpenditures": "202300000", "changeInReceivables": "27000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122400000", "cashflowFromInvestment": "-607500000", "stockBasedCompensation": "14900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "414200000", "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": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "income_statement": { "revenue": 3587918000, "cost_of_revenue": 2047964000, "gross_profit": 1539954000, "ebit": 629338000, "ebitda": 898328000, "pretax_income": 89921000, "tax_provision": -3593000, "net_income": 93514000, "net_income_to_common": 93514000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 479598000, "total_current_assets": 677658000, "total_assets": 10961012000, "short_term_debt": 129900000, "long_term_debt": 2350088000, "total_debt": 2479988000, "total_liabilities": 10229791000, "total_equity": 731226000, "shares_outstanding": 100338000, "goodwill_and_intangibles": 3085290000 }, "cash_flow": { "operating_cash_flow": 352794000, "capital_expenditure": 174161000, "free_cash_flow": 526955000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145401, "ticker_id": 7647, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "629338000", "ebitda": "898328000", "netIncome": "93514000", "grossProfit": "1539954000", "depreciation": "None", "totalRevenue": "3587918000", "costOfRevenue": "2047964000", "interestIncome": "1005000", "incomeBeforeTax": "89921000", "interestExpense": "539417000", "operatingIncome": "634092000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-3593000", "reportedCurrency": "USD", "netInterestIncome": "-538412000", "nonInterestIncome": "None", "operatingExpenses": "905862000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4754000", "costofGoodsAndServicesSold": "2047964000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268990000", "sellingGeneralAndAdministrative": "618951000", "netIncomeFromContinuingOperations": "93514000" }, "balance": { "goodwill": "1228422000", "inventory": "62971000", "commonStock": "1188000", "currentDebt": "None", "investments": "None", "totalAssets": "10961012000", "longTermDebt": "2350088000", "shortTermDebt": "129900000", "treasuryStock": "-28414000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1856868000", "reportedCurrency": "USD", "retainedEarnings": "-967949000", "totalLiabilities": "10229791000", "otherCurrentAssets": "91223000", "totalCurrentAssets": "677658000", "currentLongTermDebt": "62140000", "longTermInvestments": "128488000", "shortTermInvestments": "None", "currentNetReceivables": "106837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10283354000", "currentAccountsPayable": "30500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6868768000", "shortLongTermDebtTotal": "9560643000", "totalShareholderEquity": "731226000", "capitalLeaseObligations": "7080638000", "otherCurrentLiabilities": "472269000", "totalCurrentLiabilities": "738436000", "otherNonCurrentLiabilities": "60629000", "totalNonCurrentLiabilities": "9491355000", "cashAndShortTermInvestments": "479598000", "commonStockSharesOutstanding": "100338000", "intangibleAssetsExcludingGoodwill": "1856868000", "cashAndCashEquivalentsAtCarryingValue": "479598000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93514000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-38940000", "operatingCashflow": "352794000", "capitalExpenditures": "174161000", "changeInReceivables": "-1731000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1272130000", "cashflowFromInvestment": "-1423104000", "stockBasedCompensation": "12034000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "201820000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268990000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3587918000, "cost_of_revenue": 2047964000, "gross_profit": 1539954000, "research_and_development": null, "selling_general_admin": 618951000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 629338000, "depreciation_amortisation": 268990000, "ebitda": 898328000, "interest_expense": 539417000, "interest_income": null, "other_non_operating": null, "pretax_income": 89921000, "tax_provision": -3593000, "effective_tax_rate": null, "net_income": 93514000, "net_income_continuing_ops": 93514000, "net_income_to_common": 93514000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 479598000, "short_term_investments": null, "net_receivables": 106837000, "inventory": 62971000, "other_current_assets": null, "total_current_assets": 677658000, "net_ppe": null, "goodwill": 1228422000, "intangible_assets": 1856868000, "goodwill_and_intangibles": 3085290000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10283354000, "total_assets": 10961012000, "short_term_debt": 129900000, "accounts_payable": 30500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 738436000, "long_term_debt": 2350088000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9491355000, "total_liabilities": 10229791000, "total_debt": 2479988000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -967949000, "total_equity": 731226000, "shares_outstanding": 100338000, "operating_cash_flow": 352794000, "stock_based_compensation": 12034000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 174161000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1423104000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1272130000, "free_cash_flow": 526955000, "net_change_in_cash": 201820000 }, "raw_data": { "income": { "ebit": "629338000", "ebitda": "898328000", "netIncome": "93514000", "grossProfit": "1539954000", "depreciation": "None", "totalRevenue": "3587918000", "costOfRevenue": "2047964000", "interestIncome": "1005000", "incomeBeforeTax": "89921000", "interestExpense": "539417000", "operatingIncome": "634092000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-3593000", "reportedCurrency": "USD", "netInterestIncome": "-538412000", "nonInterestIncome": "None", "operatingExpenses": "905862000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4754000", "costofGoodsAndServicesSold": "2047964000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268990000", "sellingGeneralAndAdministrative": "618951000", "netIncomeFromContinuingOperations": "93514000" }, "balance": { "goodwill": "1228422000", "inventory": "62971000", "commonStock": "1188000", "currentDebt": "None", "investments": "None", "totalAssets": "10961012000", "longTermDebt": "2350088000", "shortTermDebt": "129900000", "treasuryStock": "-28414000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1856868000", "reportedCurrency": "USD", "retainedEarnings": "-967949000", "totalLiabilities": "10229791000", "otherCurrentAssets": "91223000", "totalCurrentAssets": "677658000", "currentLongTermDebt": "62140000", "longTermInvestments": "128488000", "shortTermInvestments": "None", "currentNetReceivables": "106837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10283354000", "currentAccountsPayable": "30500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6868768000", "shortLongTermDebtTotal": "9560643000", "totalShareholderEquity": "731226000", "capitalLeaseObligations": "7080638000", "otherCurrentLiabilities": "472269000", "totalCurrentLiabilities": "738436000", "otherNonCurrentLiabilities": "60629000", "totalNonCurrentLiabilities": "9491355000", "cashAndShortTermInvestments": "479598000", "commonStockSharesOutstanding": "100338000", "intangibleAssetsExcludingGoodwill": "1856868000", "cashAndCashEquivalentsAtCarryingValue": "479598000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93514000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-38940000", "operatingCashflow": "352794000", "capitalExpenditures": "174161000", "changeInReceivables": "-1731000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1272130000", "cashflowFromInvestment": "-1423104000", "stockBasedCompensation": "12034000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "201820000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268990000", "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": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "income_statement": { "revenue": 1779100000, "cost_of_revenue": 1254300000, "gross_profit": 524799999, "ebit": 97100000, "ebitda": 214100000, "pretax_income": 5900000, "tax_provision": 8700000, "net_income": -2300000, "net_income_to_common": -2300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 708000000, "total_current_assets": 1160800000, "total_assets": 14118000000, "short_term_debt": 475000000, "long_term_debt": 2885600000, "total_debt": 3360600000, "total_liabilities": 12296500000, "total_equity": 1828500000, "shares_outstanding": 133400000, "goodwill_and_intangibles": 3176800000 }, "cash_flow": { "operating_cash_flow": 122400000, "capital_expenditure": 94600000, "free_cash_flow": 217000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145364, "ticker_id": 7647, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97100000", "ebitda": "214100000", "netIncome": "-2300000", "grossProfit": "524799999", "depreciation": "None", "totalRevenue": "1779100000", "costOfRevenue": "1254300000", "interestIncome": "1900000", "incomeBeforeTax": "5900000", "interestExpense": "101000000", "operatingIncome": "97100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "8700000", "reportedCurrency": "USD", "netInterestIncome": "-99100000", "nonInterestIncome": "None", "operatingExpenses": "427700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1254300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117000000", "sellingGeneralAndAdministrative": "427700000", "netIncomeFromContinuingOperations": "-2800000" }, "balance": { "goodwill": "1778600000", "inventory": "None", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "14118000000", "longTermDebt": "2885600000", "shortTermDebt": "475000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1398200000", "reportedCurrency": "USD", "retainedEarnings": "-1492400000", "totalLiabilities": "12296500000", "otherCurrentAssets": "211800000", "totalCurrentAssets": "1160800000", "currentLongTermDebt": "38300000", "longTermInvestments": "79100000", "shortTermInvestments": "None", "currentNetReceivables": "241000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12957200000", "currentAccountsPayable": "71000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8261100000", "totalShareholderEquity": "1828500000", "capitalLeaseObligations": "8269100000", "otherCurrentLiabilities": "870400000", "totalCurrentLiabilities": "1416400000", "otherNonCurrentLiabilities": "114400000", "totalNonCurrentLiabilities": "10880100000", "cashAndShortTermInvestments": "708000000", "commonStockSharesOutstanding": "133400000", "intangibleAssetsExcludingGoodwill": "1398200000", "cashAndCashEquivalentsAtCarryingValue": "708000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "122400000", "capitalExpenditures": "94600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7000000", "cashflowFromInvestment": "-84700000", "stockBasedCompensation": "14100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1779100000, "cost_of_revenue": 1254300000, "gross_profit": 524799999, "research_and_development": null, "selling_general_admin": 427700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97100000, "depreciation_amortisation": 117000000, "ebitda": 214100000, "interest_expense": 101000000, "interest_income": null, "other_non_operating": null, "pretax_income": 5900000, "tax_provision": 8700000, "effective_tax_rate": null, "net_income": -2300000, "net_income_continuing_ops": -2800000, "net_income_to_common": -2300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 708000000, "short_term_investments": null, "net_receivables": 241000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1160800000, "net_ppe": null, "goodwill": 1778600000, "intangible_assets": 1398200000, "goodwill_and_intangibles": 3176800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12957200000, "total_assets": 14118000000, "short_term_debt": 475000000, "accounts_payable": 71000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1416400000, "long_term_debt": 2885600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10880100000, "total_liabilities": 12296500000, "total_debt": 3360600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1492400000, "total_equity": 1828500000, "shares_outstanding": 133400000, "operating_cash_flow": 122400000, "stock_based_compensation": 14100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7000000, "free_cash_flow": 217000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "97100000", "ebitda": "214100000", "netIncome": "-2300000", "grossProfit": "524799999", "depreciation": "None", "totalRevenue": "1779100000", "costOfRevenue": "1254300000", "interestIncome": "1900000", "incomeBeforeTax": "5900000", "interestExpense": "101000000", "operatingIncome": "97100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "8700000", "reportedCurrency": "USD", "netInterestIncome": "-99100000", "nonInterestIncome": "None", "operatingExpenses": "427700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1254300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117000000", "sellingGeneralAndAdministrative": "427700000", "netIncomeFromContinuingOperations": "-2800000" }, "balance": { "goodwill": "1778600000", "inventory": "None", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "14118000000", "longTermDebt": "2885600000", "shortTermDebt": "475000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1398200000", "reportedCurrency": "USD", "retainedEarnings": "-1492400000", "totalLiabilities": "12296500000", "otherCurrentAssets": "211800000", "totalCurrentAssets": "1160800000", "currentLongTermDebt": "38300000", "longTermInvestments": "79100000", "shortTermInvestments": "None", "currentNetReceivables": "241000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12957200000", "currentAccountsPayable": "71000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8261100000", "totalShareholderEquity": "1828500000", "capitalLeaseObligations": "8269100000", "otherCurrentLiabilities": "870400000", "totalCurrentLiabilities": "1416400000", "otherNonCurrentLiabilities": "114400000", "totalNonCurrentLiabilities": "10880100000", "cashAndShortTermInvestments": "708000000", "commonStockSharesOutstanding": "133400000", "intangibleAssetsExcludingGoodwill": "1398200000", "cashAndCashEquivalentsAtCarryingValue": "708000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "122400000", "capitalExpenditures": "94600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7000000", "cashflowFromInvestment": "-84700000", "stockBasedCompensation": "14100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117000000", "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": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "income_statement": { "revenue": 1806200000, "cost_of_revenue": 1315800000, "gross_profit": 490400000, "ebit": -6100000, "ebitda": 108100000, "pretax_income": -108100000, "tax_provision": -34700000, "net_income": -73000000, "net_income_to_common": -73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 686600000, "total_current_assets": 1166100000, "total_assets": 14268500000, "short_term_debt": 469900000, "long_term_debt": 2848900000, "total_debt": 3318800000, "total_liabilities": 12441000000, "total_equity": 1834000000, "shares_outstanding": 133800000, "goodwill_and_intangibles": 3191400000 }, "cash_flow": { "operating_cash_flow": 107200000, "capital_expenditure": 190400000, "free_cash_flow": 297600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145365, "ticker_id": 7647, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6100000", "ebitda": "108100000", "netIncome": "-73000000", "grossProfit": "490400000", "depreciation": "None", "totalRevenue": "1806200000", "costOfRevenue": "1315800000", "interestIncome": "2100000", "incomeBeforeTax": "-108100000", "interestExpense": "102000000", "operatingIncome": "89400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-34700000", "reportedCurrency": "USD", "netInterestIncome": "-99800000", "nonInterestIncome": "None", "operatingExpenses": "401000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1315800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114200000", "sellingGeneralAndAdministrative": "402600000", "netIncomeFromContinuingOperations": "-73400000" }, "balance": { "goodwill": "1786600000", "inventory": "None", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "14268500000", "longTermDebt": "2848900000", "shortTermDebt": "469900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1404800000", "reportedCurrency": "USD", "retainedEarnings": "-1490100000", "totalLiabilities": "12441000000", "otherCurrentAssets": "225300000", "totalCurrentAssets": "1166100000", "currentLongTermDebt": "38200000", "longTermInvestments": "79400000", "shortTermInvestments": "None", "currentNetReceivables": "254200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13102400000", "currentAccountsPayable": "54200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8377500000", "totalShareholderEquity": "1834000000", "capitalLeaseObligations": "8385100000", "otherCurrentLiabilities": "951400000", "totalCurrentLiabilities": "1475500000", "otherNonCurrentLiabilities": "121200000", "totalNonCurrentLiabilities": "10965500000", "cashAndShortTermInvestments": "686600000", "commonStockSharesOutstanding": "133800000", "intangibleAssetsExcludingGoodwill": "1404800000", "cashAndCashEquivalentsAtCarryingValue": "686600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-73000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "107200000", "capitalExpenditures": "190400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36600000", "cashflowFromInvestment": "-47800000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "269400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1806200000, "cost_of_revenue": 1315800000, "gross_profit": 490400000, "research_and_development": null, "selling_general_admin": 402600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6100000, "depreciation_amortisation": 114200000, "ebitda": 108100000, "interest_expense": 102000000, "interest_income": null, "other_non_operating": null, "pretax_income": -108100000, "tax_provision": -34700000, "effective_tax_rate": null, "net_income": -73000000, "net_income_continuing_ops": -73400000, "net_income_to_common": -73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 686600000, "short_term_investments": null, "net_receivables": 254200000, "inventory": null, "other_current_assets": null, "total_current_assets": 1166100000, "net_ppe": null, "goodwill": 1786600000, "intangible_assets": 1404800000, "goodwill_and_intangibles": 3191400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13102400000, "total_assets": 14268500000, "short_term_debt": 469900000, "accounts_payable": 54200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1475500000, "long_term_debt": 2848900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10965500000, "total_liabilities": 12441000000, "total_debt": 3318800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1490100000, "total_equity": 1834000000, "shares_outstanding": 133800000, "operating_cash_flow": 107200000, "stock_based_compensation": 3300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 190400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36600000, "free_cash_flow": 297600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6100000", "ebitda": "108100000", "netIncome": "-73000000", "grossProfit": "490400000", "depreciation": "None", "totalRevenue": "1806200000", "costOfRevenue": "1315800000", "interestIncome": "2100000", "incomeBeforeTax": "-108100000", "interestExpense": "102000000", "operatingIncome": "89400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-34700000", "reportedCurrency": "USD", "netInterestIncome": "-99800000", "nonInterestIncome": "None", "operatingExpenses": "401000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1315800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114200000", "sellingGeneralAndAdministrative": "402600000", "netIncomeFromContinuingOperations": "-73400000" }, "balance": { "goodwill": "1786600000", "inventory": "None", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "14268500000", "longTermDebt": "2848900000", "shortTermDebt": "469900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1404800000", "reportedCurrency": "USD", "retainedEarnings": "-1490100000", "totalLiabilities": "12441000000", "otherCurrentAssets": "225300000", "totalCurrentAssets": "1166100000", "currentLongTermDebt": "38200000", "longTermInvestments": "79400000", "shortTermInvestments": "None", "currentNetReceivables": "254200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13102400000", "currentAccountsPayable": "54200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8377500000", "totalShareholderEquity": "1834000000", "capitalLeaseObligations": "8385100000", "otherCurrentLiabilities": "951400000", "totalCurrentLiabilities": "1475500000", "otherNonCurrentLiabilities": "121200000", "totalNonCurrentLiabilities": "10965500000", "cashAndShortTermInvestments": "686600000", "commonStockSharesOutstanding": "133800000", "intangibleAssetsExcludingGoodwill": "1404800000", "cashAndCashEquivalentsAtCarryingValue": "686600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-73000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "107200000", "capitalExpenditures": "190400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36600000", "cashflowFromInvestment": "-47800000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "269400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114200000", "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": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "income_statement": { "revenue": 1717300000, "cost_of_revenue": 1136600000, "gross_profit": 580700000, "ebit": -762600000, "ebitda": -648400000, "pretax_income": -859800000, "tax_provision": 5300000, "net_income": -864600000, "net_income_to_common": -864600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 690900000, "total_current_assets": 1087700000, "total_assets": 14310500000, "short_term_debt": 505100000, "long_term_debt": 2796300000, "total_debt": 3301400000, "total_liabilities": 12357700000, "total_equity": 1958800000, "shares_outstanding": 143500000, "goodwill_and_intangibles": 3291100000 }, "cash_flow": { "operating_cash_flow": 180900000, "capital_expenditure": 181900000, "free_cash_flow": 362800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145367, "ticker_id": 7647, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-762600000", "ebitda": "-648400000", "netIncome": "-864600000", "grossProfit": "580700000", "depreciation": "None", "totalRevenue": "1717300000", "costOfRevenue": "1136600000", "interestIncome": "2300000", "incomeBeforeTax": "-859800000", "interestExpense": "97200000", "operatingIncome": "-776400000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "5300000", "reportedCurrency": "USD", "netInterestIncome": "-94900000", "nonInterestIncome": "None", "operatingExpenses": "1357100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1136600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114200000", "sellingGeneralAndAdministrative": "417900000", "netIncomeFromContinuingOperations": "-865100000" }, "balance": { "goodwill": "1784800000", "inventory": "None", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "14310500000", "longTermDebt": "2796300000", "shortTermDebt": "505100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1506300000", "reportedCurrency": "USD", "retainedEarnings": "-1417200000", "totalLiabilities": "12357700000", "otherCurrentAssets": "165800000", "totalCurrentAssets": "1087700000", "currentLongTermDebt": "38200000", "longTermInvestments": "80400000", "shortTermInvestments": "None", "currentNetReceivables": "231000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13222800000", "currentAccountsPayable": "69700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11172800000", "totalShareholderEquity": "1958800000", "capitalLeaseObligations": "8338300000", "otherCurrentLiabilities": "705700000", "totalCurrentLiabilities": "1442700000", "otherNonCurrentLiabilities": "130000000", "totalNonCurrentLiabilities": "10915000000", "cashAndShortTermInvestments": "690900000", "commonStockSharesOutstanding": "143500000", "intangibleAssetsExcludingGoodwill": "1506300000", "cashAndCashEquivalentsAtCarryingValue": "690900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-865100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "180900000", "capitalExpenditures": "181900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157300000", "cashflowFromInvestment": "-30800000", "stockBasedCompensation": "16800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-154100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1717300000, "cost_of_revenue": 1136600000, "gross_profit": 580700000, "research_and_development": null, "selling_general_admin": 417900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -762600000, "depreciation_amortisation": 114200000, "ebitda": -648400000, "interest_expense": 97200000, "interest_income": null, "other_non_operating": null, "pretax_income": -859800000, "tax_provision": 5300000, "effective_tax_rate": null, "net_income": -864600000, "net_income_continuing_ops": -865100000, "net_income_to_common": -864600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 690900000, "short_term_investments": null, "net_receivables": 231000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1087700000, "net_ppe": null, "goodwill": 1784800000, "intangible_assets": 1506300000, "goodwill_and_intangibles": 3291100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13222800000, "total_assets": 14310500000, "short_term_debt": 505100000, "accounts_payable": 69700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1442700000, "long_term_debt": 2796300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10915000000, "total_liabilities": 12357700000, "total_debt": 3301400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1417200000, "total_equity": 1958800000, "shares_outstanding": 143500000, "operating_cash_flow": 180900000, "stock_based_compensation": 16800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 181900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -157300000, "free_cash_flow": 362800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-762600000", "ebitda": "-648400000", "netIncome": "-864600000", "grossProfit": "580700000", "depreciation": "None", "totalRevenue": "1717300000", "costOfRevenue": "1136600000", "interestIncome": "2300000", "incomeBeforeTax": "-859800000", "interestExpense": "97200000", "operatingIncome": "-776400000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "5300000", "reportedCurrency": "USD", "netInterestIncome": "-94900000", "nonInterestIncome": "None", "operatingExpenses": "1357100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1136600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114200000", "sellingGeneralAndAdministrative": "417900000", "netIncomeFromContinuingOperations": "-865100000" }, "balance": { "goodwill": "1784800000", "inventory": "None", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "14310500000", "longTermDebt": "2796300000", "shortTermDebt": "505100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1506300000", "reportedCurrency": "USD", "retainedEarnings": "-1417200000", "totalLiabilities": "12357700000", "otherCurrentAssets": "165800000", "totalCurrentAssets": "1087700000", "currentLongTermDebt": "38200000", "longTermInvestments": "80400000", "shortTermInvestments": "None", "currentNetReceivables": "231000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13222800000", "currentAccountsPayable": "69700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11172800000", "totalShareholderEquity": "1958800000", "capitalLeaseObligations": "8338300000", "otherCurrentLiabilities": "705700000", "totalCurrentLiabilities": "1442700000", "otherNonCurrentLiabilities": "130000000", "totalNonCurrentLiabilities": "10915000000", "cashAndShortTermInvestments": "690900000", "commonStockSharesOutstanding": "143500000", "intangibleAssetsExcludingGoodwill": "1506300000", "cashAndCashEquivalentsAtCarryingValue": "690900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-865100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "180900000", "capitalExpenditures": "181900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157300000", "cashflowFromInvestment": "-30800000", "stockBasedCompensation": "16800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-154100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114200000", "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": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "income_statement": { "revenue": 1765000000, "cost_of_revenue": 1262200000, "gross_profit": 502800000, "ebit": 84000000, "ebitda": 194500000, "pretax_income": -11900000, "tax_provision": 6400000, "net_income": -17400000, "net_income_to_common": -17400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 671600000, "total_current_assets": 1095600000, "total_assets": 15206700000, "short_term_debt": 478300000, "long_term_debt": 2761200000, "total_debt": 3239500000, "total_liabilities": 12224100000, "total_equity": 2988100000, "shares_outstanding": 149000000, "goodwill_and_intangibles": 4159600000 }, "cash_flow": { "operating_cash_flow": 178200000, "capital_expenditure": 179500000, "free_cash_flow": 357700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145368, "ticker_id": 7647, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84000000", "ebitda": "194500000", "netIncome": "-17400000", "grossProfit": "502800000", "depreciation": "None", "totalRevenue": "1765000000", "costOfRevenue": "1262200000", "interestIncome": "2100000", "incomeBeforeTax": "-11900000", "interestExpense": "95900000", "operatingIncome": "92500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6400000", "reportedCurrency": "USD", "netInterestIncome": "-93800000", "nonInterestIncome": "None", "operatingExpenses": "410300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1262200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110500000", "sellingGeneralAndAdministrative": "410300000", "netIncomeFromContinuingOperations": "-18300000" }, "balance": { "goodwill": "2643200000", "inventory": "None", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "15206700000", "longTermDebt": "2761200000", "shortTermDebt": "478300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1516400000", "reportedCurrency": "USD", "retainedEarnings": "-552600000", "totalLiabilities": "12224100000", "otherCurrentAssets": "171900000", "totalCurrentAssets": "1095600000", "currentLongTermDebt": "38200000", "longTermInvestments": "82400000", "shortTermInvestments": "None", "currentNetReceivables": "252100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14111100000", "currentAccountsPayable": "64800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11094900000", "totalShareholderEquity": "2988100000", "capitalLeaseObligations": "8295500000", "otherCurrentLiabilities": "849800000", "totalCurrentLiabilities": "1392900000", "otherNonCurrentLiabilities": "131700000", "totalNonCurrentLiabilities": "10831200000", "cashAndShortTermInvestments": "671600000", "commonStockSharesOutstanding": "149000000", "intangibleAssetsExcludingGoodwill": "1516400000", "cashAndCashEquivalentsAtCarryingValue": "671600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "178200000", "capitalExpenditures": "179500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44500000", "cashflowFromInvestment": "-136600000", "stockBasedCompensation": "16100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1765000000, "cost_of_revenue": 1262200000, "gross_profit": 502800000, "research_and_development": null, "selling_general_admin": 410300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84000000, "depreciation_amortisation": 110500000, "ebitda": 194500000, "interest_expense": 95900000, "interest_income": null, "other_non_operating": null, "pretax_income": -11900000, "tax_provision": 6400000, "effective_tax_rate": null, "net_income": -17400000, "net_income_continuing_ops": -18300000, "net_income_to_common": -17400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 671600000, "short_term_investments": null, "net_receivables": 252100000, "inventory": null, "other_current_assets": null, "total_current_assets": 1095600000, "net_ppe": null, "goodwill": 2643200000, "intangible_assets": 1516400000, "goodwill_and_intangibles": 4159600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14111100000, "total_assets": 15206700000, "short_term_debt": 478300000, "accounts_payable": 64800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1392900000, "long_term_debt": 2761200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10831200000, "total_liabilities": 12224100000, "total_debt": 3239500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -552600000, "total_equity": 2988100000, "shares_outstanding": 149000000, "operating_cash_flow": 178200000, "stock_based_compensation": 16100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 179500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -136600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44500000, "free_cash_flow": 357700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84000000", "ebitda": "194500000", "netIncome": "-17400000", "grossProfit": "502800000", "depreciation": "None", "totalRevenue": "1765000000", "costOfRevenue": "1262200000", "interestIncome": "2100000", "incomeBeforeTax": "-11900000", "interestExpense": "95900000", "operatingIncome": "92500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6400000", "reportedCurrency": "USD", "netInterestIncome": "-93800000", "nonInterestIncome": "None", "operatingExpenses": "410300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1262200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110500000", "sellingGeneralAndAdministrative": "410300000", "netIncomeFromContinuingOperations": "-18300000" }, "balance": { "goodwill": "2643200000", "inventory": "None", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "15206700000", "longTermDebt": "2761200000", "shortTermDebt": "478300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1516400000", "reportedCurrency": "USD", "retainedEarnings": "-552600000", "totalLiabilities": "12224100000", "otherCurrentAssets": "171900000", "totalCurrentAssets": "1095600000", "currentLongTermDebt": "38200000", "longTermInvestments": "82400000", "shortTermInvestments": "None", "currentNetReceivables": "252100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14111100000", "currentAccountsPayable": "64800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11094900000", "totalShareholderEquity": "2988100000", "capitalLeaseObligations": "8295500000", "otherCurrentLiabilities": "849800000", "totalCurrentLiabilities": "1392900000", "otherNonCurrentLiabilities": "131700000", "totalNonCurrentLiabilities": "10831200000", "cashAndShortTermInvestments": "671600000", "commonStockSharesOutstanding": "149000000", "intangibleAssetsExcludingGoodwill": "1516400000", "cashAndCashEquivalentsAtCarryingValue": "671600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "178200000", "capitalExpenditures": "179500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44500000", "cashflowFromInvestment": "-136600000", "stockBasedCompensation": "16100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110500000", "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": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "income_statement": { "revenue": 1672500000, "cost_of_revenue": 1118700000, "gross_profit": 553800000, "ebit": 270000000, "ebitda": 378000000, "pretax_income": 159200000, "tax_provision": 47700000, "net_income": 111800000, "net_income_to_common": 111800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 591600000, "total_current_assets": 1017500000, "total_assets": 15090000000, "short_term_debt": 468200000, "long_term_debt": 2583500000, "total_debt": 3051700000, "total_liabilities": 12120600000, "total_equity": 2974000000, "shares_outstanding": 167000000, "goodwill_and_intangibles": 4086800000 }, "cash_flow": { "operating_cash_flow": 41900000, "capital_expenditure": 125200000, "free_cash_flow": 167100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145369, "ticker_id": 7647, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "270000000", "ebitda": "378000000", "netIncome": "111800000", "grossProfit": "553800000", "depreciation": "None", "totalRevenue": "1672500000", "costOfRevenue": "1118700000", "interestIncome": "3200000", "incomeBeforeTax": "159200000", "interestExpense": "110800000", "operatingIncome": "42800000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "47700000", "reportedCurrency": "USD", "netInterestIncome": "107500000", "nonInterestIncome": "None", "operatingExpenses": "511000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1118700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108000000", "sellingGeneralAndAdministrative": "403000000", "netIncomeFromContinuingOperations": "111500000" }, "balance": { "goodwill": "2563000000", "inventory": "None", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "15090000000", "longTermDebt": "2583500000", "shortTermDebt": "468200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1523800000", "reportedCurrency": "USD", "retainedEarnings": "-535200000", "totalLiabilities": "12120600000", "otherCurrentAssets": "172600000", "totalCurrentAssets": "1017500000", "currentLongTermDebt": "38200000", "longTermInvestments": "89000000", "shortTermInvestments": "None", "currentNetReceivables": "253300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14072500000", "currentAccountsPayable": "65600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11009500000", "totalShareholderEquity": "2974000000", "capitalLeaseObligations": "8387800000", "otherCurrentLiabilities": "840100000", "totalCurrentLiabilities": "1373900000", "otherNonCurrentLiabilities": "132800000", "totalNonCurrentLiabilities": "10746700000", "cashAndShortTermInvestments": "591600000", "commonStockSharesOutstanding": "167000000", "intangibleAssetsExcludingGoodwill": "1523800000", "cashAndCashEquivalentsAtCarryingValue": "591600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "41900000", "capitalExpenditures": "125200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16200000", "cashflowFromInvestment": "-135900000", "stockBasedCompensation": "12400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1672500000, "cost_of_revenue": 1118700000, "gross_profit": 553800000, "research_and_development": null, "selling_general_admin": 403000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 270000000, "depreciation_amortisation": 108000000, "ebitda": 378000000, "interest_expense": 110800000, "interest_income": null, "other_non_operating": null, "pretax_income": 159200000, "tax_provision": 47700000, "effective_tax_rate": null, "net_income": 111800000, "net_income_continuing_ops": 111500000, "net_income_to_common": 111800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 591600000, "short_term_investments": null, "net_receivables": 253300000, "inventory": null, "other_current_assets": null, "total_current_assets": 1017500000, "net_ppe": null, "goodwill": 2563000000, "intangible_assets": 1523800000, "goodwill_and_intangibles": 4086800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14072500000, "total_assets": 15090000000, "short_term_debt": 468200000, "accounts_payable": 65600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1373900000, "long_term_debt": 2583500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10746700000, "total_liabilities": 12120600000, "total_debt": 3051700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -535200000, "total_equity": 2974000000, "shares_outstanding": 167000000, "operating_cash_flow": 41900000, "stock_based_compensation": 12400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 125200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -135900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16200000, "free_cash_flow": 167100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "270000000", "ebitda": "378000000", "netIncome": "111800000", "grossProfit": "553800000", "depreciation": "None", "totalRevenue": "1672500000", "costOfRevenue": "1118700000", "interestIncome": "3200000", "incomeBeforeTax": "159200000", "interestExpense": "110800000", "operatingIncome": "42800000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "47700000", "reportedCurrency": "USD", "netInterestIncome": "107500000", "nonInterestIncome": "None", "operatingExpenses": "511000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1118700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108000000", "sellingGeneralAndAdministrative": "403000000", "netIncomeFromContinuingOperations": "111500000" }, "balance": { "goodwill": "2563000000", "inventory": "None", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "15090000000", "longTermDebt": "2583500000", "shortTermDebt": "468200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1523800000", "reportedCurrency": "USD", "retainedEarnings": "-535200000", "totalLiabilities": "12120600000", "otherCurrentAssets": "172600000", "totalCurrentAssets": "1017500000", "currentLongTermDebt": "38200000", "longTermInvestments": "89000000", "shortTermInvestments": "None", "currentNetReceivables": "253300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14072500000", "currentAccountsPayable": "65600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11009500000", "totalShareholderEquity": "2974000000", "capitalLeaseObligations": "8387800000", "otherCurrentLiabilities": "840100000", "totalCurrentLiabilities": "1373900000", "otherNonCurrentLiabilities": "132800000", "totalNonCurrentLiabilities": "10746700000", "cashAndShortTermInvestments": "591600000", "commonStockSharesOutstanding": "167000000", "intangibleAssetsExcludingGoodwill": "1523800000", "cashAndCashEquivalentsAtCarryingValue": "591600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "41900000", "capitalExpenditures": "125200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16200000", "cashflowFromInvestment": "-135900000", "stockBasedCompensation": "12400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108000000", "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": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "income_statement": { "revenue": 1669000000, "cost_of_revenue": 1122600000, "gross_profit": 546400000, "ebit": -35200000, "ebitda": 71900000, "pretax_income": -148800000, "tax_provision": -15000000, "net_income": -133300000, "net_income_to_common": -133300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 706600000, "total_current_assets": 1154400000, "total_assets": 15261700000, "short_term_debt": 457000000, "long_term_debt": 2732500000, "total_debt": 3189500000, "total_liabilities": 12403300000, "total_equity": 2862700000, "shares_outstanding": 152100000, "goodwill_and_intangibles": 4093000000 }, "cash_flow": { "operating_cash_flow": 102100000, "capital_expenditure": 221000000, "free_cash_flow": 323100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145370, "ticker_id": 7647, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-35200000", "ebitda": "71900000", "netIncome": "-133300000", "grossProfit": "546400000", "depreciation": "None", "totalRevenue": "1669000000", "costOfRevenue": "1122600000", "interestIncome": "4400000", "incomeBeforeTax": "-148800000", "interestExpense": "113600000", "operatingIncome": "-48100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-15000000", "reportedCurrency": "USD", "netInterestIncome": "-109200000", "nonInterestIncome": "None", "operatingExpenses": "594500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1122600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107100000", "sellingGeneralAndAdministrative": "398300000", "netIncomeFromContinuingOperations": "-133800000" }, "balance": { "goodwill": "2563100000", "inventory": "None", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "15261700000", "longTermDebt": "2732500000", "shortTermDebt": "457000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1529900000", "reportedCurrency": "USD", "retainedEarnings": "-647000000", "totalLiabilities": "12403300000", "otherCurrentAssets": "191000000", "totalCurrentAssets": "1154400000", "currentLongTermDebt": "38200000", "longTermInvestments": "86200000", "shortTermInvestments": "None", "currentNetReceivables": "256800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14107300000", "currentAccountsPayable": "50800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11249200000", "totalShareholderEquity": "2862700000", "capitalLeaseObligations": "8478500000", "otherCurrentLiabilities": "907300000", "totalCurrentLiabilities": "1415100000", "otherNonCurrentLiabilities": "135000000", "totalNonCurrentLiabilities": "10988200000", "cashAndShortTermInvestments": "706600000", "commonStockSharesOutstanding": "152100000", "intangibleAssetsExcludingGoodwill": "1529900000", "cashAndCashEquivalentsAtCarryingValue": "706600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-133300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "102100000", "capitalExpenditures": "221000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10700000", "cashflowFromInvestment": "-228500000", "stockBasedCompensation": "13900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1669000000, "cost_of_revenue": 1122600000, "gross_profit": 546400000, "research_and_development": null, "selling_general_admin": 398300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -35200000, "depreciation_amortisation": 107100000, "ebitda": 71900000, "interest_expense": 113600000, "interest_income": null, "other_non_operating": null, "pretax_income": -148800000, "tax_provision": -15000000, "effective_tax_rate": null, "net_income": -133300000, "net_income_continuing_ops": -133800000, "net_income_to_common": -133300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 706600000, "short_term_investments": null, "net_receivables": 256800000, "inventory": null, "other_current_assets": null, "total_current_assets": 1154400000, "net_ppe": null, "goodwill": 2563100000, "intangible_assets": 1529900000, "goodwill_and_intangibles": 4093000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14107300000, "total_assets": 15261700000, "short_term_debt": 457000000, "accounts_payable": 50800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1415100000, "long_term_debt": 2732500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10988200000, "total_liabilities": 12403300000, "total_debt": 3189500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -647000000, "total_equity": 2862700000, "shares_outstanding": 152100000, "operating_cash_flow": 102100000, "stock_based_compensation": 13900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 221000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -228500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10700000, "free_cash_flow": 323100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-35200000", "ebitda": "71900000", "netIncome": "-133300000", "grossProfit": "546400000", "depreciation": "None", "totalRevenue": "1669000000", "costOfRevenue": "1122600000", "interestIncome": "4400000", "incomeBeforeTax": "-148800000", "interestExpense": "113600000", "operatingIncome": "-48100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-15000000", "reportedCurrency": "USD", "netInterestIncome": "-109200000", "nonInterestIncome": "None", "operatingExpenses": "594500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1122600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107100000", "sellingGeneralAndAdministrative": "398300000", "netIncomeFromContinuingOperations": "-133800000" }, "balance": { "goodwill": "2563100000", "inventory": "None", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "15261700000", "longTermDebt": "2732500000", "shortTermDebt": "457000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1529900000", "reportedCurrency": "USD", "retainedEarnings": "-647000000", "totalLiabilities": "12403300000", "otherCurrentAssets": "191000000", "totalCurrentAssets": "1154400000", "currentLongTermDebt": "38200000", "longTermInvestments": "86200000", "shortTermInvestments": "None", "currentNetReceivables": "256800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14107300000", "currentAccountsPayable": "50800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11249200000", "totalShareholderEquity": "2862700000", "capitalLeaseObligations": "8478500000", "otherCurrentLiabilities": "907300000", "totalCurrentLiabilities": "1415100000", "otherNonCurrentLiabilities": "135000000", "totalNonCurrentLiabilities": "10988200000", "cashAndShortTermInvestments": "706600000", "commonStockSharesOutstanding": "152100000", "intangibleAssetsExcludingGoodwill": "1529900000", "cashAndCashEquivalentsAtCarryingValue": "706600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-133300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "102100000", "capitalExpenditures": "221000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10700000", "cashflowFromInvestment": "-228500000", "stockBasedCompensation": "13900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107100000", "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": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "income_statement": { "revenue": 1639200000, "cost_of_revenue": 1070500000, "gross_profit": 568700000, "ebit": 83700000, "ebitda": 192400000, "pretax_income": -34700000, "tax_provision": 2800000, "net_income": -36700000, "net_income_to_common": -36700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 834000000, "total_current_assets": 1280900000, "total_assets": 15514500000, "short_term_debt": 449000000, "long_term_debt": 2727200000, "total_debt": 3176200000, "total_liabilities": 12453600000, "total_equity": 3064700000, "shares_outstanding": 152200000, "goodwill_and_intangibles": 4289100000 }, "cash_flow": { "operating_cash_flow": 174700000, "capital_expenditure": 132100000, "free_cash_flow": 306800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145372, "ticker_id": 7647, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83700000", "ebitda": "192400000", "netIncome": "-36700000", "grossProfit": "568700000", "depreciation": "None", "totalRevenue": "1639200000", "costOfRevenue": "1070500000", "interestIncome": "6300000", "incomeBeforeTax": "-34700000", "interestExpense": "118400000", "operatingIncome": "67500000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2800000", "reportedCurrency": "USD", "netInterestIncome": "-112100000", "nonInterestIncome": "None", "operatingExpenses": "501200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1070500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108700000", "sellingGeneralAndAdministrative": "392500000", "netIncomeFromContinuingOperations": "-37500000" }, "balance": { "goodwill": "2664300000", "inventory": "None", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "15514500000", "longTermDebt": "2727200000", "shortTermDebt": "449000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1624800000", "reportedCurrency": "USD", "retainedEarnings": "-513700000", "totalLiabilities": "12453600000", "otherCurrentAssets": "207200000", "totalCurrentAssets": "1280900000", "currentLongTermDebt": "38200000", "longTermInvestments": "88600000", "shortTermInvestments": "None", "currentNetReceivables": "239700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14233600000", "currentAccountsPayable": "66700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11317000000", "totalShareholderEquity": "3064700000", "capitalLeaseObligations": "8551600000", "otherCurrentLiabilities": "845500000", "totalCurrentLiabilities": "1361200000", "otherNonCurrentLiabilities": "140600000", "totalNonCurrentLiabilities": "11092400000", "cashAndShortTermInvestments": "834000000", "commonStockSharesOutstanding": "152200000", "intangibleAssetsExcludingGoodwill": "1624800000", "cashAndCashEquivalentsAtCarryingValue": "834000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "174700000", "capitalExpenditures": "132100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46400000", "cashflowFromInvestment": "-166600000", "stockBasedCompensation": "12900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1639200000, "cost_of_revenue": 1070500000, "gross_profit": 568700000, "research_and_development": null, "selling_general_admin": 392500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83700000, "depreciation_amortisation": 108700000, "ebitda": 192400000, "interest_expense": 118400000, "interest_income": null, "other_non_operating": null, "pretax_income": -34700000, "tax_provision": 2800000, "effective_tax_rate": null, "net_income": -36700000, "net_income_continuing_ops": -37500000, "net_income_to_common": -36700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 834000000, "short_term_investments": null, "net_receivables": 239700000, "inventory": null, "other_current_assets": null, "total_current_assets": 1280900000, "net_ppe": null, "goodwill": 2664300000, "intangible_assets": 1624800000, "goodwill_and_intangibles": 4289100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14233600000, "total_assets": 15514500000, "short_term_debt": 449000000, "accounts_payable": 66700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1361200000, "long_term_debt": 2727200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11092400000, "total_liabilities": 12453600000, "total_debt": 3176200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -513700000, "total_equity": 3064700000, "shares_outstanding": 152200000, "operating_cash_flow": 174700000, "stock_based_compensation": 12900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 132100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -166600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46400000, "free_cash_flow": 306800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83700000", "ebitda": "192400000", "netIncome": "-36700000", "grossProfit": "568700000", "depreciation": "None", "totalRevenue": "1639200000", "costOfRevenue": "1070500000", "interestIncome": "6300000", "incomeBeforeTax": "-34700000", "interestExpense": "118400000", "operatingIncome": "67500000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2800000", "reportedCurrency": "USD", "netInterestIncome": "-112100000", "nonInterestIncome": "None", "operatingExpenses": "501200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1070500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108700000", "sellingGeneralAndAdministrative": "392500000", "netIncomeFromContinuingOperations": "-37500000" }, "balance": { "goodwill": "2664300000", "inventory": "None", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "15514500000", "longTermDebt": "2727200000", "shortTermDebt": "449000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1624800000", "reportedCurrency": "USD", "retainedEarnings": "-513700000", "totalLiabilities": "12453600000", "otherCurrentAssets": "207200000", "totalCurrentAssets": "1280900000", "currentLongTermDebt": "38200000", "longTermInvestments": "88600000", "shortTermInvestments": "None", "currentNetReceivables": "239700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14233600000", "currentAccountsPayable": "66700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11317000000", "totalShareholderEquity": "3064700000", "capitalLeaseObligations": "8551600000", "otherCurrentLiabilities": "845500000", "totalCurrentLiabilities": "1361200000", "otherNonCurrentLiabilities": "140600000", "totalNonCurrentLiabilities": "11092400000", "cashAndShortTermInvestments": "834000000", "commonStockSharesOutstanding": "152200000", "intangibleAssetsExcludingGoodwill": "1624800000", "cashAndCashEquivalentsAtCarryingValue": "834000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "174700000", "capitalExpenditures": "132100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46400000", "cashflowFromInvestment": "-166600000", "stockBasedCompensation": "12900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108700000", "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": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "income_statement": { "revenue": 1663000000, "cost_of_revenue": 1090700000, "gross_profit": 572300000, "ebit": 89100000, "ebitda": 198200000, "pretax_income": -30300000, "tax_provision": -3200000, "net_income": -26800000, "net_income_to_common": -26800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 899300000, "total_current_assets": 1332800000, "total_assets": 15538000000, "short_term_debt": 444000000, "long_term_debt": 2722200000, "total_debt": 3166200000, "total_liabilities": 12485100000, "total_equity": 3055900000, "shares_outstanding": 152100000, "goodwill_and_intangibles": 4254300000 }, "cash_flow": { "operating_cash_flow": 150400000, "capital_expenditure": 88200000, "free_cash_flow": 238600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145373, "ticker_id": 7647, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89100000", "ebitda": "198200000", "netIncome": "-26800000", "grossProfit": "572300000", "depreciation": "None", "totalRevenue": "1663000000", "costOfRevenue": "1090700000", "interestIncome": "5800000", "incomeBeforeTax": "-30300000", "interestExpense": "119400000", "operatingIncome": "74500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-3200000", "reportedCurrency": "USD", "netInterestIncome": "-113600000", "nonInterestIncome": "None", "operatingExpenses": "497800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1090700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109100000", "sellingGeneralAndAdministrative": "388700000", "netIncomeFromContinuingOperations": "-27100000" }, "balance": { "goodwill": "2648200000", "inventory": "None", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "15538000000", "longTermDebt": "2722200000", "shortTermDebt": "444000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1606100000", "reportedCurrency": "USD", "retainedEarnings": "-477000000", "totalLiabilities": "12485100000", "otherCurrentAssets": "181600000", "totalCurrentAssets": "1332800000", "currentLongTermDebt": "38200000", "longTermInvestments": "86500000", "shortTermInvestments": "1807200000", "currentNetReceivables": "251900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14205200000", "currentAccountsPayable": "46100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11411600000", "totalShareholderEquity": "3055900000", "capitalLeaseObligations": "8651200000", "otherCurrentLiabilities": "809500000", "totalCurrentLiabilities": "1299600000", "otherNonCurrentLiabilities": "143700000", "totalNonCurrentLiabilities": "11185500000", "cashAndShortTermInvestments": "899300000", "commonStockSharesOutstanding": "152100000", "intangibleAssetsExcludingGoodwill": "1606100000", "cashAndCashEquivalentsAtCarryingValue": "899300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "150400000", "capitalExpenditures": "88200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78500000", "cashflowFromInvestment": "-98800000", "stockBasedCompensation": "14200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1663000000, "cost_of_revenue": 1090700000, "gross_profit": 572300000, "research_and_development": null, "selling_general_admin": 388700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89100000, "depreciation_amortisation": 109100000, "ebitda": 198200000, "interest_expense": 119400000, "interest_income": null, "other_non_operating": null, "pretax_income": -30300000, "tax_provision": -3200000, "effective_tax_rate": null, "net_income": -26800000, "net_income_continuing_ops": -27100000, "net_income_to_common": -26800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 899300000, "short_term_investments": 1807200000, "net_receivables": 251900000, "inventory": null, "other_current_assets": null, "total_current_assets": 1332800000, "net_ppe": null, "goodwill": 2648200000, "intangible_assets": 1606100000, "goodwill_and_intangibles": 4254300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14205200000, "total_assets": 15538000000, "short_term_debt": 444000000, "accounts_payable": 46100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1299600000, "long_term_debt": 2722200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11185500000, "total_liabilities": 12485100000, "total_debt": 3166200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -477000000, "total_equity": 3055900000, "shares_outstanding": 152100000, "operating_cash_flow": 150400000, "stock_based_compensation": 14200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78500000, "free_cash_flow": 238600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89100000", "ebitda": "198200000", "netIncome": "-26800000", "grossProfit": "572300000", "depreciation": "None", "totalRevenue": "1663000000", "costOfRevenue": "1090700000", "interestIncome": "5800000", "incomeBeforeTax": "-30300000", "interestExpense": "119400000", "operatingIncome": "74500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-3200000", "reportedCurrency": "USD", "netInterestIncome": "-113600000", "nonInterestIncome": "None", "operatingExpenses": "497800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1090700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109100000", "sellingGeneralAndAdministrative": "388700000", "netIncomeFromContinuingOperations": "-27100000" }, "balance": { "goodwill": "2648200000", "inventory": "None", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "15538000000", "longTermDebt": "2722200000", "shortTermDebt": "444000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1606100000", "reportedCurrency": "USD", "retainedEarnings": "-477000000", "totalLiabilities": "12485100000", "otherCurrentAssets": "181600000", "totalCurrentAssets": "1332800000", "currentLongTermDebt": "38200000", "longTermInvestments": "86500000", "shortTermInvestments": "1807200000", "currentNetReceivables": "251900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14205200000", "currentAccountsPayable": "46100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11411600000", "totalShareholderEquity": "3055900000", "capitalLeaseObligations": "8651200000", "otherCurrentLiabilities": "809500000", "totalCurrentLiabilities": "1299600000", "otherNonCurrentLiabilities": "143700000", "totalNonCurrentLiabilities": "11185500000", "cashAndShortTermInvestments": "899300000", "commonStockSharesOutstanding": "152100000", "intangibleAssetsExcludingGoodwill": "1606100000", "cashAndCashEquivalentsAtCarryingValue": "899300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "150400000", "capitalExpenditures": "88200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78500000", "cashflowFromInvestment": "-98800000", "stockBasedCompensation": "14200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109100000", "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": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "income_statement": { "revenue": 1606900000, "cost_of_revenue": 1130700000, "gross_profit": 476200000, "ebit": -8400000, "ebitda": 100300000, "pretax_income": -127500000, "tax_provision": -12600000, "net_income": -114700000, "net_income_to_common": -114700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 926300000, "total_current_assets": 1392900000, "total_assets": 15614400000, "short_term_debt": 434300000, "long_term_debt": 2718100000, "total_debt": 3152400000, "total_liabilities": 12542400000, "total_equity": 3074700000, "shares_outstanding": 151900000, "goodwill_and_intangibles": 4270200000 }, "cash_flow": { "operating_cash_flow": -68700000, "capital_expenditure": 41400000, "free_cash_flow": -27300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145374, "ticker_id": 7647, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8400000", "ebitda": "100300000", "netIncome": "-114700000", "grossProfit": "476200000", "depreciation": "None", "totalRevenue": "1606900000", "costOfRevenue": "1130700000", "interestIncome": "7100000", "incomeBeforeTax": "-127500000", "interestExpense": "119100000", "operatingIncome": "-21400000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-12600000", "reportedCurrency": "USD", "netInterestIncome": "-112000000", "nonInterestIncome": "None", "operatingExpenses": "497600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1130700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108700000", "sellingGeneralAndAdministrative": "388900000", "netIncomeFromContinuingOperations": "-114900000" }, "balance": { "goodwill": "2664700000", "inventory": "None", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "15614400000", "longTermDebt": "2718100000", "shortTermDebt": "434300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1605500000", "reportedCurrency": "USD", "retainedEarnings": "-450200000", "totalLiabilities": "12542400000", "otherCurrentAssets": "184300000", "totalCurrentAssets": "1392900000", "currentLongTermDebt": "47600000", "longTermInvestments": "84800000", "shortTermInvestments": "None", "currentNetReceivables": "282300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14221500000", "currentAccountsPayable": "38200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11450100000", "totalShareholderEquity": "3074700000", "capitalLeaseObligations": "8684400000", "otherCurrentLiabilities": "865200000", "totalCurrentLiabilities": "1337700000", "otherNonCurrentLiabilities": "144100000", "totalNonCurrentLiabilities": "11204699999", "cashAndShortTermInvestments": "926300000", "commonStockSharesOutstanding": "151900000", "intangibleAssetsExcludingGoodwill": "1605500000", "cashAndCashEquivalentsAtCarryingValue": "926300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-114900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-68700000", "capitalExpenditures": "41400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50100000", "cashflowFromInvestment": "-47300000", "stockBasedCompensation": "11900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1606900000, "cost_of_revenue": 1130700000, "gross_profit": 476200000, "research_and_development": null, "selling_general_admin": 388900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8400000, "depreciation_amortisation": 108700000, "ebitda": 100300000, "interest_expense": 119100000, "interest_income": null, "other_non_operating": null, "pretax_income": -127500000, "tax_provision": -12600000, "effective_tax_rate": null, "net_income": -114700000, "net_income_continuing_ops": -114900000, "net_income_to_common": -114700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 926300000, "short_term_investments": null, "net_receivables": 282300000, "inventory": null, "other_current_assets": null, "total_current_assets": 1392900000, "net_ppe": null, "goodwill": 2664700000, "intangible_assets": 1605500000, "goodwill_and_intangibles": 4270200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14221500000, "total_assets": 15614400000, "short_term_debt": 434300000, "accounts_payable": 38200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1337700000, "long_term_debt": 2718100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11204699999, "total_liabilities": 12542400000, "total_debt": 3152400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -450200000, "total_equity": 3074700000, "shares_outstanding": 151900000, "operating_cash_flow": -68700000, "stock_based_compensation": 11900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50100000, "free_cash_flow": -27300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8400000", "ebitda": "100300000", "netIncome": "-114700000", "grossProfit": "476200000", "depreciation": "None", "totalRevenue": "1606900000", "costOfRevenue": "1130700000", "interestIncome": "7100000", "incomeBeforeTax": "-127500000", "interestExpense": "119100000", "operatingIncome": "-21400000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-12600000", "reportedCurrency": "USD", "netInterestIncome": "-112000000", "nonInterestIncome": "None", "operatingExpenses": "497600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1130700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108700000", "sellingGeneralAndAdministrative": "388900000", "netIncomeFromContinuingOperations": "-114900000" }, "balance": { "goodwill": "2664700000", "inventory": "None", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "15614400000", "longTermDebt": "2718100000", "shortTermDebt": "434300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1605500000", "reportedCurrency": "USD", "retainedEarnings": "-450200000", "totalLiabilities": "12542400000", "otherCurrentAssets": "184300000", "totalCurrentAssets": "1392900000", "currentLongTermDebt": "47600000", "longTermInvestments": "84800000", "shortTermInvestments": "None", "currentNetReceivables": "282300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14221500000", "currentAccountsPayable": "38200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11450100000", "totalShareholderEquity": "3074700000", "capitalLeaseObligations": "8684400000", "otherCurrentLiabilities": "865200000", "totalCurrentLiabilities": "1337700000", "otherNonCurrentLiabilities": "144100000", "totalNonCurrentLiabilities": "11204699999", "cashAndShortTermInvestments": "926300000", "commonStockSharesOutstanding": "151900000", "intangibleAssetsExcludingGoodwill": "1605500000", "cashAndCashEquivalentsAtCarryingValue": "926300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-114900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-68700000", "capitalExpenditures": "41400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50100000", "cashflowFromInvestment": "-47300000", "stockBasedCompensation": "11900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108700000", "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": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "income_statement": { "revenue": 1395400000, "cost_of_revenue": 1078200000, "gross_profit": 317200000, "ebit": -289300000, "ebitda": -178100000, "pretax_income": -407900000, "tax_provision": -49100000, "net_income": -358100000, "net_income_to_common": -358100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1071800000, "total_current_assets": 1659000000, "total_assets": 16064200000, "short_term_debt": 431500000, "long_term_debt": 2718000000, "total_debt": 3149500000, "total_liabilities": 12864600000, "total_equity": 3202100000, "shares_outstanding": 151300000, "goodwill_and_intangibles": 4313300000 }, "cash_flow": { "operating_cash_flow": -84800000, "capital_expenditure": 152200000, "free_cash_flow": 67400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145375, "ticker_id": 7647, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-289300000", "ebitda": "-178100000", "netIncome": "-358100000", "grossProfit": "317200000", "depreciation": "None", "totalRevenue": "1395400000", "costOfRevenue": "1078200000", "interestIncome": "9800000", "incomeBeforeTax": "-407900000", "interestExpense": "118600000", "operatingIncome": "-308400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-49100000", "reportedCurrency": "USD", "netInterestIncome": "-108800000", "nonInterestIncome": "None", "operatingExpenses": "625600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1078200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111200000", "sellingGeneralAndAdministrative": "383800000", "netIncomeFromContinuingOperations": "-358800000" }, "balance": { "goodwill": "2695100000", "inventory": "225600000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "16064200000", "longTermDebt": "2718000000", "shortTermDebt": "431500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1618200000", "reportedCurrency": "USD", "retainedEarnings": "-335500000", "totalLiabilities": "12864600000", "otherCurrentAssets": "268200000", "totalCurrentAssets": "1659000000", "currentLongTermDebt": "47600000", "longTermInvestments": "84900000", "shortTermInvestments": "None", "currentNetReceivables": "319000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14405200000", "currentAccountsPayable": "36600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2765600000", "totalShareholderEquity": "3202100000", "capitalLeaseObligations": "8776600000", "otherCurrentLiabilities": "1021900000", "totalCurrentLiabilities": "1490000000", "otherNonCurrentLiabilities": "146300000", "totalNonCurrentLiabilities": "11374600000", "cashAndShortTermInvestments": "1071800000", "commonStockSharesOutstanding": "151300000", "intangibleAssetsExcludingGoodwill": "1618200000", "cashAndCashEquivalentsAtCarryingValue": "1071800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-358100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "33300000", "operatingCashflow": "-84800000", "capitalExpenditures": "152200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4700000", "cashflowFromInvestment": "-156600000", "stockBasedCompensation": "14500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "149800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1395400000, "cost_of_revenue": 1078200000, "gross_profit": 317200000, "research_and_development": null, "selling_general_admin": 383800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -289300000, "depreciation_amortisation": 111200000, "ebitda": -178100000, "interest_expense": 118600000, "interest_income": null, "other_non_operating": null, "pretax_income": -407900000, "tax_provision": -49100000, "effective_tax_rate": null, "net_income": -358100000, "net_income_continuing_ops": -358800000, "net_income_to_common": -358100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1071800000, "short_term_investments": null, "net_receivables": 319000000, "inventory": 225600000, "other_current_assets": null, "total_current_assets": 1659000000, "net_ppe": null, "goodwill": 2695100000, "intangible_assets": 1618200000, "goodwill_and_intangibles": 4313300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14405200000, "total_assets": 16064200000, "short_term_debt": 431500000, "accounts_payable": 36600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1490000000, "long_term_debt": 2718000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11374600000, "total_liabilities": 12864600000, "total_debt": 3149500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -335500000, "total_equity": 3202100000, "shares_outstanding": 151300000, "operating_cash_flow": -84800000, "stock_based_compensation": 14500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -156600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4700000, "free_cash_flow": 67400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-289300000", "ebitda": "-178100000", "netIncome": "-358100000", "grossProfit": "317200000", "depreciation": "None", "totalRevenue": "1395400000", "costOfRevenue": "1078200000", "interestIncome": "9800000", "incomeBeforeTax": "-407900000", "interestExpense": "118600000", "operatingIncome": "-308400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-49100000", "reportedCurrency": "USD", "netInterestIncome": "-108800000", "nonInterestIncome": "None", "operatingExpenses": "625600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1078200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111200000", "sellingGeneralAndAdministrative": "383800000", "netIncomeFromContinuingOperations": "-358800000" }, "balance": { "goodwill": "2695100000", "inventory": "225600000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "16064200000", "longTermDebt": "2718000000", "shortTermDebt": "431500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1618200000", "reportedCurrency": "USD", "retainedEarnings": "-335500000", "totalLiabilities": "12864600000", "otherCurrentAssets": "268200000", "totalCurrentAssets": "1659000000", "currentLongTermDebt": "47600000", "longTermInvestments": "84900000", "shortTermInvestments": "None", "currentNetReceivables": "319000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14405200000", "currentAccountsPayable": "36600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2765600000", "totalShareholderEquity": "3202100000", "capitalLeaseObligations": "8776600000", "otherCurrentLiabilities": "1021900000", "totalCurrentLiabilities": "1490000000", "otherNonCurrentLiabilities": "146300000", "totalNonCurrentLiabilities": "11374600000", "cashAndShortTermInvestments": "1071800000", "commonStockSharesOutstanding": "151300000", "intangibleAssetsExcludingGoodwill": "1618200000", "cashAndCashEquivalentsAtCarryingValue": "1071800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-358100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "33300000", "operatingCashflow": "-84800000", "capitalExpenditures": "152200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4700000", "cashflowFromInvestment": "-156600000", "stockBasedCompensation": "14500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "149800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111200000", "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": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "income_statement": { "revenue": 1619400000, "cost_of_revenue": 970400000, "gross_profit": 649000000, "ebit": -769300000, "ebitda": -663500000, "pretax_income": -886800000, "tax_provision": -161700000, "net_income": -724800000, "net_income_to_common": -724800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1317900000, "total_current_assets": 1780700000, "total_assets": 16168600000, "short_term_debt": 418500000, "long_term_debt": 2715400000, "total_debt": 3133900000, "total_liabilities": 12687800000, "total_equity": 3482600000, "shares_outstanding": 150900000, "goodwill_and_intangibles": 4408700000 }, "cash_flow": { "operating_cash_flow": 217000000, "capital_expenditure": 80400000, "free_cash_flow": 297400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145377, "ticker_id": 7647, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-769300000", "ebitda": "-663500000", "netIncome": "-724800000", "grossProfit": "649000000", "depreciation": "None", "totalRevenue": "1619400000", "costOfRevenue": "970400000", "interestIncome": "10200000", "incomeBeforeTax": "-886800000", "interestExpense": "117500000", "operatingIncome": "-786400000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-161700000", "reportedCurrency": "USD", "netInterestIncome": "-107300000", "nonInterestIncome": "None", "operatingExpenses": "1435400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "970400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105800000", "sellingGeneralAndAdministrative": "406400000", "netIncomeFromContinuingOperations": "-725100000" }, "balance": { "goodwill": "2687300000", "inventory": "11400000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "16168600000", "longTermDebt": "2715400000", "shortTermDebt": "418500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1721400000", "reportedCurrency": "USD", "retainedEarnings": "22600000", "totalLiabilities": "12687800000", "otherCurrentAssets": "30600000", "totalCurrentAssets": "1780700000", "currentLongTermDebt": "56700000", "longTermInvestments": "82600000", "shortTermInvestments": "None", "currentNetReceivables": "252800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14387900000", "currentAccountsPayable": "44500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11499000000", "totalShareholderEquity": "3482600000", "capitalLeaseObligations": "8726900000", "otherCurrentLiabilities": "830600000", "totalCurrentLiabilities": "1252800000", "otherNonCurrentLiabilities": "199900000", "totalNonCurrentLiabilities": "11435000000", "cashAndShortTermInvestments": "1317900000", "commonStockSharesOutstanding": "150900000", "intangibleAssetsExcludingGoodwill": "1721400000", "cashAndCashEquivalentsAtCarryingValue": "1317900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-725100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-300000", "operatingCashflow": "217000000", "capitalExpenditures": "80400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43800000", "cashflowFromInvestment": "-123100000", "stockBasedCompensation": "35200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1619400000, "cost_of_revenue": 970400000, "gross_profit": 649000000, "research_and_development": null, "selling_general_admin": 406400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -769300000, "depreciation_amortisation": 105800000, "ebitda": -663500000, "interest_expense": 117500000, "interest_income": null, "other_non_operating": null, "pretax_income": -886800000, "tax_provision": -161700000, "effective_tax_rate": null, "net_income": -724800000, "net_income_continuing_ops": -725100000, "net_income_to_common": -724800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1317900000, "short_term_investments": null, "net_receivables": 252800000, "inventory": 11400000, "other_current_assets": null, "total_current_assets": 1780700000, "net_ppe": null, "goodwill": 2687300000, "intangible_assets": 1721400000, "goodwill_and_intangibles": 4408700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14387900000, "total_assets": 16168600000, "short_term_debt": 418500000, "accounts_payable": 44500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1252800000, "long_term_debt": 2715400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11435000000, "total_liabilities": 12687800000, "total_debt": 3133900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 22600000, "total_equity": 3482600000, "shares_outstanding": 150900000, "operating_cash_flow": 217000000, "stock_based_compensation": 35200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -123100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43800000, "free_cash_flow": 297400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-769300000", "ebitda": "-663500000", "netIncome": "-724800000", "grossProfit": "649000000", "depreciation": "None", "totalRevenue": "1619400000", "costOfRevenue": "970400000", "interestIncome": "10200000", "incomeBeforeTax": "-886800000", "interestExpense": "117500000", "operatingIncome": "-786400000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-161700000", "reportedCurrency": "USD", "netInterestIncome": "-107300000", "nonInterestIncome": "None", "operatingExpenses": "1435400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "970400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105800000", "sellingGeneralAndAdministrative": "406400000", "netIncomeFromContinuingOperations": "-725100000" }, "balance": { "goodwill": "2687300000", "inventory": "11400000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "16168600000", "longTermDebt": "2715400000", "shortTermDebt": "418500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1721400000", "reportedCurrency": "USD", "retainedEarnings": "22600000", "totalLiabilities": "12687800000", "otherCurrentAssets": "30600000", "totalCurrentAssets": "1780700000", "currentLongTermDebt": "56700000", "longTermInvestments": "82600000", "shortTermInvestments": "None", "currentNetReceivables": "252800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14387900000", "currentAccountsPayable": "44500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11499000000", "totalShareholderEquity": "3482600000", "capitalLeaseObligations": "8726900000", "otherCurrentLiabilities": "830600000", "totalCurrentLiabilities": "1252800000", "otherNonCurrentLiabilities": "199900000", "totalNonCurrentLiabilities": "11435000000", "cashAndShortTermInvestments": "1317900000", "commonStockSharesOutstanding": "150900000", "intangibleAssetsExcludingGoodwill": "1721400000", "cashAndCashEquivalentsAtCarryingValue": "1317900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-725100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-300000", "operatingCashflow": "217000000", "capitalExpenditures": "80400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43800000", "cashflowFromInvestment": "-123100000", "stockBasedCompensation": "35200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105800000", "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": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "income_statement": { "revenue": 1674800000, "cost_of_revenue": 978400000, "gross_profit": 696400000, "ebit": 228400000, "ebitda": 339000000, "pretax_income": 112800000, "tax_provision": 34700000, "net_income": 78100000, "net_income_to_common": 78100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1271600000, "total_current_assets": 1735700000, "total_assets": 17028000000, "short_term_debt": 424500000, "long_term_debt": 2722800000, "total_debt": 3147300000, "total_liabilities": 12819200000, "total_equity": 4210300000, "shares_outstanding": 167900000, "goodwill_and_intangibles": 5175700000 }, "cash_flow": { "operating_cash_flow": 176000000, "capital_expenditure": 81300000, "free_cash_flow": 257300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145378, "ticker_id": 7647, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:33.033213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "228400000", "ebitda": "339000000", "netIncome": "78100000", "grossProfit": "696400000", "depreciation": "None", "totalRevenue": "1674800000", "costOfRevenue": "978400000", "interestIncome": "9900000", "incomeBeforeTax": "112800000", "interestExpense": "115600000", "operatingIncome": "205500000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "34700000", "reportedCurrency": "USD", "netInterestIncome": "-105700000", "nonInterestIncome": "None", "operatingExpenses": "490900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "22900000", "costofGoodsAndServicesSold": "978400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110600000", "sellingGeneralAndAdministrative": "380300000", "netIncomeFromContinuingOperations": "78100000" }, "balance": { "goodwill": "2957100000", "inventory": "33000000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "17028000000", "longTermDebt": "2722800000", "shortTermDebt": "424500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2218600000", "reportedCurrency": "USD", "retainedEarnings": "747400000", "totalLiabilities": "12819200000", "otherCurrentAssets": "27500000", "totalCurrentAssets": "1735700000", "currentLongTermDebt": "56200000", "longTermInvestments": "86400000", "shortTermInvestments": "None", "currentNetReceivables": "289600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15292300000", "currentAccountsPayable": "52400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3443800000", "shortLongTermDebtTotal": "11622500000", "totalShareholderEquity": "4210300000", "capitalLeaseObligations": "8843500000", "otherCurrentLiabilities": "790100000", "totalCurrentLiabilities": "1226700000", "otherNonCurrentLiabilities": "98700000", "totalNonCurrentLiabilities": "11592500000", "cashAndShortTermInvestments": "1271600000", "commonStockSharesOutstanding": "167900000", "intangibleAssetsExcludingGoodwill": "2218600000", "cashAndCashEquivalentsAtCarryingValue": "1271600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1400000", "operatingCashflow": "176000000", "capitalExpenditures": "81300000", "changeInReceivables": "-18000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131100000", "cashflowFromInvestment": "-84700000", "stockBasedCompensation": "19700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-39800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1674800000, "cost_of_revenue": 978400000, "gross_profit": 696400000, "research_and_development": null, "selling_general_admin": 380300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 228400000, "depreciation_amortisation": 110600000, "ebitda": 339000000, "interest_expense": 115600000, "interest_income": null, "other_non_operating": null, "pretax_income": 112800000, "tax_provision": 34700000, "effective_tax_rate": null, "net_income": 78100000, "net_income_continuing_ops": 78100000, "net_income_to_common": 78100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1271600000, "short_term_investments": null, "net_receivables": 289600000, "inventory": 33000000, "other_current_assets": null, "total_current_assets": 1735700000, "net_ppe": null, "goodwill": 2957100000, "intangible_assets": 2218600000, "goodwill_and_intangibles": 5175700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15292300000, "total_assets": 17028000000, "short_term_debt": 424500000, "accounts_payable": 52400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1226700000, "long_term_debt": 2722800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11592500000, "total_liabilities": 12819200000, "total_debt": 3147300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 747400000, "total_equity": 4210300000, "shares_outstanding": 167900000, "operating_cash_flow": 176000000, "stock_based_compensation": 19700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -131100000, "free_cash_flow": 257300000, "net_change_in_cash": -39800000 }, "raw_data": { "income": { "ebit": "228400000", "ebitda": "339000000", "netIncome": "78100000", "grossProfit": "696400000", "depreciation": "None", "totalRevenue": "1674800000", "costOfRevenue": "978400000", "interestIncome": "9900000", "incomeBeforeTax": "112800000", "interestExpense": "115600000", "operatingIncome": "205500000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "34700000", "reportedCurrency": "USD", "netInterestIncome": "-105700000", "nonInterestIncome": "None", "operatingExpenses": "490900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "22900000", "costofGoodsAndServicesSold": "978400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110600000", "sellingGeneralAndAdministrative": "380300000", "netIncomeFromContinuingOperations": "78100000" }, "balance": { "goodwill": "2957100000", "inventory": "33000000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "17028000000", "longTermDebt": "2722800000", "shortTermDebt": "424500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2218600000", "reportedCurrency": "USD", "retainedEarnings": "747400000", "totalLiabilities": "12819200000", "otherCurrentAssets": "27500000", "totalCurrentAssets": "1735700000", "currentLongTermDebt": "56200000", "longTermInvestments": "86400000", "shortTermInvestments": "None", "currentNetReceivables": "289600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15292300000", "currentAccountsPayable": "52400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3443800000", "shortLongTermDebtTotal": "11622500000", "totalShareholderEquity": "4210300000", "capitalLeaseObligations": "8843500000", "otherCurrentLiabilities": "790100000", "totalCurrentLiabilities": "1226700000", "otherNonCurrentLiabilities": "98700000", "totalNonCurrentLiabilities": "11592500000", "cashAndShortTermInvestments": "1271600000", "commonStockSharesOutstanding": "167900000", "intangibleAssetsExcludingGoodwill": "2218600000", "cashAndCashEquivalentsAtCarryingValue": "1271600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1400000", "operatingCashflow": "176000000", "capitalExpenditures": "81300000", "changeInReceivables": "-18000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131100000", "cashflowFromInvestment": "-84700000", "stockBasedCompensation": "19700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-39800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110600000", "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": "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" ] } } }