{ "ticker": { "uuid": "875d22b1-d9c5-4100-aefc-55581468998b", "symbol": "GFL", "name": "Gfl Environmental Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/875d22b1-d9c5-4100-aefc-55581468998b/", "api_url": "https://sharemaestro.com/factors/api/tickers/875d22b1-d9c5-4100-aefc-55581468998b/" }, "ticker_metadata": { "id": 1730, "uuid": "875d22b1-d9c5-4100-aefc-55581468998b", "symbol": "GFL", "name": "Gfl Environmental Holdings Inc", "asset_type": "equity", "market_cap": 12106977000, "stock_exchange_id": 3, "industry": "Waste Management", "sector": "Industrials", "description": "GFL Environmental Inc. is a diversified environmental services company in Canada and the United States. The company is headquartered in Vaughan, Canada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "875d22b1-d9c5-4100-aefc-55581468998b", "symbol": "GFL", "name": "Gfl Environmental Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/875d22b1-d9c5-4100-aefc-55581468998b/", "api_url": "https://sharemaestro.com/factors/api/tickers/875d22b1-d9c5-4100-aefc-55581468998b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.14, "value": 0.24, "quality": 0.7, "momentum": 0.1, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 35.51, "market_cap": 12730077552.5, "pe_ratio": 53.4145, "earnings_yield": 0.0187, "ebitda_to_ev": 0.0914, "shareholder_yield": 0.0024, "roe": 0.0327, "piotroski_f_score": 8, "momentum_12_1": -0.2595, "volatility_252d": 0.263 }, "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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:11.460617+00:00", "batch_id": "" }, "size": { "price_close": 35.51, "market_cap": 12730077552.5, "market_cap_usd": 12730077552.5, "enterprise_value": 20739256750.5, "shares_outstanding": 358492750, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 53.4145, "pb_ratio": 1.7442, "ptbv_ratio": null, "ps_ratio": 2.0397, "pcf_ratio": 9.7818, "pfcf_ratio": 5.0608, "ev_ebitda": 10.9427, "ev_ebit": 27.9501, "ev_sales": 3.3229, "ev_fcf": 8.2449, "earnings_yield": 0.0187, "fcf_yield": 0.1213, "price_to_sales": 2.0397, "price_to_book": 1.7442, "price_to_cashflow": 9.7818, "ebitda_to_ev": 0.0914, "sales_yield": 0.3009 }, "yield": { "dividend_yield": 0.0024, "buyback_yield": 0, "shareholder_yield": 0.0024, "debt_paydown_yield": null, "total_yield": 0.0024 }, "quality": { "gross_margin": 0.2063, "operating_margin": 0.1189, "net_margin": 0.0382, "ebitda_margin": 0.3037, "fcf_margin": 0.403, "roe": 0.0327, "roa": 0.0114, "roic": 0.0364, "roc_greenblatt": null, "asset_turnover": 0.2983, "cash_conversion": 10.5545, "accruals_ratio": -0.0508, "sbc_to_revenue": 0.0207, "piotroski_f_score": 8, "altman_z_score": 1.0328, "earnings_stability_5y": 2.5, "revenue_stability_5y": 0.265, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0616, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.8417, "net_debt_to_ebitda": 4.2259, "debt_to_assets": 0.4516, "interest_coverage": 1.8359, "current_ratio": 1.51, "quick_ratio": 1.4735, "net_debt": 8009179198, "local_beta": -0.0002, "volatility_252d": 0.263, "volatility_60d": 0.6399, "max_drawdown_12m": -0.342, "risk_adjusted_momentum": -0.9867 }, "growth": { "revenue_growth_1y": 0.0057, "revenue_growth_3y_cagr": -0.0072, "revenue_growth_5y_cagr": 0.0953, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0142, "book_value_growth_1y": 0.0524, "revenue_growth": 0.0057, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0335, "price_return_3m": -0.2031, "price_return_6m": -0.2053, "price_return_9m": -0.2578, "price_return_12m": -0.2843, "price_return_12m_ex1m": -0.2595, "momentum_6m": -0.2053, "momentum_12m": -0.2843, "momentum_12_1": -0.2595, "distance_from_52w_high": -0.3033, "distance_from_52w_low": 0.0587, "relative_strength": -0.3843 }, "raw_ttm": { "revenue_ttm": 6241236480, "gross_profit_ttm": 1287840320, "ebit_ttm": 742011060, "ebitda_ttm": 1895252336, "net_income_ttm": 238326220, "eps_diluted_ttm": 0.6648, "operating_cash_flow_ttm": 1301409605, "capital_expenditure_ttm": 1213998042, "fcf_ttm": 2515407647, "dividends_paid_ttm": 30719381, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 404177072, "cash_and_equivalents": 1439911520, "total_current_assets": 2522100975, "total_current_liabilities": 1670305384, "net_ppe": null, "total_assets": 20922931013, "total_debt": 9449090718, "total_equity": 7298612927, "net_working_capital": -514125211, "book_value_per_share": 20.3592, "retained_earnings": 6316280, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1473698611, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 86, "rank_pb": 44, "rank_ptbv": 50, "rank_ps": 49, "rank_pcf": 42, "rank_ev_ebitda": 44, "rank_ev_ebit": 81, "rank_earnings_yield": 86, "rank_fcf_yield": 32, "rank_dividend_yield": 55, "rank_shareholder_yield": 55, "rank_total_yield": 55, "rank_roe": 65, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 82, "rank_fcf_margin": 20, "rank_piotroski": 6, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 85, "rank_momentum_12m_ex1m": 85, "rank_relative_strength": 83 }, "composites": { "value_composite": 76, "quality_composite": 30, "momentum_composite": 90, "growth_composite": 77, "yield_composite": 70, "svqf_composite": 93, "vc1_composite": 70, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 86, "quality_value_composite": 0.4099, "os_score": 0.14, "value_percentile": 0.24, "quality_percentile": 0.7, "momentum_percentile": 0.1, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 68, "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": 4181, "ticker_id": 1730, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:11.460617+00:00", "batch_id": "", "os_score_delta": null, "price_close": 35.51, "market_cap": 12730077552.5, "market_cap_usd": 12730077552.5, "enterprise_value": 20739256750.5, "shares_outstanding": 358492750, "fx_rate_to_usd": null, "pe_ratio": 53.41450703, "pb_ratio": 1.74417765, "ptbv_ratio": null, "ps_ratio": 2.03967236, "pcf_ratio": 9.78176087, "pfcf_ratio": 5.06084076, "ev_ebitda": 10.94274169, "ev_ebit": 27.95006418, "ev_sales": 3.32294038, "ev_fcf": 8.24488896, "earnings_yield": 0.01872151, "fcf_yield": 0.12128726, "dividend_yield": 0.00241313, "buyback_yield": 0, "shareholder_yield": 0.00241313, "debt_paydown_yield": null, "total_yield": 0.00241313, "gross_margin": 0.20634378, "operating_margin": 0.11888847, "net_margin": 0.03818574, "ebitda_margin": 0.30366616, "fcf_margin": 0.40303034, "roe": 0.03265363, "roa": 0.01139067, "roic": 0.03635458, "roc_greenblatt": null, "asset_turnover": 0.29829647, "cash_conversion": 10.55447297, "accruals_ratio": -0.05080949, "sbc_to_revenue": 0.02073307, "debt_to_equity": 1.84168521, "net_debt_to_ebitda": 4.22591707, "debt_to_assets": 0.4516141, "interest_coverage": 1.83585639, "current_ratio": 1.50996399, "quick_ratio": 1.47350359, "net_debt": 8009179198, "revenue_growth_1y": 0.0057232, "revenue_growth_3y_cagr": -0.00722025, "revenue_growth_5y_cagr": 0.09533395, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.01423144, "book_value_growth_1y": 0.05243345, "piotroski_f_score": 8, "altman_z_score": 1.03283682, "earnings_stability_5y": 2.499965, "revenue_stability_5y": 0.265041, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0334785, "price_return_3m": -0.20310947, "price_return_6m": -0.2053155, "price_return_9m": -0.25781944, "price_return_12m": -0.28432653, "price_return_12m_ex1m": -0.25953694, "distance_from_52w_high": -0.30334165, "distance_from_52w_low": 0.05873584, "relative_strength": -0.38429011, "local_beta": -0.0002, "volatility_252d": 0.263031, "volatility_60d": 0.639864, "max_drawdown_12m": -0.34199039, "revenue_ttm": 6241236480, "gross_profit_ttm": 1287840320, "ebit_ttm": 742011060, "ebitda_ttm": 1895252336, "net_income_ttm": 238326220, "eps_diluted_ttm": 0.66480067, "operating_cash_flow_ttm": 1301409605, "capital_expenditure_ttm": 1213998042, "fcf_ttm": 2515407647, "dividends_paid_ttm": 30719381, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 404177072, "cash_and_equivalents": 1439911520, "total_current_assets": 2522100975, "total_current_liabilities": 1670305384, "net_ppe": null, "total_assets": 20922931013, "total_debt": 9449090718, "total_equity": 7298612927, "net_working_capital": -514125211, "book_value_per_share": 20.35916466, "retained_earnings": 6316280, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1473698611, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 86, "rank_pb": 44, "rank_ptbv": 50, "rank_ps": 49, "rank_pcf": 42, "rank_ev_ebitda": 44, "rank_ev_ebit": 81, "rank_earnings_yield": 86, "rank_fcf_yield": 32, "rank_dividend_yield": 55, "rank_shareholder_yield": 55, "rank_total_yield": 55, "rank_roe": 65, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 82, "rank_fcf_margin": 20, "rank_piotroski": 6, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 85, "rank_momentum_12m_ex1m": 85, "rank_relative_strength": 83, "value_composite": 76, "quality_composite": 30, "momentum_composite": 90, "growth_composite": 77, "yield_composite": 70, "svqf_composite": 93, "vc1_composite": 70, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 86, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 68, "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": 35.51, "os": 0.14, "value": 0.24, "quality": 0.7, "momentum": 0.1, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 53.4145, "earnings_yield": 0.0187, "shareholder_yield": 0.0024, "roe": 0.0327, "momentum_12_1": -0.2595, "complete_fields": { "id": 4181, "ticker_id": 1730, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:11.460617+00:00", "batch_id": "", "os_score_delta": null, "price_close": 35.51, "market_cap": 12730077552.5, "market_cap_usd": 12730077552.5, "enterprise_value": 20739256750.5, "shares_outstanding": 358492750, "fx_rate_to_usd": null, "pe_ratio": 53.41450703, "pb_ratio": 1.74417765, "ptbv_ratio": null, "ps_ratio": 2.03967236, "pcf_ratio": 9.78176087, "pfcf_ratio": 5.06084076, "ev_ebitda": 10.94274169, "ev_ebit": 27.95006418, "ev_sales": 3.32294038, "ev_fcf": 8.24488896, "earnings_yield": 0.01872151, "fcf_yield": 0.12128726, "dividend_yield": 0.00241313, "buyback_yield": 0, "shareholder_yield": 0.00241313, "debt_paydown_yield": null, "total_yield": 0.00241313, "gross_margin": 0.20634378, "operating_margin": 0.11888847, "net_margin": 0.03818574, "ebitda_margin": 0.30366616, "fcf_margin": 0.40303034, "roe": 0.03265363, "roa": 0.01139067, "roic": 0.03635458, "roc_greenblatt": null, "asset_turnover": 0.29829647, "cash_conversion": 10.55447297, "accruals_ratio": -0.05080949, "sbc_to_revenue": 0.02073307, "debt_to_equity": 1.84168521, "net_debt_to_ebitda": 4.22591707, "debt_to_assets": 0.4516141, "interest_coverage": 1.83585639, "current_ratio": 1.50996399, "quick_ratio": 1.47350359, "net_debt": 8009179198, "revenue_growth_1y": 0.0057232, "revenue_growth_3y_cagr": -0.00722025, "revenue_growth_5y_cagr": 0.09533395, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.01423144, "book_value_growth_1y": 0.05243345, "piotroski_f_score": 8, "altman_z_score": 1.03283682, "earnings_stability_5y": 2.499965, "revenue_stability_5y": 0.265041, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0334785, "price_return_3m": -0.20310947, "price_return_6m": -0.2053155, "price_return_9m": -0.25781944, "price_return_12m": -0.28432653, "price_return_12m_ex1m": -0.25953694, "distance_from_52w_high": -0.30334165, "distance_from_52w_low": 0.05873584, "relative_strength": -0.38429011, "local_beta": -0.0002, "volatility_252d": 0.263031, "volatility_60d": 0.639864, "max_drawdown_12m": -0.34199039, "revenue_ttm": 6241236480, "gross_profit_ttm": 1287840320, "ebit_ttm": 742011060, "ebitda_ttm": 1895252336, "net_income_ttm": 238326220, "eps_diluted_ttm": 0.66480067, "operating_cash_flow_ttm": 1301409605, "capital_expenditure_ttm": 1213998042, "fcf_ttm": 2515407647, "dividends_paid_ttm": 30719381, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 404177072, "cash_and_equivalents": 1439911520, "total_current_assets": 2522100975, "total_current_liabilities": 1670305384, "net_ppe": null, "total_assets": 20922931013, "total_debt": 9449090718, "total_equity": 7298612927, "net_working_capital": -514125211, "book_value_per_share": 20.35916466, "retained_earnings": 6316280, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1473698611, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 86, "rank_pb": 44, "rank_ptbv": 50, "rank_ps": 49, "rank_pcf": 42, "rank_ev_ebitda": 44, "rank_ev_ebit": 81, "rank_earnings_yield": 86, "rank_fcf_yield": 32, "rank_dividend_yield": 55, "rank_shareholder_yield": 55, "rank_total_yield": 55, "rank_roe": 65, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 82, "rank_fcf_margin": 20, "rank_piotroski": 6, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 85, "rank_momentum_12m_ex1m": 85, "rank_relative_strength": 83, "value_composite": 76, "quality_composite": 30, "momentum_composite": 90, "growth_composite": 77, "yield_composite": 70, "svqf_composite": 93, "vc1_composite": 70, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 86, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 68, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "income_statement": { "revenue": 6615900000, "cost_of_revenue": 5248600000, "gross_profit": 1367300000, "ebit": 683100000, "ebitda": 1999200000, "pretax_income": 226900000, "tax_provision": 14200000, "net_income": 3834100000, "net_income_to_common": 3834100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85600000, "total_current_assets": 1164200000, "total_assets": 19295200000, "short_term_debt": 59900000, "long_term_debt": 7422600000, "total_debt": 7482500000, "total_liabilities": 11809800000, "total_equity": 7302799999, "shares_outstanding": 378689219, "goodwill_and_intangibles": 8651900000 }, "cash_flow": { "operating_cash_flow": 1316000000, "capital_expenditure": 1141400000, "free_cash_flow": 2457400000, "dividends_paid": 31100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267757, "ticker_id": 1730, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "683100000", "ebitda": "1999200000", "netIncome": "3834100000", "grossProfit": "1367300000", "depreciation": "None", "totalRevenue": "6615900000", "costOfRevenue": "5248600000", "interestIncome": "None", "incomeBeforeTax": "226900000", "interestExpense": "371964560", "operatingIncome": "399900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14200000", "reportedCurrency": "CAD", "netInterestIncome": "-510800000", "nonInterestIncome": "None", "operatingExpenses": "967400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5248600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1316100000", "sellingGeneralAndAdministrative": "967400000", "netIncomeFromContinuingOperations": "241100000" }, "balance": { "goodwill": "6894900000", "inventory": "60900000", "commonStock": "7008400000", "currentDebt": "None", "investments": "None", "totalAssets": "19295200000", "longTermDebt": "7422600000", "shortTermDebt": "59900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1757000000", "reportedCurrency": "CAD", "retainedEarnings": "229500000", "totalLiabilities": "11809800000", "otherCurrentAssets": "276600000", "totalCurrentAssets": "1164200000", "currentLongTermDebt": "None", "longTermInvestments": "1898000000", "shortTermInvestments": "None", "currentNetReceivables": "802000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18131000000", "currentAccountsPayable": "1888300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7933100000", "totalShareholderEquity": "7302799999", "capitalLeaseObligations": "510500000", "otherCurrentLiabilities": "49700000", "totalCurrentLiabilities": "1997900000", "otherNonCurrentLiabilities": "34500000", "totalNonCurrentLiabilities": "9811900000", "cashAndShortTermInvestments": "85600000", "commonStockSharesOutstanding": "378689219", "intangibleAssetsExcludingGoodwill": "1757000000", "cashAndCashEquivalentsAtCarryingValue": "85600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3834100000", "profitLoss": "None", "dividendPayout": "31100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "1316000000", "capitalExpenditures": "1141400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5316800000", "cashflowFromInvestment": "3958500000", "stockBasedCompensation": "151500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2967400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1316100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6615900000, "cost_of_revenue": 5248600000, "gross_profit": 1367300000, "research_and_development": null, "selling_general_admin": 967400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 683100000, "depreciation_amortisation": 1316100000, "ebitda": 1999200000, "interest_expense": 371964560, "interest_income": null, "other_non_operating": null, "pretax_income": 226900000, "tax_provision": 14200000, "effective_tax_rate": null, "net_income": 3834100000, "net_income_continuing_ops": 241100000, "net_income_to_common": 3834100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85600000, "short_term_investments": null, "net_receivables": 802000000, "inventory": 60900000, "other_current_assets": null, "total_current_assets": 1164200000, "net_ppe": null, "goodwill": 6894900000, "intangible_assets": 1757000000, "goodwill_and_intangibles": 8651900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18131000000, "total_assets": 19295200000, "short_term_debt": 59900000, "accounts_payable": 1888300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1997900000, "long_term_debt": 7422600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9811900000, "total_liabilities": 11809800000, "total_debt": 7482500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 229500000, "total_equity": 7302799999, "shares_outstanding": 378689219, "operating_cash_flow": 1316000000, "stock_based_compensation": 151500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1141400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3958500000, "dividends_paid": 31100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5316800000, "free_cash_flow": 2457400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "683100000", "ebitda": "1999200000", "netIncome": "3834100000", "grossProfit": "1367300000", "depreciation": "None", "totalRevenue": "6615900000", "costOfRevenue": "5248600000", "interestIncome": "None", "incomeBeforeTax": "226900000", "interestExpense": "371964560", "operatingIncome": "399900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14200000", "reportedCurrency": "CAD", "netInterestIncome": "-510800000", "nonInterestIncome": "None", "operatingExpenses": "967400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5248600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1316100000", "sellingGeneralAndAdministrative": "967400000", "netIncomeFromContinuingOperations": "241100000" }, "balance": { "goodwill": "6894900000", "inventory": "60900000", "commonStock": "7008400000", "currentDebt": "None", "investments": "None", "totalAssets": "19295200000", "longTermDebt": "7422600000", "shortTermDebt": "59900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1757000000", "reportedCurrency": "CAD", "retainedEarnings": "229500000", "totalLiabilities": "11809800000", "otherCurrentAssets": "276600000", "totalCurrentAssets": "1164200000", "currentLongTermDebt": "None", "longTermInvestments": "1898000000", "shortTermInvestments": "None", "currentNetReceivables": "802000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18131000000", "currentAccountsPayable": "1888300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7933100000", "totalShareholderEquity": "7302799999", "capitalLeaseObligations": "510500000", "otherCurrentLiabilities": "49700000", "totalCurrentLiabilities": "1997900000", "otherNonCurrentLiabilities": "34500000", "totalNonCurrentLiabilities": "9811900000", "cashAndShortTermInvestments": "85600000", "commonStockSharesOutstanding": "378689219", "intangibleAssetsExcludingGoodwill": "1757000000", "cashAndCashEquivalentsAtCarryingValue": "85600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3834100000", "profitLoss": "None", "dividendPayout": "31100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "1316000000", "capitalExpenditures": "1141400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5316800000", "cashflowFromInvestment": "3958500000", "stockBasedCompensation": "151500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2967400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1316100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "income_statement": { "revenue": 6138800000, "cost_of_revenue": 5010000000, "gross_profit": 1128800000, "ebit": -560300000, "ebitda": 1007500000, "pretax_income": -1123900000, "tax_provision": -226400000, "net_income": -722700000, "net_income_to_common": -722700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133800000, "total_current_assets": 1695600000, "total_assets": 21207400000, "short_term_debt": 1218800000, "long_term_debt": 8853000000, "total_debt": 10071800000, "total_liabilities": 13985700000, "total_equity": 6978400000, "shares_outstanding": 380841299, "goodwill_and_intangibles": 10899000000 }, "cash_flow": { "operating_cash_flow": 1540200000, "capital_expenditure": 1193000000, "free_cash_flow": 2733200000, "dividends_paid": 28200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267762, "ticker_id": 1730, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-560300000", "ebitda": "1007500000", "netIncome": "-722700000", "grossProfit": "1128800000", "depreciation": "None", "totalRevenue": "6138800000", "costOfRevenue": "5010000000", "interestIncome": "None", "incomeBeforeTax": "-1123900000", "interestExpense": "616200000", "operatingIncome": "222800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-226400000", "reportedCurrency": "CAD", "netInterestIncome": "-616200000", "nonInterestIncome": "None", "operatingExpenses": "906000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5010000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1567800000", "sellingGeneralAndAdministrative": "1029200000", "netIncomeFromContinuingOperations": "-737700000" }, "balance": { "goodwill": "8065800000", "inventory": "107700000", "commonStock": "9938000000", "currentDebt": "None", "investments": "None", "totalAssets": "21207400000", "longTermDebt": "8853000000", "shortTermDebt": "1218800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2833200000", "reportedCurrency": "CAD", "retainedEarnings": "-3573500000", "totalLiabilities": "13985700000", "otherCurrentAssets": "193000000", "totalCurrentAssets": "1695600000", "currentLongTermDebt": "1149400000", "longTermInvestments": "344400000", "shortTermInvestments": "None", "currentNetReceivables": "1261100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19511800000", "currentAccountsPayable": "812300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10549000000", "totalShareholderEquity": "6978400000", "capitalLeaseObligations": "546600000", "otherCurrentLiabilities": "888000000", "totalCurrentLiabilities": "3150700000", "otherNonCurrentLiabilities": "41600000", "totalNonCurrentLiabilities": "10835000000", "cashAndShortTermInvestments": "133800000", "commonStockSharesOutstanding": "380841299", "intangibleAssetsExcludingGoodwill": "2833200000", "cashAndCashEquivalentsAtCarryingValue": "133800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-737700000", "profitLoss": "None", "dividendPayout": "28200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "1540200000", "capitalExpenditures": "1193000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "163200000", "cashflowFromInvestment": "-1684400000", "stockBasedCompensation": "104700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1567800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6138800000, "cost_of_revenue": 5010000000, "gross_profit": 1128800000, "research_and_development": null, "selling_general_admin": 1029200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -560300000, "depreciation_amortisation": 1567800000, "ebitda": 1007500000, "interest_expense": 616200000, "interest_income": null, "other_non_operating": null, "pretax_income": -1123900000, "tax_provision": -226400000, "effective_tax_rate": null, "net_income": -722700000, "net_income_continuing_ops": -737700000, "net_income_to_common": -722700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 133800000, "short_term_investments": null, "net_receivables": 1261100000, "inventory": 107700000, "other_current_assets": null, "total_current_assets": 1695600000, "net_ppe": null, "goodwill": 8065800000, "intangible_assets": 2833200000, "goodwill_and_intangibles": 10899000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19511800000, "total_assets": 21207400000, "short_term_debt": 1218800000, "accounts_payable": 812300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3150700000, "long_term_debt": 8853000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10835000000, "total_liabilities": 13985700000, "total_debt": 10071800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3573500000, "total_equity": 6978400000, "shares_outstanding": 380841299, "operating_cash_flow": 1540200000, "stock_based_compensation": 104700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1193000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1684400000, "dividends_paid": 28200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 163200000, "free_cash_flow": 2733200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-560300000", "ebitda": "1007500000", "netIncome": "-722700000", "grossProfit": "1128800000", "depreciation": "None", "totalRevenue": "6138800000", "costOfRevenue": "5010000000", "interestIncome": "None", "incomeBeforeTax": "-1123900000", "interestExpense": "616200000", "operatingIncome": "222800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-226400000", "reportedCurrency": "CAD", "netInterestIncome": "-616200000", "nonInterestIncome": "None", "operatingExpenses": "906000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5010000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1567800000", "sellingGeneralAndAdministrative": "1029200000", "netIncomeFromContinuingOperations": "-737700000" }, "balance": { "goodwill": "8065800000", "inventory": "107700000", "commonStock": "9938000000", "currentDebt": "None", "investments": "None", "totalAssets": "21207400000", "longTermDebt": "8853000000", "shortTermDebt": "1218800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2833200000", "reportedCurrency": "CAD", "retainedEarnings": "-3573500000", "totalLiabilities": "13985700000", "otherCurrentAssets": "193000000", "totalCurrentAssets": "1695600000", "currentLongTermDebt": "1149400000", "longTermInvestments": "344400000", "shortTermInvestments": "None", "currentNetReceivables": "1261100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19511800000", "currentAccountsPayable": "812300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10549000000", "totalShareholderEquity": "6978400000", "capitalLeaseObligations": "546600000", "otherCurrentLiabilities": "888000000", "totalCurrentLiabilities": "3150700000", "otherNonCurrentLiabilities": "41600000", "totalNonCurrentLiabilities": "10835000000", "cashAndShortTermInvestments": "133800000", "commonStockSharesOutstanding": "380841299", "intangibleAssetsExcludingGoodwill": "2833200000", "cashAndCashEquivalentsAtCarryingValue": "133800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-737700000", "profitLoss": "None", "dividendPayout": "28200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "1540200000", "capitalExpenditures": "1193000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "163200000", "cashflowFromInvestment": "-1684400000", "stockBasedCompensation": "104700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1567800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "income_statement": { "revenue": 7515500000, "cost_of_revenue": 6246100000, "gross_profit": 1269400000, "ebit": 724800000, "ebitda": 2214500000, "pretax_income": 192100000, "tax_provision": 159900000, "net_income": 45400000, "net_income_to_common": 45400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135700000, "total_current_assets": 1485000000, "total_assets": 19879200000, "short_term_debt": 75100000, "long_term_debt": 8830100000, "total_debt": 8905200000, "total_liabilities": 12493000000, "total_equity": 7177100000, "shares_outstanding": 369656237, "goodwill_and_intangibles": 10946800000 }, "cash_flow": { "operating_cash_flow": 980400000, "capital_expenditure": 1055100000, "free_cash_flow": 2035500000, "dividends_paid": 25000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267767, "ticker_id": 1730, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "724800000", "ebitda": "2214500000", "netIncome": "45400000", "grossProfit": "1269400000", "depreciation": "None", "totalRevenue": "7515500000", "costOfRevenue": "6246100000", "interestIncome": "None", "incomeBeforeTax": "192100000", "interestExpense": "584100000", "operatingIncome": "261100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "159900000", "reportedCurrency": "CAD", "netInterestIncome": "-576300000", "nonInterestIncome": "None", "operatingExpenses": "1008300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6246100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1489700000", "sellingGeneralAndAdministrative": "885200000", "netIncomeFromContinuingOperations": "-124800000" }, "balance": { "goodwill": "7890500000", "inventory": "98200000", "commonStock": "9835100000", "currentDebt": "None", "investments": "None", "totalAssets": "19879200000", "longTermDebt": "8830100000", "shortTermDebt": "75100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3056300000", "reportedCurrency": "CAD", "retainedEarnings": "-2822600000", "totalLiabilities": "12493000000", "otherCurrentAssets": "123400000", "totalCurrentAssets": "1485000000", "currentLongTermDebt": "15500000", "longTermInvestments": "319000000", "shortTermInvestments": "None", "currentNetReceivables": "1127700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18394200000", "currentAccountsPayable": "711000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9288600000", "totalShareholderEquity": "7177100000", "capitalLeaseObligations": "443000000", "otherCurrentLiabilities": "816500000", "totalCurrentLiabilities": "1810400000", "otherNonCurrentLiabilities": "39100000", "totalNonCurrentLiabilities": "10682600000", "cashAndShortTermInvestments": "135700000", "commonStockSharesOutstanding": "369656237", "intangibleAssetsExcludingGoodwill": "3056300000", "cashAndCashEquivalentsAtCarryingValue": "135700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45400000", "profitLoss": "None", "dividendPayout": "25000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "980400000", "capitalExpenditures": "1055100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-602800000", "cashflowFromInvestment": "-310400000", "stockBasedCompensation": "124800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1489700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7515500000, "cost_of_revenue": 6246100000, "gross_profit": 1269400000, "research_and_development": null, "selling_general_admin": 885200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 724800000, "depreciation_amortisation": 1489700000, "ebitda": 2214500000, "interest_expense": 584100000, "interest_income": null, "other_non_operating": null, "pretax_income": 192100000, "tax_provision": 159900000, "effective_tax_rate": null, "net_income": 45400000, "net_income_continuing_ops": -124800000, "net_income_to_common": 45400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135700000, "short_term_investments": null, "net_receivables": 1127700000, "inventory": 98200000, "other_current_assets": null, "total_current_assets": 1485000000, "net_ppe": null, "goodwill": 7890500000, "intangible_assets": 3056300000, "goodwill_and_intangibles": 10946800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18394200000, "total_assets": 19879200000, "short_term_debt": 75100000, "accounts_payable": 711000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1810400000, "long_term_debt": 8830100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10682600000, "total_liabilities": 12493000000, "total_debt": 8905200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2822600000, "total_equity": 7177100000, "shares_outstanding": 369656237, "operating_cash_flow": 980400000, "stock_based_compensation": 124800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1055100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -310400000, "dividends_paid": 25000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -602800000, "free_cash_flow": 2035500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "724800000", "ebitda": "2214500000", "netIncome": "45400000", "grossProfit": "1269400000", "depreciation": "None", "totalRevenue": "7515500000", "costOfRevenue": "6246100000", "interestIncome": "None", "incomeBeforeTax": "192100000", "interestExpense": "584100000", "operatingIncome": "261100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "159900000", "reportedCurrency": "CAD", "netInterestIncome": "-576300000", "nonInterestIncome": "None", "operatingExpenses": "1008300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6246100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1489700000", "sellingGeneralAndAdministrative": "885200000", "netIncomeFromContinuingOperations": "-124800000" }, "balance": { "goodwill": "7890500000", "inventory": "98200000", "commonStock": "9835100000", "currentDebt": "None", "investments": "None", "totalAssets": "19879200000", "longTermDebt": "8830100000", "shortTermDebt": "75100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3056300000", "reportedCurrency": "CAD", "retainedEarnings": "-2822600000", "totalLiabilities": "12493000000", "otherCurrentAssets": "123400000", "totalCurrentAssets": "1485000000", "currentLongTermDebt": "15500000", "longTermInvestments": "319000000", "shortTermInvestments": "None", "currentNetReceivables": "1127700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18394200000", "currentAccountsPayable": "711000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9288600000", "totalShareholderEquity": "7177100000", "capitalLeaseObligations": "443000000", "otherCurrentLiabilities": "816500000", "totalCurrentLiabilities": "1810400000", "otherNonCurrentLiabilities": "39100000", "totalNonCurrentLiabilities": "10682600000", "cashAndShortTermInvestments": "135700000", "commonStockSharesOutstanding": "369656237", "intangibleAssetsExcludingGoodwill": "3056300000", "cashAndCashEquivalentsAtCarryingValue": "135700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45400000", "profitLoss": "None", "dividendPayout": "25000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "980400000", "capitalExpenditures": "1055100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-602800000", "cashflowFromInvestment": "-310400000", "stockBasedCompensation": "124800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1489700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "income_statement": { "revenue": 6761300000, "cost_of_revenue": 5963700000, "gross_profit": 797600000, "ebit": 67800000, "ebitda": 1593300000, "pretax_income": -359300000, "tax_provision": -176100000, "net_income": -311800000, "net_income_to_common": -311800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82100000, "total_current_assets": 1383100000, "total_assets": 19767600000, "short_term_debt": 94200000, "long_term_debt": 9248900000, "total_debt": 9343100000, "total_liabilities": 13723500000, "total_equity": 6037200000, "shares_outstanding": 367170911, "goodwill_and_intangibles": 11427400000 }, "cash_flow": { "operating_cash_flow": 1096300000, "capital_expenditure": 780100000, "free_cash_flow": 1876400000, "dividends_paid": 20700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267772, "ticker_id": 1730, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67800000", "ebitda": "1593300000", "netIncome": "-311800000", "grossProfit": "797600000", "depreciation": "None", "totalRevenue": "6761300000", "costOfRevenue": "5963700000", "interestIncome": "None", "incomeBeforeTax": "-359300000", "interestExpense": "427100000", "operatingIncome": "39900000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-176100000", "reportedCurrency": "CAD", "netInterestIncome": "-489300000", "nonInterestIncome": "None", "operatingExpenses": "757700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5963700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1525500000", "sellingGeneralAndAdministrative": "730400000", "netIncomeFromContinuingOperations": "-183200000" }, "balance": { "goodwill": "8182400000", "inventory": "84200000", "commonStock": "8640300000", "currentDebt": "None", "investments": "None", "totalAssets": "19767600000", "longTermDebt": "9248900000", "shortTermDebt": "94200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3245000000", "reportedCurrency": "CAD", "retainedEarnings": "-2843000000", "totalLiabilities": "13723500000", "otherCurrentAssets": "112000000", "totalCurrentAssets": "1383100000", "currentLongTermDebt": "17900000", "longTermInvestments": "326600000", "shortTermInvestments": "None", "currentNetReceivables": "1104800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18384500000", "currentAccountsPayable": "656700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6540300000", "shortLongTermDebtTotal": "9679100000", "totalShareholderEquity": "6037200000", "capitalLeaseObligations": "378800000", "otherCurrentLiabilities": "1693100000", "totalCurrentLiabilities": "2692100000", "otherNonCurrentLiabilities": "47500000", "totalNonCurrentLiabilities": "11031400000", "cashAndShortTermInvestments": "82100000", "commonStockSharesOutstanding": "367170911", "intangibleAssetsExcludingGoodwill": "3245000000", "cashAndCashEquivalentsAtCarryingValue": "82100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-311100000", "profitLoss": "None", "dividendPayout": "20700000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "221000000", "operatingCashflow": "1096300000", "capitalExpenditures": "780100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "569000000", "cashflowFromInvestment": "-1734200000", "stockBasedCompensation": "55100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1525500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6761300000, "cost_of_revenue": 5963700000, "gross_profit": 797600000, "research_and_development": null, "selling_general_admin": 730400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67800000, "depreciation_amortisation": 1525500000, "ebitda": 1593300000, "interest_expense": 427100000, "interest_income": null, "other_non_operating": null, "pretax_income": -359300000, "tax_provision": -176100000, "effective_tax_rate": null, "net_income": -311800000, "net_income_continuing_ops": -183200000, "net_income_to_common": -311800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82100000, "short_term_investments": null, "net_receivables": 1104800000, "inventory": 84200000, "other_current_assets": null, "total_current_assets": 1383100000, "net_ppe": null, "goodwill": 8182400000, "intangible_assets": 3245000000, "goodwill_and_intangibles": 11427400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18384500000, "total_assets": 19767600000, "short_term_debt": 94200000, "accounts_payable": 656700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2692100000, "long_term_debt": 9248900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11031400000, "total_liabilities": 13723500000, "total_debt": 9343100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2843000000, "total_equity": 6037200000, "shares_outstanding": 367170911, "operating_cash_flow": 1096300000, "stock_based_compensation": 55100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 780100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1734200000, "dividends_paid": 20700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 569000000, "free_cash_flow": 1876400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67800000", "ebitda": "1593300000", "netIncome": "-311800000", "grossProfit": "797600000", "depreciation": "None", "totalRevenue": "6761300000", "costOfRevenue": "5963700000", "interestIncome": "None", "incomeBeforeTax": "-359300000", "interestExpense": "427100000", "operatingIncome": "39900000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-176100000", "reportedCurrency": "CAD", "netInterestIncome": "-489300000", "nonInterestIncome": "None", "operatingExpenses": "757700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5963700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1525500000", "sellingGeneralAndAdministrative": "730400000", "netIncomeFromContinuingOperations": "-183200000" }, "balance": { "goodwill": "8182400000", "inventory": "84200000", "commonStock": "8640300000", "currentDebt": "None", "investments": "None", "totalAssets": "19767600000", "longTermDebt": "9248900000", "shortTermDebt": "94200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3245000000", "reportedCurrency": "CAD", "retainedEarnings": "-2843000000", "totalLiabilities": "13723500000", "otherCurrentAssets": "112000000", "totalCurrentAssets": "1383100000", "currentLongTermDebt": "17900000", "longTermInvestments": "326600000", "shortTermInvestments": "None", "currentNetReceivables": "1104800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18384500000", "currentAccountsPayable": "656700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6540300000", "shortLongTermDebtTotal": "9679100000", "totalShareholderEquity": "6037200000", "capitalLeaseObligations": "378800000", "otherCurrentLiabilities": "1693100000", "totalCurrentLiabilities": "2692100000", "otherNonCurrentLiabilities": "47500000", "totalNonCurrentLiabilities": "11031400000", "cashAndShortTermInvestments": "82100000", "commonStockSharesOutstanding": "367170911", "intangibleAssetsExcludingGoodwill": "3245000000", "cashAndCashEquivalentsAtCarryingValue": "82100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-311100000", "profitLoss": "None", "dividendPayout": "20700000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "221000000", "operatingCashflow": "1096300000", "capitalExpenditures": "780100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "569000000", "cashflowFromInvestment": "-1734200000", "stockBasedCompensation": "55100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1525500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "income_statement": { "revenue": 5136600000, "cost_of_revenue": 4662900000, "gross_profit": 473700000, "ebit": -412300000, "ebitda": 980700000, "pretax_income": -736200000, "tax_provision": -109200000, "net_income": -606800000, "net_income_to_common": -606800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190400000, "total_current_assets": 1495700000, "total_assets": 18396500000, "short_term_debt": 137800000, "long_term_debt": 9211400000, "total_debt": 9349200000, "total_liabilities": 12620400000, "total_equity": 5776100000, "shares_outstanding": 361566007, "goodwill_and_intangibles": 10831100000 }, "cash_flow": { "operating_cash_flow": 897900000, "capital_expenditure": 647200000, "free_cash_flow": 1545100000, "dividends_paid": 17900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267777, "ticker_id": 1730, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-412300000", "ebitda": "980700000", "netIncome": "-606800000", "grossProfit": "473700000", "depreciation": "None", "totalRevenue": "5136600000", "costOfRevenue": "4662900000", "interestIncome": "712300000", "incomeBeforeTax": "-736200000", "interestExpense": "323900000", "operatingIncome": "-103400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-109200000", "reportedCurrency": "CAD", "netInterestIncome": "-370400000", "nonInterestIncome": "None", "operatingExpenses": "577100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4662900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1393000000", "sellingGeneralAndAdministrative": "591900000", "netIncomeFromContinuingOperations": "-606800000" }, "balance": { "goodwill": "7501100000", "inventory": "82000000", "commonStock": "8462900000", "currentDebt": "None", "investments": "None", "totalAssets": "18396500000", "longTermDebt": "9211400000", "shortTermDebt": "137800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3330000000", "reportedCurrency": "CAD", "retainedEarnings": "-2510500000", "totalLiabilities": "12620400000", "otherCurrentAssets": "88600000", "totalCurrentAssets": "1495700000", "currentLongTermDebt": "86900000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "1134700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16900800000", "currentAccountsPayable": "565700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6010600000", "shortLongTermDebtTotal": "9629400000", "totalShareholderEquity": "5776100000", "capitalLeaseObligations": "308300000", "otherCurrentLiabilities": "594400000", "totalCurrentLiabilities": "1522400000", "otherNonCurrentLiabilities": "41000000", "totalNonCurrentLiabilities": "11098000000", "cashAndShortTermInvestments": "190400000", "commonStockSharesOutstanding": "361566007", "intangibleAssetsExcludingGoodwill": "3330000000", "cashAndCashEquivalentsAtCarryingValue": "190400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-606800000", "profitLoss": "None", "dividendPayout": "17900000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "138000000", "operatingCashflow": "897900000", "capitalExpenditures": "647200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1964700000", "cashflowFromInvestment": "-2687200000", "stockBasedCompensation": "45700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3816000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1393000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5136600000, "cost_of_revenue": 4662900000, "gross_profit": 473700000, "research_and_development": null, "selling_general_admin": 591900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -412300000, "depreciation_amortisation": 1393000000, "ebitda": 980700000, "interest_expense": 323900000, "interest_income": null, "other_non_operating": null, "pretax_income": -736200000, "tax_provision": -109200000, "effective_tax_rate": null, "net_income": -606800000, "net_income_continuing_ops": -606800000, "net_income_to_common": -606800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190400000, "short_term_investments": null, "net_receivables": 1134700000, "inventory": 82000000, "other_current_assets": null, "total_current_assets": 1495700000, "net_ppe": null, "goodwill": 7501100000, "intangible_assets": 3330000000, "goodwill_and_intangibles": 10831100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16900800000, "total_assets": 18396500000, "short_term_debt": 137800000, "accounts_payable": 565700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1522400000, "long_term_debt": 9211400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11098000000, "total_liabilities": 12620400000, "total_debt": 9349200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2510500000, "total_equity": 5776100000, "shares_outstanding": 361566007, "operating_cash_flow": 897900000, "stock_based_compensation": 45700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 647200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2687200000, "dividends_paid": 17900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1964700000, "free_cash_flow": 1545100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-412300000", "ebitda": "980700000", "netIncome": "-606800000", "grossProfit": "473700000", "depreciation": "None", "totalRevenue": "5136600000", "costOfRevenue": "4662900000", "interestIncome": "712300000", "incomeBeforeTax": "-736200000", "interestExpense": "323900000", "operatingIncome": "-103400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-109200000", "reportedCurrency": "CAD", "netInterestIncome": "-370400000", "nonInterestIncome": "None", "operatingExpenses": "577100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4662900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1393000000", "sellingGeneralAndAdministrative": "591900000", "netIncomeFromContinuingOperations": "-606800000" }, "balance": { "goodwill": "7501100000", "inventory": "82000000", "commonStock": "8462900000", "currentDebt": "None", "investments": "None", "totalAssets": "18396500000", "longTermDebt": "9211400000", "shortTermDebt": "137800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3330000000", "reportedCurrency": "CAD", "retainedEarnings": "-2510500000", "totalLiabilities": "12620400000", "otherCurrentAssets": "88600000", "totalCurrentAssets": "1495700000", "currentLongTermDebt": "86900000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "1134700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16900800000", "currentAccountsPayable": "565700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6010600000", "shortLongTermDebtTotal": "9629400000", "totalShareholderEquity": "5776100000", "capitalLeaseObligations": "308300000", "otherCurrentLiabilities": "594400000", "totalCurrentLiabilities": "1522400000", "otherNonCurrentLiabilities": "41000000", "totalNonCurrentLiabilities": "11098000000", "cashAndShortTermInvestments": "190400000", "commonStockSharesOutstanding": "361566007", "intangibleAssetsExcludingGoodwill": "3330000000", "cashAndCashEquivalentsAtCarryingValue": "190400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-606800000", "profitLoss": "None", "dividendPayout": "17900000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "138000000", "operatingCashflow": "897900000", "capitalExpenditures": "647200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1964700000", "cashflowFromInvestment": "-2687200000", "stockBasedCompensation": "45700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3816000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1393000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "income_statement": { "revenue": 4196200000, "cost_of_revenue": 4006100000, "gross_profit": 190100000, "ebit": -983400000, "ebitda": 254200000, "pretax_income": -1355800000, "tax_provision": -253400000, "net_income": -1102400000, "net_income_to_common": -1102400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27200000, "total_current_assets": 1028200000, "total_assets": 15730000000, "short_term_debt": 114100000, "long_term_debt": 7520200000, "total_debt": 7634300000, "total_liabilities": 10158200000, "total_equity": 5571800000, "shares_outstanding": 355321429, "goodwill_and_intangibles": 9593800000 }, "cash_flow": { "operating_cash_flow": 502200000, "capital_expenditure": 428300000, "free_cash_flow": 930500000, "dividends_paid": 13100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267782, "ticker_id": 1730, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-983400000", "ebitda": "254200000", "netIncome": "-1102400000", "grossProfit": "190100000", "depreciation": "None", "totalRevenue": "4196200000", "costOfRevenue": "4006100000", "interestIncome": "1009500000", "incomeBeforeTax": "-1355800000", "interestExpense": "331240188", "operatingIncome": "-320300000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-253400000", "reportedCurrency": "CAD", "netInterestIncome": "-597600000", "nonInterestIncome": "None", "operatingExpenses": "190100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4006100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1237600000", "sellingGeneralAndAdministrative": "422800000", "netIncomeFromContinuingOperations": "-994900000" }, "balance": { "goodwill": "6500400000", "inventory": "57400000", "commonStock": "7644800000", "currentDebt": "None", "investments": "None", "totalAssets": "15730000000", "longTermDebt": "7520200000", "shortTermDebt": "114100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3093400000", "reportedCurrency": "CAD", "retainedEarnings": "-1885800000", "totalLiabilities": "10158200000", "otherCurrentAssets": "214600000", "totalCurrentAssets": "1028200000", "currentLongTermDebt": "76600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "786400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14701800000", "currentAccountsPayable": "413100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5074800000", "shortLongTermDebtTotal": "6524300000", "totalShareholderEquity": "5571800000", "capitalLeaseObligations": "191200000", "otherCurrentLiabilities": "666100000", "totalCurrentLiabilities": "1193300000", "otherNonCurrentLiabilities": "37200000", "totalNonCurrentLiabilities": "8964900000", "cashAndShortTermInvestments": "27200000", "commonStockSharesOutstanding": "355321429", "intangibleAssetsExcludingGoodwill": "3093400000", "cashAndCashEquivalentsAtCarryingValue": "27200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-994900000", "profitLoss": "None", "dividendPayout": "13100000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "502200000", "capitalExpenditures": "428300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3338300000", "cashflowFromInvestment": "-4353500000", "stockBasedCompensation": "37900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1237600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4196200000, "cost_of_revenue": 4006100000, "gross_profit": 190100000, "research_and_development": null, "selling_general_admin": 422800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -983400000, "depreciation_amortisation": 1237600000, "ebitda": 254200000, "interest_expense": 331240188, "interest_income": null, "other_non_operating": null, "pretax_income": -1355800000, "tax_provision": -253400000, "effective_tax_rate": null, "net_income": -1102400000, "net_income_continuing_ops": -994900000, "net_income_to_common": -1102400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27200000, "short_term_investments": null, "net_receivables": 786400000, "inventory": 57400000, "other_current_assets": null, "total_current_assets": 1028200000, "net_ppe": null, "goodwill": 6500400000, "intangible_assets": 3093400000, "goodwill_and_intangibles": 9593800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14701800000, "total_assets": 15730000000, "short_term_debt": 114100000, "accounts_payable": 413100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1193300000, "long_term_debt": 7520200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8964900000, "total_liabilities": 10158200000, "total_debt": 7634300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1885800000, "total_equity": 5571800000, "shares_outstanding": 355321429, "operating_cash_flow": 502200000, "stock_based_compensation": 37900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 428300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4353500000, "dividends_paid": 13100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3338300000, "free_cash_flow": 930500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-983400000", "ebitda": "254200000", "netIncome": "-1102400000", "grossProfit": "190100000", "depreciation": "None", "totalRevenue": "4196200000", "costOfRevenue": "4006100000", "interestIncome": "1009500000", "incomeBeforeTax": "-1355800000", "interestExpense": "331240188", "operatingIncome": "-320300000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-253400000", "reportedCurrency": "CAD", "netInterestIncome": "-597600000", "nonInterestIncome": "None", "operatingExpenses": "190100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4006100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1237600000", "sellingGeneralAndAdministrative": "422800000", "netIncomeFromContinuingOperations": "-994900000" }, "balance": { "goodwill": "6500400000", "inventory": "57400000", "commonStock": "7644800000", "currentDebt": "None", "investments": "None", "totalAssets": "15730000000", "longTermDebt": "7520200000", "shortTermDebt": "114100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3093400000", "reportedCurrency": "CAD", "retainedEarnings": "-1885800000", "totalLiabilities": "10158200000", "otherCurrentAssets": "214600000", "totalCurrentAssets": "1028200000", "currentLongTermDebt": "76600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "786400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14701800000", "currentAccountsPayable": "413100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5074800000", "shortLongTermDebtTotal": "6524300000", "totalShareholderEquity": "5571800000", "capitalLeaseObligations": "191200000", "otherCurrentLiabilities": "666100000", "totalCurrentLiabilities": "1193300000", "otherNonCurrentLiabilities": "37200000", "totalNonCurrentLiabilities": "8964900000", "cashAndShortTermInvestments": "27200000", "commonStockSharesOutstanding": "355321429", "intangibleAssetsExcludingGoodwill": "3093400000", "cashAndCashEquivalentsAtCarryingValue": "27200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-994900000", "profitLoss": "None", "dividendPayout": "13100000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "502200000", "capitalExpenditures": "428300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3338300000", "cashflowFromInvestment": "-4353500000", "stockBasedCompensation": "37900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1237600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "income_statement": { "revenue": 3346900000, "cost_of_revenue": 3073100000, "gross_profit": 273800000, "ebit": -136500000, "ebitda": 662900000, "pretax_income": -609200000, "tax_provision": -157500000, "net_income": -451700000, "net_income_to_common": -451700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 574800000, "total_current_assets": 1420300000, "total_assets": 12323800000, "short_term_debt": 97600000, "long_term_debt": 7560660000, "total_debt": 7658260000, "total_liabilities": 9555900000, "total_equity": 2767900000, "shares_outstanding": 180545277, "goodwill_and_intangibles": 8021800000 }, "cash_flow": { "operating_cash_flow": 251000000, "capital_expenditure": 457800000, "free_cash_flow": 708800000, "dividends_paid": 13100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267787, "ticker_id": 1730, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-136500000", "ebitda": "662900000", "netIncome": "-451700000", "grossProfit": "273800000", "depreciation": "None", "totalRevenue": "3346900000", "costOfRevenue": "3073100000", "interestIncome": "433461000", "incomeBeforeTax": "-609200000", "interestExpense": "410426065", "operatingIncome": "-31700000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-157500000", "reportedCurrency": "CAD", "netInterestIncome": "-532220000", "nonInterestIncome": "None", "operatingExpenses": "273800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3073100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "799400000", "sellingGeneralAndAdministrative": "276300000", "netIncomeFromContinuingOperations": "-451653000" }, "balance": { "goodwill": "5173800000", "inventory": "50500000", "commonStock": "3524500000", "currentDebt": "None", "investments": "None", "totalAssets": "12323800000", "longTermDebt": "7560660000", "shortTermDebt": "97600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2848000000", "reportedCurrency": "CAD", "retainedEarnings": "-770300000", "totalLiabilities": "9555900000", "otherCurrentAssets": "81600000", "totalCurrentAssets": "1420300000", "currentLongTermDebt": "71385000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "713400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10903500000", "currentAccountsPayable": "732000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2850100000", "shortLongTermDebtTotal": "7817200000", "totalShareholderEquity": "2767900000", "capitalLeaseObligations": "192022000", "otherCurrentLiabilities": "32600000", "totalCurrentLiabilities": "865100000", "otherNonCurrentLiabilities": "12496000", "totalNonCurrentLiabilities": "8690800000", "cashAndShortTermInvestments": "574800000", "commonStockSharesOutstanding": "180545277", "intangibleAssetsExcludingGoodwill": "2848000000", "cashAndCashEquivalentsAtCarryingValue": "574800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-451700000", "profitLoss": "None", "dividendPayout": "13100000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "CAD", "changeInInventory": "57331000", "operatingCashflow": "251000000", "capitalExpenditures": "457800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1470500000", "cashflowFromInvestment": "-1158300000", "stockBasedCompensation": "14500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "799400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3346900000, "cost_of_revenue": 3073100000, "gross_profit": 273800000, "research_and_development": null, "selling_general_admin": 276300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -136500000, "depreciation_amortisation": 799400000, "ebitda": 662900000, "interest_expense": 410426065, "interest_income": null, "other_non_operating": null, "pretax_income": -609200000, "tax_provision": -157500000, "effective_tax_rate": null, "net_income": -451700000, "net_income_continuing_ops": -451653000, "net_income_to_common": -451700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 574800000, "short_term_investments": null, "net_receivables": 713400000, "inventory": 50500000, "other_current_assets": null, "total_current_assets": 1420300000, "net_ppe": null, "goodwill": 5173800000, "intangible_assets": 2848000000, "goodwill_and_intangibles": 8021800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10903500000, "total_assets": 12323800000, "short_term_debt": 97600000, "accounts_payable": 732000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 865100000, "long_term_debt": 7560660000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8690800000, "total_liabilities": 9555900000, "total_debt": 7658260000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -770300000, "total_equity": 2767900000, "shares_outstanding": 180545277, "operating_cash_flow": 251000000, "stock_based_compensation": 14500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 457800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1158300000, "dividends_paid": 13100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1470500000, "free_cash_flow": 708800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-136500000", "ebitda": "662900000", "netIncome": "-451700000", "grossProfit": "273800000", "depreciation": "None", "totalRevenue": "3346900000", "costOfRevenue": "3073100000", "interestIncome": "433461000", "incomeBeforeTax": "-609200000", "interestExpense": "410426065", "operatingIncome": "-31700000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-157500000", "reportedCurrency": "CAD", "netInterestIncome": "-532220000", "nonInterestIncome": "None", "operatingExpenses": "273800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3073100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "799400000", "sellingGeneralAndAdministrative": "276300000", "netIncomeFromContinuingOperations": "-451653000" }, "balance": { "goodwill": "5173800000", "inventory": "50500000", "commonStock": "3524500000", "currentDebt": "None", "investments": "None", "totalAssets": "12323800000", "longTermDebt": "7560660000", "shortTermDebt": "97600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2848000000", "reportedCurrency": "CAD", "retainedEarnings": "-770300000", "totalLiabilities": "9555900000", "otherCurrentAssets": "81600000", "totalCurrentAssets": "1420300000", "currentLongTermDebt": "71385000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "713400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10903500000", "currentAccountsPayable": "732000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2850100000", "shortLongTermDebtTotal": "7817200000", "totalShareholderEquity": "2767900000", "capitalLeaseObligations": "192022000", "otherCurrentLiabilities": "32600000", "totalCurrentLiabilities": "865100000", "otherNonCurrentLiabilities": "12496000", "totalNonCurrentLiabilities": "8690800000", "cashAndShortTermInvestments": "574800000", "commonStockSharesOutstanding": "180545277", "intangibleAssetsExcludingGoodwill": "2848000000", "cashAndCashEquivalentsAtCarryingValue": "574800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-451700000", "profitLoss": "None", "dividendPayout": "13100000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "CAD", "changeInInventory": "57331000", "operatingCashflow": "251000000", "capitalExpenditures": "457800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1470500000", "cashflowFromInvestment": "-1158300000", "stockBasedCompensation": "14500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "799400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "income_statement": { "revenue": 1852591000, "cost_of_revenue": 1703491000, "gross_profit": 149100000, "ebit": -254611000, "ebitda": 158315000, "pretax_income": -624252000, "tax_provision": -140916000, "net_income": -483336000, "net_income_to_common": -483336000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7445000, "total_current_assets": 681148000, "total_assets": 11071629000, "short_term_debt": 53660000, "long_term_debt": 6235004000, "total_debt": 6288664000, "total_liabilities": 7879019000, "total_equity": 3192610000, "shares_outstanding": 314045376, "goodwill_and_intangibles": 7919599000 }, "cash_flow": { "operating_cash_flow": -34232000, "capital_expenditure": 160277000, "free_cash_flow": 126045000, "dividends_paid": 13100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267792, "ticker_id": 1730, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-254611000", "ebitda": "158315000", "netIncome": "-483336000", "grossProfit": "149100000", "depreciation": "None", "totalRevenue": "1852591000", "costOfRevenue": "1703491000", "interestIncome": "263356000", "incomeBeforeTax": "-624252000", "interestExpense": "368469576", "operatingIncome": "-195063000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-140916000", "reportedCurrency": "CAD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "344163000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1703491000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "412926000", "sellingGeneralAndAdministrative": "188672000", "netIncomeFromContinuingOperations": "-483336000" }, "balance": { "goodwill": "4979301000", "inventory": "42393000", "commonStock": "3470358000", "currentDebt": "None", "investments": "None", "totalAssets": "11071629000", "longTermDebt": "6235004000", "shortTermDebt": "53660000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2940298000", "reportedCurrency": "CAD", "retainedEarnings": "-318663000", "totalLiabilities": "7879019000", "otherCurrentAssets": "56581000", "totalCurrentAssets": "681148000", "currentLongTermDebt": "60660000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "574729000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10390481000", "currentAccountsPayable": "606237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2415528000", "shortLongTermDebtTotal": "6288664000", "totalShareholderEquity": "3192610000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17621000", "totalCurrentLiabilities": "681373000", "otherNonCurrentLiabilities": "26802000", "totalNonCurrentLiabilities": "7197646000", "cashAndShortTermInvestments": "7445000", "commonStockSharesOutstanding": "314045376", "intangibleAssetsExcludingGoodwill": "2940298000", "cashAndCashEquivalentsAtCarryingValue": "7445000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-483336000", "profitLoss": "None", "dividendPayout": "13100000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-34232000", "capitalExpenditures": "160277000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6726729000", "cashflowFromInvestment": "-6806598000", "stockBasedCompensation": "20800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "412926000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1852591000, "cost_of_revenue": 1703491000, "gross_profit": 149100000, "research_and_development": null, "selling_general_admin": 188672000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -254611000, "depreciation_amortisation": 412926000, "ebitda": 158315000, "interest_expense": 368469576, "interest_income": null, "other_non_operating": null, "pretax_income": -624252000, "tax_provision": -140916000, "effective_tax_rate": null, "net_income": -483336000, "net_income_continuing_ops": -483336000, "net_income_to_common": -483336000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7445000, "short_term_investments": null, "net_receivables": 574729000, "inventory": 42393000, "other_current_assets": null, "total_current_assets": 681148000, "net_ppe": null, "goodwill": 4979301000, "intangible_assets": 2940298000, "goodwill_and_intangibles": 7919599000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10390481000, "total_assets": 11071629000, "short_term_debt": 53660000, "accounts_payable": 606237000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 681373000, "long_term_debt": 6235004000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7197646000, "total_liabilities": 7879019000, "total_debt": 6288664000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -318663000, "total_equity": 3192610000, "shares_outstanding": 314045376, "operating_cash_flow": -34232000, "stock_based_compensation": 20800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 160277000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6806598000, "dividends_paid": 13100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6726729000, "free_cash_flow": 126045000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-254611000", "ebitda": "158315000", "netIncome": "-483336000", "grossProfit": "149100000", "depreciation": "None", "totalRevenue": "1852591000", "costOfRevenue": "1703491000", "interestIncome": "263356000", "incomeBeforeTax": "-624252000", "interestExpense": "368469576", "operatingIncome": "-195063000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-140916000", "reportedCurrency": "CAD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "344163000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1703491000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "412926000", "sellingGeneralAndAdministrative": "188672000", "netIncomeFromContinuingOperations": "-483336000" }, "balance": { "goodwill": "4979301000", "inventory": "42393000", "commonStock": "3470358000", "currentDebt": "None", "investments": "None", "totalAssets": "11071629000", "longTermDebt": "6235004000", "shortTermDebt": "53660000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2940298000", "reportedCurrency": "CAD", "retainedEarnings": "-318663000", "totalLiabilities": "7879019000", "otherCurrentAssets": "56581000", "totalCurrentAssets": "681148000", "currentLongTermDebt": "60660000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "574729000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10390481000", "currentAccountsPayable": "606237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2415528000", "shortLongTermDebtTotal": "6288664000", "totalShareholderEquity": "3192610000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17621000", "totalCurrentLiabilities": "681373000", "otherNonCurrentLiabilities": "26802000", "totalNonCurrentLiabilities": "7197646000", "cashAndShortTermInvestments": "7445000", "commonStockSharesOutstanding": "314045376", "intangibleAssetsExcludingGoodwill": "2940298000", "cashAndCashEquivalentsAtCarryingValue": "7445000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-483336000", "profitLoss": "None", "dividendPayout": "13100000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-34232000", "capitalExpenditures": "160277000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6726729000", "cashflowFromInvestment": "-6806598000", "stockBasedCompensation": "20800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "412926000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "income_statement": { "revenue": 1643800000, "cost_of_revenue": 966228480, "gross_profit": 299800000, "ebit": 24443280, "ebitda": 273405276, "pretax_income": -272200000, "tax_provision": -53000000, "net_income": -215700000, "net_income_to_common": -215700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1439911520, "total_current_assets": 2522100975, "total_assets": 20922931013, "short_term_debt": 73990718, "long_term_debt": 9375100000, "total_debt": 9449090718, "total_liabilities": 13441747491, "total_equity": 7298612927, "shares_outstanding": 358492750, "goodwill_and_intangibles": 8772311538 }, "cash_flow": { "operating_cash_flow": 158909605, "capital_expenditure": 387198042, "free_cash_flow": 546107647, "dividends_paid": 7519381, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267755, "ticker_id": 1730, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24443280", "ebitda": "273405276", "netIncome": "-215700000", "grossProfit": "299800000", "depreciation": "None", "totalRevenue": "1643800000", "costOfRevenue": "966228480", "interestIncome": "None", "incomeBeforeTax": "-272200000", "interestExpense": "78434172", "operatingIncome": "34000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-53000000", "reportedCurrency": "CAD", "netInterestIncome": "-139600000", "nonInterestIncome": "None", "operatingExpenses": "265800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "966228480", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "248961996", "sellingGeneralAndAdministrative": "265800000", "netIncomeFromContinuingOperations": "-219200000" }, "balance": { "goodwill": "7030622154", "inventory": "None", "commonStock": "7070023715", "currentDebt": "None", "investments": "None", "totalAssets": "20922931013", "longTermDebt": "9375100000", "shortTermDebt": "73990718", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1741689384", "reportedCurrency": "CAD", "retainedEarnings": "6316280", "totalLiabilities": "13441747491", "otherCurrentAssets": "153896684", "totalCurrentAssets": "2522100975", "currentLongTermDebt": "None", "longTermInvestments": "1865400000", "shortTermInvestments": "None", "currentNetReceivables": "928292770", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18400830038", "currentAccountsPayable": "1546185452", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9918666386", "totalShareholderEquity": "7298612927", "capitalLeaseObligations": "518000000", "otherCurrentLiabilities": "50129213", "totalCurrentLiabilities": "1670305384", "otherNonCurrentLiabilities": "34500000", "totalNonCurrentLiabilities": "11771442106", "cashAndShortTermInvestments": "1439911520", "commonStockSharesOutstanding": "358492750", "intangibleAssetsExcludingGoodwill": "1741689384", "cashAndCashEquivalentsAtCarryingValue": "1439911520", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-216257425", "profitLoss": "None", "dividendPayout": "7519381", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "158909605", "capitalExpenditures": "387198042", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1708203069", "cashflowFromInvestment": "-526557255", "stockBasedCompensation": "37600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7519381", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57147303", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "347194930", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1643800000, "cost_of_revenue": 966228480, "gross_profit": 299800000, "research_and_development": null, "selling_general_admin": 265800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24443280, "depreciation_amortisation": 248961996, "ebitda": 273405276, "interest_expense": 78434172, "interest_income": null, "other_non_operating": null, "pretax_income": -272200000, "tax_provision": -53000000, "effective_tax_rate": null, "net_income": -215700000, "net_income_continuing_ops": -219200000, "net_income_to_common": -215700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1439911520, "short_term_investments": null, "net_receivables": 928292770, "inventory": null, "other_current_assets": null, "total_current_assets": 2522100975, "net_ppe": null, "goodwill": 7030622154, "intangible_assets": 1741689384, "goodwill_and_intangibles": 8772311538, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18400830038, "total_assets": 20922931013, "short_term_debt": 73990718, "accounts_payable": 1546185452, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1670305384, "long_term_debt": 9375100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11771442106, "total_liabilities": 13441747491, "total_debt": 9449090718, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6316280, "total_equity": 7298612927, "shares_outstanding": 358492750, "operating_cash_flow": 158909605, "stock_based_compensation": 37600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 387198042, "acquisitions": null, "other_investing": null, "investing_cash_flow": -526557255, "dividends_paid": 7519381, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1708203069, "free_cash_flow": 546107647, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24443280", "ebitda": "273405276", "netIncome": "-215700000", "grossProfit": "299800000", "depreciation": "None", "totalRevenue": "1643800000", "costOfRevenue": "966228480", "interestIncome": "None", "incomeBeforeTax": "-272200000", "interestExpense": "78434172", "operatingIncome": "34000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-53000000", "reportedCurrency": "CAD", "netInterestIncome": "-139600000", "nonInterestIncome": "None", "operatingExpenses": "265800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "966228480", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "248961996", "sellingGeneralAndAdministrative": "265800000", "netIncomeFromContinuingOperations": "-219200000" }, "balance": { "goodwill": "7030622154", "inventory": "None", "commonStock": "7070023715", "currentDebt": "None", "investments": "None", "totalAssets": "20922931013", "longTermDebt": "9375100000", "shortTermDebt": "73990718", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1741689384", "reportedCurrency": "CAD", "retainedEarnings": "6316280", "totalLiabilities": "13441747491", "otherCurrentAssets": "153896684", "totalCurrentAssets": "2522100975", "currentLongTermDebt": "None", "longTermInvestments": "1865400000", "shortTermInvestments": "None", "currentNetReceivables": "928292770", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18400830038", "currentAccountsPayable": "1546185452", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9918666386", "totalShareholderEquity": "7298612927", "capitalLeaseObligations": "518000000", "otherCurrentLiabilities": "50129213", "totalCurrentLiabilities": "1670305384", "otherNonCurrentLiabilities": "34500000", "totalNonCurrentLiabilities": "11771442106", "cashAndShortTermInvestments": "1439911520", "commonStockSharesOutstanding": "358492750", "intangibleAssetsExcludingGoodwill": "1741689384", "cashAndCashEquivalentsAtCarryingValue": "1439911520", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-216257425", "profitLoss": "None", "dividendPayout": "7519381", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "158909605", "capitalExpenditures": "387198042", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1708203069", "cashflowFromInvestment": "-526557255", "stockBasedCompensation": "37600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7519381", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57147303", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "347194930", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "income_statement": { "revenue": 1228036480, "cost_of_revenue": 982196160, "gross_profit": 245840320, "ebit": 60367780, "ebitda": 308247060, "pretax_income": 30074660, "tax_provision": -22865480, "net_income": 63426220, "net_income_to_common": 63426220, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85600000, "total_current_assets": 1164200000, "total_assets": 19295200000, "short_term_debt": 59900000, "long_term_debt": 7422600000, "total_debt": 7482500000, "total_liabilities": 11809800000, "total_equity": 7302799999, "shares_outstanding": 367250914, "goodwill_and_intangibles": 8651900000 }, "cash_flow": { "operating_cash_flow": 445300000, "capital_expenditure": 248300000, "free_cash_flow": 693600000, "dividends_paid": 7600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267756, "ticker_id": 1730, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60367780", "ebitda": "308247060", "netIncome": "63426220", "grossProfit": "245840320", "depreciation": "None", "totalRevenue": "1228036480", "costOfRevenue": "982196160", "interestIncome": "None", "incomeBeforeTax": "30074660", "interestExpense": "97942900", "operatingIncome": "60367780", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-22865480", "reportedCurrency": "CAD", "netInterestIncome": "-119700000", "nonInterestIncome": "None", "operatingExpenses": "185472540", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "982196160", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "247879280", "sellingGeneralAndAdministrative": "320300000", "netIncomeFromContinuingOperations": "72700000" }, "balance": { "goodwill": "6894900000", "inventory": "60900000", "commonStock": "7008400000", "currentDebt": "None", "investments": "None", "totalAssets": "19295200000", "longTermDebt": "7422600000", "shortTermDebt": "59900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1757000000", "reportedCurrency": "CAD", "retainedEarnings": "229500000", "totalLiabilities": "11809800000", "otherCurrentAssets": "276600000", "totalCurrentAssets": "1164200000", "currentLongTermDebt": "None", "longTermInvestments": "1898000000", "shortTermInvestments": "None", "currentNetReceivables": "802000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18131000000", "currentAccountsPayable": "1888300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7933100000", "totalShareholderEquity": "7302799999", "capitalLeaseObligations": "510500000", "otherCurrentLiabilities": "49700000", "totalCurrentLiabilities": "1997900000", "otherNonCurrentLiabilities": "34500000", "totalNonCurrentLiabilities": "9811900000", "cashAndShortTermInvestments": "85600000", "commonStockSharesOutstanding": "367250914", "intangibleAssetsExcludingGoodwill": "1757000000", "cashAndCashEquivalentsAtCarryingValue": "85600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33900000", "profitLoss": "None", "dividendPayout": "7600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "445300000", "capitalExpenditures": "248300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22100000", "cashflowFromInvestment": "-576200000", "stockBasedCompensation": "56500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-208900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "340400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1228036480, "cost_of_revenue": 982196160, "gross_profit": 245840320, "research_and_development": null, "selling_general_admin": 320300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60367780, "depreciation_amortisation": 247879280, "ebitda": 308247060, "interest_expense": 97942900, "interest_income": null, "other_non_operating": null, "pretax_income": 30074660, "tax_provision": -22865480, "effective_tax_rate": null, "net_income": 63426220, "net_income_continuing_ops": 72700000, "net_income_to_common": 63426220, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85600000, "short_term_investments": null, "net_receivables": 802000000, "inventory": 60900000, "other_current_assets": null, "total_current_assets": 1164200000, "net_ppe": null, "goodwill": 6894900000, "intangible_assets": 1757000000, "goodwill_and_intangibles": 8651900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18131000000, "total_assets": 19295200000, "short_term_debt": 59900000, "accounts_payable": 1888300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1997900000, "long_term_debt": 7422600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9811900000, "total_liabilities": 11809800000, "total_debt": 7482500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 229500000, "total_equity": 7302799999, "shares_outstanding": 367250914, "operating_cash_flow": 445300000, "stock_based_compensation": 56500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 248300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -576200000, "dividends_paid": 7600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22100000, "free_cash_flow": 693600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "60367780", "ebitda": "308247060", "netIncome": "63426220", "grossProfit": "245840320", "depreciation": "None", "totalRevenue": "1228036480", "costOfRevenue": "982196160", "interestIncome": "None", "incomeBeforeTax": "30074660", "interestExpense": "97942900", "operatingIncome": "60367780", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-22865480", "reportedCurrency": "CAD", "netInterestIncome": "-119700000", "nonInterestIncome": "None", "operatingExpenses": "185472540", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "982196160", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "247879280", "sellingGeneralAndAdministrative": "320300000", "netIncomeFromContinuingOperations": "72700000" }, "balance": { "goodwill": "6894900000", "inventory": "60900000", "commonStock": "7008400000", "currentDebt": "None", "investments": "None", "totalAssets": "19295200000", "longTermDebt": "7422600000", "shortTermDebt": "59900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1757000000", "reportedCurrency": "CAD", "retainedEarnings": "229500000", "totalLiabilities": "11809800000", "otherCurrentAssets": "276600000", "totalCurrentAssets": "1164200000", "currentLongTermDebt": "None", "longTermInvestments": "1898000000", "shortTermInvestments": "None", "currentNetReceivables": "802000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18131000000", "currentAccountsPayable": "1888300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7933100000", "totalShareholderEquity": "7302799999", "capitalLeaseObligations": "510500000", "otherCurrentLiabilities": "49700000", "totalCurrentLiabilities": "1997900000", "otherNonCurrentLiabilities": "34500000", "totalNonCurrentLiabilities": "9811900000", "cashAndShortTermInvestments": "85600000", "commonStockSharesOutstanding": "367250914", "intangibleAssetsExcludingGoodwill": "1757000000", "cashAndCashEquivalentsAtCarryingValue": "85600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33900000", "profitLoss": "None", "dividendPayout": "7600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "445300000", "capitalExpenditures": "248300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22100000", "cashflowFromInvestment": "-576200000", "stockBasedCompensation": "56500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-208900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "340400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "income_statement": { "revenue": 1694200000, "cost_of_revenue": 1324000000, "gross_profit": 370200000, "ebit": 256400000, "ebitda": 589900000, "pretax_income": 149700000, "tax_provision": 41600000, "net_income": 114300000, "net_income_to_common": 114300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194600000, "total_current_assets": 1362800000, "total_assets": 19355200000, "short_term_debt": 226500000, "long_term_debt": 7268800000, "total_debt": 7495300000, "total_liabilities": 11549100000, "total_equity": 7610900000, "shares_outstanding": 370243683, "goodwill_and_intangibles": 8508900000 }, "cash_flow": { "operating_cash_flow": 391100000, "capital_expenditure": 289500000, "free_cash_flow": 680600000, "dividends_paid": 7600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267758, "ticker_id": 1730, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "256400000", "ebitda": "589900000", "netIncome": "114300000", "grossProfit": "370200000", "depreciation": "None", "totalRevenue": "1694200000", "costOfRevenue": "1324000000", "interestIncome": "None", "incomeBeforeTax": "149700000", "interestExpense": "106700000", "operatingIncome": "161200000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "41600000", "reportedCurrency": "CAD", "netInterestIncome": "-115800000", "nonInterestIncome": "None", "operatingExpenses": "209000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1324000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "333500000", "sellingGeneralAndAdministrative": "186000000", "netIncomeFromContinuingOperations": "108100000" }, "balance": { "goodwill": "6817900000", "inventory": "None", "commonStock": "7221500000", "currentDebt": "None", "investments": "None", "totalAssets": "19355200000", "longTermDebt": "7268800000", "shortTermDebt": "226500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1691000000", "reportedCurrency": "CAD", "retainedEarnings": "203200000", "totalLiabilities": "11549100000", "otherCurrentAssets": "265100000", "totalCurrentAssets": "1362800000", "currentLongTermDebt": "81600000", "longTermInvestments": "1992400000", "shortTermInvestments": "None", "currentNetReceivables": "903100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17992400000", "currentAccountsPayable": "1684400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7874300000", "totalShareholderEquity": "7610900000", "capitalLeaseObligations": "523900000", "otherCurrentLiabilities": "55000000", "totalCurrentLiabilities": "1965900000", "otherNonCurrentLiabilities": "34800000", "totalNonCurrentLiabilities": "9583200000", "cashAndShortTermInvestments": "194600000", "commonStockSharesOutstanding": "370243683", "intangibleAssetsExcludingGoodwill": "1691000000", "cashAndCashEquivalentsAtCarryingValue": "194600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114300000", "profitLoss": "None", "dividendPayout": "7600000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "391100000", "capitalExpenditures": "289500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "79200000", "cashflowFromInvestment": "-414800000", "stockBasedCompensation": "18600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-346300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "333500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1694200000, "cost_of_revenue": 1324000000, "gross_profit": 370200000, "research_and_development": null, "selling_general_admin": 186000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 256400000, "depreciation_amortisation": 333500000, "ebitda": 589900000, "interest_expense": 106700000, "interest_income": null, "other_non_operating": null, "pretax_income": 149700000, "tax_provision": 41600000, "effective_tax_rate": null, "net_income": 114300000, "net_income_continuing_ops": 108100000, "net_income_to_common": 114300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 194600000, "short_term_investments": null, "net_receivables": 903100000, "inventory": null, "other_current_assets": null, "total_current_assets": 1362800000, "net_ppe": null, "goodwill": 6817900000, "intangible_assets": 1691000000, "goodwill_and_intangibles": 8508900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17992400000, "total_assets": 19355200000, "short_term_debt": 226500000, "accounts_payable": 1684400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1965900000, "long_term_debt": 7268800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9583200000, "total_liabilities": 11549100000, "total_debt": 7495300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 203200000, "total_equity": 7610900000, "shares_outstanding": 370243683, "operating_cash_flow": 391100000, "stock_based_compensation": 18600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 289500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -414800000, "dividends_paid": 7600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 79200000, "free_cash_flow": 680600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "256400000", "ebitda": "589900000", "netIncome": "114300000", "grossProfit": "370200000", "depreciation": "None", "totalRevenue": "1694200000", "costOfRevenue": "1324000000", "interestIncome": "None", "incomeBeforeTax": "149700000", "interestExpense": "106700000", "operatingIncome": "161200000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "41600000", "reportedCurrency": "CAD", "netInterestIncome": "-115800000", "nonInterestIncome": "None", "operatingExpenses": "209000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1324000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "333500000", "sellingGeneralAndAdministrative": "186000000", "netIncomeFromContinuingOperations": "108100000" }, "balance": { "goodwill": "6817900000", "inventory": "None", "commonStock": "7221500000", "currentDebt": "None", "investments": "None", "totalAssets": "19355200000", "longTermDebt": "7268800000", "shortTermDebt": "226500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1691000000", "reportedCurrency": "CAD", "retainedEarnings": "203200000", "totalLiabilities": "11549100000", "otherCurrentAssets": "265100000", "totalCurrentAssets": "1362800000", "currentLongTermDebt": "81600000", "longTermInvestments": "1992400000", "shortTermInvestments": "None", "currentNetReceivables": "903100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17992400000", "currentAccountsPayable": "1684400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7874300000", "totalShareholderEquity": "7610900000", "capitalLeaseObligations": "523900000", "otherCurrentLiabilities": "55000000", "totalCurrentLiabilities": "1965900000", "otherNonCurrentLiabilities": "34800000", "totalNonCurrentLiabilities": "9583200000", "cashAndShortTermInvestments": "194600000", "commonStockSharesOutstanding": "370243683", "intangibleAssetsExcludingGoodwill": "1691000000", "cashAndCashEquivalentsAtCarryingValue": "194600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114300000", "profitLoss": "None", "dividendPayout": "7600000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "391100000", "capitalExpenditures": "289500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "79200000", "cashflowFromInvestment": "-414800000", "stockBasedCompensation": "18600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-346300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "333500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "income_statement": { "revenue": 1675200000, "cost_of_revenue": 1303200000, "gross_profit": 372000000, "ebit": 400800000, "ebitda": 723700000, "pretax_income": 302200000, "tax_provision": 28000000, "net_income": 276300000, "net_income_to_common": 276300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 139700000, "total_current_assets": 1200100000, "total_assets": 18527100000, "short_term_debt": 173400000, "long_term_debt": 6635100000, "total_debt": 6808500000, "total_liabilities": 10639600000, "total_equity": 7661500000, "shares_outstanding": 383211513, "goodwill_and_intangibles": 8223700000 }, "cash_flow": { "operating_cash_flow": 306100000, "capital_expenditure": 289000000, "free_cash_flow": 595100000, "dividends_paid": 8000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267759, "ticker_id": 1730, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "400800000", "ebitda": "723700000", "netIncome": "276300000", "grossProfit": "372000000", "depreciation": "None", "totalRevenue": "1675200000", "costOfRevenue": "1303200000", "interestIncome": "None", "incomeBeforeTax": "302200000", "interestExpense": "121100000", "operatingIncome": "144500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "28000000", "reportedCurrency": "CAD", "netInterestIncome": "-121100000", "nonInterestIncome": "None", "operatingExpenses": "227500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1303200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "322900000", "sellingGeneralAndAdministrative": "204200000", "netIncomeFromContinuingOperations": "274200000" }, "balance": { "goodwill": "6589100000", "inventory": "None", "commonStock": "7532100000", "currentDebt": "None", "investments": "None", "totalAssets": "18527100000", "longTermDebt": "6635100000", "shortTermDebt": "173400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1634600000", "reportedCurrency": "CAD", "retainedEarnings": "96500000", "totalLiabilities": "10639600000", "otherCurrentAssets": "207400000", "totalCurrentAssets": "1200100000", "currentLongTermDebt": "60600000", "longTermInvestments": "1966400000", "shortTermInvestments": "None", "currentNetReceivables": "853000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17327000000", "currentAccountsPayable": "1567900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7209500000", "totalShareholderEquity": "7661500000", "capitalLeaseObligations": "513800000", "otherCurrentLiabilities": "51200000", "totalCurrentLiabilities": "1801400000", "otherNonCurrentLiabilities": "33400000", "totalNonCurrentLiabilities": "8838200000", "cashAndShortTermInvestments": "139700000", "commonStockSharesOutstanding": "383211513", "intangibleAssetsExcludingGoodwill": "1634600000", "cashAndCashEquivalentsAtCarryingValue": "139700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "274200000", "profitLoss": "None", "dividendPayout": "8000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "306100000", "capitalExpenditures": "289000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-255700000", "cashflowFromInvestment": "-431900000", "stockBasedCompensation": "16700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-277600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "322900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1675200000, "cost_of_revenue": 1303200000, "gross_profit": 372000000, "research_and_development": null, "selling_general_admin": 204200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 400800000, "depreciation_amortisation": 322900000, "ebitda": 723700000, "interest_expense": 121100000, "interest_income": null, "other_non_operating": null, "pretax_income": 302200000, "tax_provision": 28000000, "effective_tax_rate": null, "net_income": 276300000, "net_income_continuing_ops": 274200000, "net_income_to_common": 276300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 139700000, "short_term_investments": null, "net_receivables": 853000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1200100000, "net_ppe": null, "goodwill": 6589100000, "intangible_assets": 1634600000, "goodwill_and_intangibles": 8223700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17327000000, "total_assets": 18527100000, "short_term_debt": 173400000, "accounts_payable": 1567900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1801400000, "long_term_debt": 6635100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8838200000, "total_liabilities": 10639600000, "total_debt": 6808500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 96500000, "total_equity": 7661500000, "shares_outstanding": 383211513, "operating_cash_flow": 306100000, "stock_based_compensation": 16700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 289000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -431900000, "dividends_paid": 8000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -255700000, "free_cash_flow": 595100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "400800000", "ebitda": "723700000", "netIncome": "276300000", "grossProfit": "372000000", "depreciation": "None", "totalRevenue": "1675200000", "costOfRevenue": "1303200000", "interestIncome": "None", "incomeBeforeTax": "302200000", "interestExpense": "121100000", "operatingIncome": "144500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "28000000", "reportedCurrency": "CAD", "netInterestIncome": "-121100000", "nonInterestIncome": "None", "operatingExpenses": "227500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1303200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "322900000", "sellingGeneralAndAdministrative": "204200000", "netIncomeFromContinuingOperations": "274200000" }, "balance": { "goodwill": "6589100000", "inventory": "None", "commonStock": "7532100000", "currentDebt": "None", "investments": "None", "totalAssets": "18527100000", "longTermDebt": "6635100000", "shortTermDebt": "173400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1634600000", "reportedCurrency": "CAD", "retainedEarnings": "96500000", "totalLiabilities": "10639600000", "otherCurrentAssets": "207400000", "totalCurrentAssets": "1200100000", "currentLongTermDebt": "60600000", "longTermInvestments": "1966400000", "shortTermInvestments": "None", "currentNetReceivables": "853000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17327000000", "currentAccountsPayable": "1567900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7209500000", "totalShareholderEquity": "7661500000", "capitalLeaseObligations": "513800000", "otherCurrentLiabilities": "51200000", "totalCurrentLiabilities": "1801400000", "otherNonCurrentLiabilities": "33400000", "totalNonCurrentLiabilities": "8838200000", "cashAndShortTermInvestments": "139700000", "commonStockSharesOutstanding": "383211513", "intangibleAssetsExcludingGoodwill": "1634600000", "cashAndCashEquivalentsAtCarryingValue": "139700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "274200000", "profitLoss": "None", "dividendPayout": "8000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "306100000", "capitalExpenditures": "289000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-255700000", "cashflowFromInvestment": "-431900000", "stockBasedCompensation": "16700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-277600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "322900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "income_statement": { "revenue": 1084019884, "cost_of_revenue": 884253384, "gross_profit": 199766500, "ebit": 903292, "ebitda": 222765704, "pretax_income": -185035892, "tax_provision": -36409616, "net_income": -1341388620, "net_income_to_common": -1341388620, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 537200000, "total_current_assets": 1607500000, "total_assets": 19472200000, "short_term_debt": 140100000, "long_term_debt": 6929600000, "total_debt": 7069700000, "total_liabilities": 11183800000, "total_equity": 8048000000, "shares_outstanding": 391360731, "goodwill_and_intangibles": 8553600000 }, "cash_flow": { "operating_cash_flow": 173500000, "capital_expenditure": 314600000, "free_cash_flow": 488100000, "dividends_paid": 7900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267760, "ticker_id": 1730, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "903292", "ebitda": "222765704", "netIncome": "-1341388620", "grossProfit": "199766500", "depreciation": "None", "totalRevenue": "1084019884", "costOfRevenue": "884253384", "interestIncome": "None", "incomeBeforeTax": "-185035892", "interestExpense": "116524668", "operatingIncome": "903292", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-36409616", "reportedCurrency": "CAD", "netInterestIncome": "-210400000", "nonInterestIncome": "None", "operatingExpenses": "198863208", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "884253384", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221862412", "sellingGeneralAndAdministrative": "286200000", "netIncomeFromContinuingOperations": "-213900000" }, "balance": { "goodwill": "6854800000", "inventory": "None", "commonStock": "7772100000", "currentDebt": "None", "investments": "None", "totalAssets": "19472200000", "longTermDebt": "6929600000", "shortTermDebt": "140100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1698800000", "reportedCurrency": "CAD", "retainedEarnings": "-171800000", "totalLiabilities": "11183800000", "otherCurrentAssets": "248500000", "totalCurrentAssets": "1607500000", "currentLongTermDebt": "93200000", "longTermInvestments": "1989400000", "shortTermInvestments": "None", "currentNetReceivables": "821800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17864700000", "currentAccountsPayable": "1758200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7482200000", "totalShareholderEquity": "8048000000", "capitalLeaseObligations": "459400000", "otherCurrentLiabilities": "51600000", "totalCurrentLiabilities": "1955400000", "otherNonCurrentLiabilities": "31200000", "totalNonCurrentLiabilities": "9228400000", "cashAndShortTermInvestments": "537200000", "commonStockSharesOutstanding": "391360731", "intangibleAssetsExcludingGoodwill": "1698800000", "cashAndCashEquivalentsAtCarryingValue": "537200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3406900000", "profitLoss": "None", "dividendPayout": "7900000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "173500000", "capitalExpenditures": "314600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5162400000", "cashflowFromInvestment": "5381300000", "stockBasedCompensation": "59700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2134600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "319300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1084019884, "cost_of_revenue": 884253384, "gross_profit": 199766500, "research_and_development": null, "selling_general_admin": 286200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 903292, "depreciation_amortisation": 221862412, "ebitda": 222765704, "interest_expense": 116524668, "interest_income": null, "other_non_operating": null, "pretax_income": -185035892, "tax_provision": -36409616, "effective_tax_rate": null, "net_income": -1341388620, "net_income_continuing_ops": -213900000, "net_income_to_common": -1341388620, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 537200000, "short_term_investments": null, "net_receivables": 821800000, "inventory": null, "other_current_assets": null, "total_current_assets": 1607500000, "net_ppe": null, "goodwill": 6854800000, "intangible_assets": 1698800000, "goodwill_and_intangibles": 8553600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17864700000, "total_assets": 19472200000, "short_term_debt": 140100000, "accounts_payable": 1758200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1955400000, "long_term_debt": 6929600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9228400000, "total_liabilities": 11183800000, "total_debt": 7069700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -171800000, "total_equity": 8048000000, "shares_outstanding": 391360731, "operating_cash_flow": 173500000, "stock_based_compensation": 59700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 314600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5381300000, "dividends_paid": 7900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5162400000, "free_cash_flow": 488100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "903292", "ebitda": "222765704", "netIncome": "-1341388620", "grossProfit": "199766500", "depreciation": "None", "totalRevenue": "1084019884", "costOfRevenue": "884253384", "interestIncome": "None", "incomeBeforeTax": "-185035892", "interestExpense": "116524668", "operatingIncome": "903292", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-36409616", "reportedCurrency": "CAD", "netInterestIncome": "-210400000", "nonInterestIncome": "None", "operatingExpenses": "198863208", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "884253384", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221862412", "sellingGeneralAndAdministrative": "286200000", "netIncomeFromContinuingOperations": "-213900000" }, "balance": { "goodwill": "6854800000", "inventory": "None", "commonStock": "7772100000", "currentDebt": "None", "investments": "None", "totalAssets": "19472200000", "longTermDebt": "6929600000", "shortTermDebt": "140100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1698800000", "reportedCurrency": "CAD", "retainedEarnings": "-171800000", "totalLiabilities": "11183800000", "otherCurrentAssets": "248500000", "totalCurrentAssets": "1607500000", "currentLongTermDebt": "93200000", "longTermInvestments": "1989400000", "shortTermInvestments": "None", "currentNetReceivables": "821800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17864700000", "currentAccountsPayable": "1758200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7482200000", "totalShareholderEquity": "8048000000", "capitalLeaseObligations": "459400000", "otherCurrentLiabilities": "51600000", "totalCurrentLiabilities": "1955400000", "otherNonCurrentLiabilities": "31200000", "totalNonCurrentLiabilities": "9228400000", "cashAndShortTermInvestments": "537200000", "commonStockSharesOutstanding": "391360731", "intangibleAssetsExcludingGoodwill": "1698800000", "cashAndCashEquivalentsAtCarryingValue": "537200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3406900000", "profitLoss": "None", "dividendPayout": "7900000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "173500000", "capitalExpenditures": "314600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5162400000", "cashflowFromInvestment": "5381300000", "stockBasedCompensation": "59700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2134600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "319300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "income_statement": { "revenue": 1985900000, "cost_of_revenue": 1606400000, "gross_profit": 379500000, "ebit": -173700000, "ebitda": 232600000, "pretax_income": -316200000, "tax_provision": -116700000, "net_income": -189100000, "net_income_to_common": -189100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133800000, "total_current_assets": 1695600000, "total_assets": 21207400000, "short_term_debt": 1218800000, "long_term_debt": 8853000000, "total_debt": 10071800000, "total_liabilities": 13985700000, "total_equity": 6978400000, "shares_outstanding": 393503219, "goodwill_and_intangibles": 10899000000 }, "cash_flow": { "operating_cash_flow": 565300000, "capital_expenditure": 317200000, "free_cash_flow": 882500000, "dividends_paid": 7500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267761, "ticker_id": 1730, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-173700000", "ebitda": "232600000", "netIncome": "-189100000", "grossProfit": "379500000", "depreciation": "None", "totalRevenue": "1985900000", "costOfRevenue": "1606400000", "interestIncome": "None", "incomeBeforeTax": "-316200000", "interestExpense": "63000000", "operatingIncome": "105100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-116700000", "reportedCurrency": "CAD", "netInterestIncome": "-154500000", "nonInterestIncome": "None", "operatingExpenses": "274400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1606400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "406300000", "sellingGeneralAndAdministrative": "263700000", "netIncomeFromContinuingOperations": "-199500000" }, "balance": { "goodwill": "8065800000", "inventory": "107700000", "commonStock": "9938000000", "currentDebt": "None", "investments": "None", "totalAssets": "21207400000", "longTermDebt": "8853000000", "shortTermDebt": "1218800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2833200000", "reportedCurrency": "CAD", "retainedEarnings": "-3573500000", "totalLiabilities": "13985700000", "otherCurrentAssets": "193000000", "totalCurrentAssets": "1695600000", "currentLongTermDebt": "1149400000", "longTermInvestments": "344400000", "shortTermInvestments": "None", "currentNetReceivables": "1261100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19511800000", "currentAccountsPayable": "812300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10549000000", "totalShareholderEquity": "6978400000", "capitalLeaseObligations": "546600000", "otherCurrentLiabilities": "888000000", "totalCurrentLiabilities": "3150700000", "otherNonCurrentLiabilities": "41600000", "totalNonCurrentLiabilities": "10835000000", "cashAndShortTermInvestments": "133800000", "commonStockSharesOutstanding": "393503219", "intangibleAssetsExcludingGoodwill": "2833200000", "cashAndCashEquivalentsAtCarryingValue": "133800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-199500000", "profitLoss": "None", "dividendPayout": "7500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "565300000", "capitalExpenditures": "317200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-199600000", "cashflowFromInvestment": "-314500000", "stockBasedCompensation": "14100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "406300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1985900000, "cost_of_revenue": 1606400000, "gross_profit": 379500000, "research_and_development": null, "selling_general_admin": 263700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -173700000, "depreciation_amortisation": 406300000, "ebitda": 232600000, "interest_expense": 63000000, "interest_income": null, "other_non_operating": null, "pretax_income": -316200000, "tax_provision": -116700000, "effective_tax_rate": null, "net_income": -189100000, "net_income_continuing_ops": -199500000, "net_income_to_common": -189100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 133800000, "short_term_investments": null, "net_receivables": 1261100000, "inventory": 107700000, "other_current_assets": null, "total_current_assets": 1695600000, "net_ppe": null, "goodwill": 8065800000, "intangible_assets": 2833200000, "goodwill_and_intangibles": 10899000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19511800000, "total_assets": 21207400000, "short_term_debt": 1218800000, "accounts_payable": 812300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3150700000, "long_term_debt": 8853000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10835000000, "total_liabilities": 13985700000, "total_debt": 10071800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3573500000, "total_equity": 6978400000, "shares_outstanding": 393503219, "operating_cash_flow": 565300000, "stock_based_compensation": 14100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 317200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -314500000, "dividends_paid": 7500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -199600000, "free_cash_flow": 882500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-173700000", "ebitda": "232600000", "netIncome": "-189100000", "grossProfit": "379500000", "depreciation": "None", "totalRevenue": "1985900000", "costOfRevenue": "1606400000", "interestIncome": "None", "incomeBeforeTax": "-316200000", "interestExpense": "63000000", "operatingIncome": "105100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-116700000", "reportedCurrency": "CAD", "netInterestIncome": "-154500000", "nonInterestIncome": "None", "operatingExpenses": "274400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1606400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "406300000", "sellingGeneralAndAdministrative": "263700000", "netIncomeFromContinuingOperations": "-199500000" }, "balance": { "goodwill": "8065800000", "inventory": "107700000", "commonStock": "9938000000", "currentDebt": "None", "investments": "None", "totalAssets": "21207400000", "longTermDebt": "8853000000", "shortTermDebt": "1218800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2833200000", "reportedCurrency": "CAD", "retainedEarnings": "-3573500000", "totalLiabilities": "13985700000", "otherCurrentAssets": "193000000", "totalCurrentAssets": "1695600000", "currentLongTermDebt": "1149400000", "longTermInvestments": "344400000", "shortTermInvestments": "None", "currentNetReceivables": "1261100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19511800000", "currentAccountsPayable": "812300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10549000000", "totalShareholderEquity": "6978400000", "capitalLeaseObligations": "546600000", "otherCurrentLiabilities": "888000000", "totalCurrentLiabilities": "3150700000", "otherNonCurrentLiabilities": "41600000", "totalNonCurrentLiabilities": "10835000000", "cashAndShortTermInvestments": "133800000", "commonStockSharesOutstanding": "393503219", "intangibleAssetsExcludingGoodwill": "2833200000", "cashAndCashEquivalentsAtCarryingValue": "133800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-199500000", "profitLoss": "None", "dividendPayout": "7500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "565300000", "capitalExpenditures": "317200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-199600000", "cashflowFromInvestment": "-314500000", "stockBasedCompensation": "14100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "406300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "income_statement": { "revenue": 1554200000, "cost_of_revenue": 1257300000, "gross_profit": 296900000, "ebit": 202200000, "ebitda": 602100000, "pretax_income": 57100000, "tax_provision": 15500000, "net_income": 110400000, "net_income_to_common": 110400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99500000, "total_current_assets": 1606200000, "total_assets": 20138600000, "short_term_debt": 1097600000, "long_term_debt": 8493800000, "total_debt": 9591400000, "total_liabilities": 13133400000, "total_equity": 6777900000, "shares_outstanding": 385321424, "goodwill_and_intangibles": 10574100000 }, "cash_flow": { "operating_cash_flow": 347100000, "capital_expenditure": 281100000, "free_cash_flow": 628200000, "dividends_paid": 7200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267763, "ticker_id": 1730, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "202200000", "ebitda": "602100000", "netIncome": "110400000", "grossProfit": "296900000", "depreciation": "None", "totalRevenue": "1554200000", "costOfRevenue": "1257300000", "interestIncome": "None", "incomeBeforeTax": "57100000", "interestExpense": "169800000", "operatingIncome": "94000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15500000", "reportedCurrency": "CAD", "netInterestIncome": "-169800000", "nonInterestIncome": "None", "operatingExpenses": "202900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1257300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "399900000", "sellingGeneralAndAdministrative": "186000000", "netIncomeFromContinuingOperations": "110600000" }, "balance": { "goodwill": "7727300000", "inventory": "None", "commonStock": "9938000000", "currentDebt": "None", "investments": "None", "totalAssets": "20138600000", "longTermDebt": "8493800000", "shortTermDebt": "1097600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2846800000", "reportedCurrency": "CAD", "retainedEarnings": "-3376900000", "totalLiabilities": "13133400000", "otherCurrentAssets": "281300000", "totalCurrentAssets": "1606200000", "currentLongTermDebt": "1031100000", "longTermInvestments": "335500000", "shortTermInvestments": "None", "currentNetReceivables": "1225400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18532400000", "currentAccountsPayable": "1598800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10014200000", "totalShareholderEquity": "6777900000", "capitalLeaseObligations": "489300000", "otherCurrentLiabilities": "62100000", "totalCurrentLiabilities": "2758500000", "otherNonCurrentLiabilities": "40000000", "totalNonCurrentLiabilities": "10374900000", "cashAndShortTermInvestments": "99500000", "commonStockSharesOutstanding": "385321424", "intangibleAssetsExcludingGoodwill": "2846800000", "cashAndCashEquivalentsAtCarryingValue": "99500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110600000", "profitLoss": "None", "dividendPayout": "7200000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "347100000", "capitalExpenditures": "281100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73800000", "cashflowFromInvestment": "-309600000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "399900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1554200000, "cost_of_revenue": 1257300000, "gross_profit": 296900000, "research_and_development": null, "selling_general_admin": 186000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 202200000, "depreciation_amortisation": 399900000, "ebitda": 602100000, "interest_expense": 169800000, "interest_income": null, "other_non_operating": null, "pretax_income": 57100000, "tax_provision": 15500000, "effective_tax_rate": null, "net_income": 110400000, "net_income_continuing_ops": 110600000, "net_income_to_common": 110400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99500000, "short_term_investments": null, "net_receivables": 1225400000, "inventory": null, "other_current_assets": null, "total_current_assets": 1606200000, "net_ppe": null, "goodwill": 7727300000, "intangible_assets": 2846800000, "goodwill_and_intangibles": 10574100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18532400000, "total_assets": 20138600000, "short_term_debt": 1097600000, "accounts_payable": 1598800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2758500000, "long_term_debt": 8493800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10374900000, "total_liabilities": 13133400000, "total_debt": 9591400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3376900000, "total_equity": 6777900000, "shares_outstanding": 385321424, "operating_cash_flow": 347100000, "stock_based_compensation": 18000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 281100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -309600000, "dividends_paid": 7200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73800000, "free_cash_flow": 628200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "202200000", "ebitda": "602100000", "netIncome": "110400000", "grossProfit": "296900000", "depreciation": "None", "totalRevenue": "1554200000", "costOfRevenue": "1257300000", "interestIncome": "None", "incomeBeforeTax": "57100000", "interestExpense": "169800000", "operatingIncome": "94000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15500000", "reportedCurrency": "CAD", "netInterestIncome": "-169800000", "nonInterestIncome": "None", "operatingExpenses": "202900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1257300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "399900000", "sellingGeneralAndAdministrative": "186000000", "netIncomeFromContinuingOperations": "110600000" }, "balance": { "goodwill": "7727300000", "inventory": "None", "commonStock": "9938000000", "currentDebt": "None", "investments": "None", "totalAssets": "20138600000", "longTermDebt": "8493800000", "shortTermDebt": "1097600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2846800000", "reportedCurrency": "CAD", "retainedEarnings": "-3376900000", "totalLiabilities": "13133400000", "otherCurrentAssets": "281300000", "totalCurrentAssets": "1606200000", "currentLongTermDebt": "1031100000", "longTermInvestments": "335500000", "shortTermInvestments": "None", "currentNetReceivables": "1225400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18532400000", "currentAccountsPayable": "1598800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10014200000", "totalShareholderEquity": "6777900000", "capitalLeaseObligations": "489300000", "otherCurrentLiabilities": "62100000", "totalCurrentLiabilities": "2758500000", "otherNonCurrentLiabilities": "40000000", "totalNonCurrentLiabilities": "10374900000", "cashAndShortTermInvestments": "99500000", "commonStockSharesOutstanding": "385321424", "intangibleAssetsExcludingGoodwill": "2846800000", "cashAndCashEquivalentsAtCarryingValue": "99500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110600000", "profitLoss": "None", "dividendPayout": "7200000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "347100000", "capitalExpenditures": "281100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73800000", "cashflowFromInvestment": "-309600000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "399900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "income_statement": { "revenue": 1581600000, "cost_of_revenue": 1290800000, "gross_profit": 290800000, "ebit": -443100000, "ebitda": -45200000, "pretax_income": -589000000, "tax_provision": -57100000, "net_income": -471200000, "net_income_to_common": -471200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134200000, "total_current_assets": 1609600000, "total_assets": 20275400000, "short_term_debt": 71900000, "long_term_debt": 9659300000, "total_debt": 9731200000, "total_liabilities": 13320000000, "total_equity": 6743600000, "shares_outstanding": 376598000, "goodwill_and_intangibles": 10735100000 }, "cash_flow": { "operating_cash_flow": 263271210, "capital_expenditure": 218040880, "free_cash_flow": 481312090, "dividends_paid": 5187970, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267764, "ticker_id": 1730, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-443100000", "ebitda": "-45200000", "netIncome": "-471200000", "grossProfit": "290800000", "depreciation": "None", "totalRevenue": "1581600000", "costOfRevenue": "1290800000", "interestIncome": "None", "incomeBeforeTax": "-589000000", "interestExpense": "186900000", "operatingIncome": "84300000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-57100000", "reportedCurrency": "CAD", "netInterestIncome": "-186900000", "nonInterestIncome": "None", "operatingExpenses": "206500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1290800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "397900000", "sellingGeneralAndAdministrative": "190200000", "netIncomeFromContinuingOperations": "-472300000" }, "balance": { "goodwill": "7790600000", "inventory": "1", "commonStock": "9901300000", "currentDebt": "None", "investments": "None", "totalAssets": "20275400000", "longTermDebt": "9659300000", "shortTermDebt": "71900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2944500000", "reportedCurrency": "CAD", "retainedEarnings": "-3480100000", "totalLiabilities": "13320000000", "otherCurrentAssets": "289400000", "totalCurrentAssets": "1609600000", "currentLongTermDebt": "10000000", "longTermInvestments": "312900000", "shortTermInvestments": "None", "currentNetReceivables": "1186000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18665800000", "currentAccountsPayable": "1666900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10127800000", "totalShareholderEquity": "6743600000", "capitalLeaseObligations": "458500000", "otherCurrentLiabilities": "65200000", "totalCurrentLiabilities": "1810200000", "otherNonCurrentLiabilities": "39800000", "totalNonCurrentLiabilities": "11509800000", "cashAndShortTermInvestments": "134200000", "commonStockSharesOutstanding": "376598000", "intangibleAssetsExcludingGoodwill": "2944500000", "cashAndCashEquivalentsAtCarryingValue": "134200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-387855559", "profitLoss": "None", "dividendPayout": "5187970", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "263271210", "capitalExpenditures": "218040880", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "276131530", "cashflowFromInvestment": "-488399880", "stockBasedCompensation": "15600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5187970", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "876840", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "290745530", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1581600000, "cost_of_revenue": 1290800000, "gross_profit": 290800000, "research_and_development": null, "selling_general_admin": 190200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -443100000, "depreciation_amortisation": 397900000, "ebitda": -45200000, "interest_expense": 186900000, "interest_income": null, "other_non_operating": null, "pretax_income": -589000000, "tax_provision": -57100000, "effective_tax_rate": null, "net_income": -471200000, "net_income_continuing_ops": -472300000, "net_income_to_common": -471200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 134200000, "short_term_investments": null, "net_receivables": 1186000000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1609600000, "net_ppe": null, "goodwill": 7790600000, "intangible_assets": 2944500000, "goodwill_and_intangibles": 10735100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18665800000, "total_assets": 20275400000, "short_term_debt": 71900000, "accounts_payable": 1666900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1810200000, "long_term_debt": 9659300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11509800000, "total_liabilities": 13320000000, "total_debt": 9731200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3480100000, "total_equity": 6743600000, "shares_outstanding": 376598000, "operating_cash_flow": 263271210, "stock_based_compensation": 15600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 218040880, "acquisitions": null, "other_investing": null, "investing_cash_flow": -488399880, "dividends_paid": 5187970, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 276131530, "free_cash_flow": 481312090, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-443100000", "ebitda": "-45200000", "netIncome": "-471200000", "grossProfit": "290800000", "depreciation": "None", "totalRevenue": "1581600000", "costOfRevenue": "1290800000", "interestIncome": "None", "incomeBeforeTax": "-589000000", "interestExpense": "186900000", "operatingIncome": "84300000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-57100000", "reportedCurrency": "CAD", "netInterestIncome": "-186900000", "nonInterestIncome": "None", "operatingExpenses": "206500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1290800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "397900000", "sellingGeneralAndAdministrative": "190200000", "netIncomeFromContinuingOperations": "-472300000" }, "balance": { "goodwill": "7790600000", "inventory": "1", "commonStock": "9901300000", "currentDebt": "None", "investments": "None", "totalAssets": "20275400000", "longTermDebt": "9659300000", "shortTermDebt": "71900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2944500000", "reportedCurrency": "CAD", "retainedEarnings": "-3480100000", "totalLiabilities": "13320000000", "otherCurrentAssets": "289400000", "totalCurrentAssets": "1609600000", "currentLongTermDebt": "10000000", "longTermInvestments": "312900000", "shortTermInvestments": "None", "currentNetReceivables": "1186000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18665800000", "currentAccountsPayable": "1666900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10127800000", "totalShareholderEquity": "6743600000", "capitalLeaseObligations": "458500000", "otherCurrentLiabilities": "65200000", "totalCurrentLiabilities": "1810200000", "otherNonCurrentLiabilities": "39800000", "totalNonCurrentLiabilities": "11509800000", "cashAndShortTermInvestments": "134200000", "commonStockSharesOutstanding": "376598000", "intangibleAssetsExcludingGoodwill": "2944500000", "cashAndCashEquivalentsAtCarryingValue": "134200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-387855559", "profitLoss": "None", "dividendPayout": "5187970", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "263271210", "capitalExpenditures": "218040880", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "276131530", "cashflowFromInvestment": "-488399880", "stockBasedCompensation": "15600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5187970", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "876840", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "290745530", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "income_statement": { "revenue": 1801400000, "cost_of_revenue": 1504200000, "gross_profit": 297200000, "ebit": -77100000, "ebitda": 286600000, "pretax_income": -230100000, "tax_provision": -53600000, "net_income": -172800000, "net_income_to_common": -172800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70000000, "total_current_assets": 1403900000, "total_assets": 20048400000, "short_term_debt": 73200000, "long_term_debt": 9149200000, "total_debt": 9222400000, "total_liabilities": 12662700000, "total_equity": 7174800000, "shares_outstanding": 372986761, "goodwill_and_intangibles": 11046600000 }, "cash_flow": { "operating_cash_flow": 197173220, "capital_expenditure": 218728660, "free_cash_flow": 415901880, "dividends_paid": 4724480, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267765, "ticker_id": 1730, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-77100000", "ebitda": "286600000", "netIncome": "-172800000", "grossProfit": "297200000", "depreciation": "None", "totalRevenue": "1801400000", "costOfRevenue": "1504200000", "interestIncome": "None", "incomeBeforeTax": "-230100000", "interestExpense": "153000000", "operatingIncome": "21800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-53600000", "reportedCurrency": "CAD", "netInterestIncome": "-153000000", "nonInterestIncome": "None", "operatingExpenses": "275400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1504200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "363700000", "sellingGeneralAndAdministrative": "275400000", "netIncomeFromContinuingOperations": "-176500000" }, "balance": { "goodwill": "8053700000", "inventory": "1", "commonStock": "9900500000", "currentDebt": "None", "investments": "None", "totalAssets": "20048400000", "longTermDebt": "9149200000", "shortTermDebt": "73200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2992900000", "reportedCurrency": "CAD", "retainedEarnings": "-3001800000", "totalLiabilities": "12662700000", "otherCurrentAssets": "253600000", "totalCurrentAssets": "1403900000", "currentLongTermDebt": "9900000", "longTermInvestments": "290500000", "shortTermInvestments": "None", "currentNetReceivables": "1080300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18644500000", "currentAccountsPayable": "1532700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9609000000", "totalShareholderEquity": "7174800000", "capitalLeaseObligations": "449900000", "otherCurrentLiabilities": "63800000", "totalCurrentLiabilities": "1669700000", "otherNonCurrentLiabilities": "37400000", "totalNonCurrentLiabilities": "10993000000", "cashAndShortTermInvestments": "70000000", "commonStockSharesOutstanding": "372986761", "intangibleAssetsExcludingGoodwill": "2992900000", "cashAndCashEquivalentsAtCarryingValue": "70000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-141808220", "profitLoss": "None", "dividendPayout": "4724480", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "197173220", "capitalExpenditures": "218728660", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49754680", "cashflowFromInvestment": "-295427640", "stockBasedCompensation": "57000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4724480", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-885840", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268483340", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1801400000, "cost_of_revenue": 1504200000, "gross_profit": 297200000, "research_and_development": null, "selling_general_admin": 275400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -77100000, "depreciation_amortisation": 363700000, "ebitda": 286600000, "interest_expense": 153000000, "interest_income": null, "other_non_operating": null, "pretax_income": -230100000, "tax_provision": -53600000, "effective_tax_rate": null, "net_income": -172800000, "net_income_continuing_ops": -176500000, "net_income_to_common": -172800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70000000, "short_term_investments": null, "net_receivables": 1080300000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1403900000, "net_ppe": null, "goodwill": 8053700000, "intangible_assets": 2992900000, "goodwill_and_intangibles": 11046600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18644500000, "total_assets": 20048400000, "short_term_debt": 73200000, "accounts_payable": 1532700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1669700000, "long_term_debt": 9149200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10993000000, "total_liabilities": 12662700000, "total_debt": 9222400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3001800000, "total_equity": 7174800000, "shares_outstanding": 372986761, "operating_cash_flow": 197173220, "stock_based_compensation": 57000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 218728660, "acquisitions": null, "other_investing": null, "investing_cash_flow": -295427640, "dividends_paid": 4724480, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 49754680, "free_cash_flow": 415901880, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-77100000", "ebitda": "286600000", "netIncome": "-172800000", "grossProfit": "297200000", "depreciation": "None", "totalRevenue": "1801400000", "costOfRevenue": "1504200000", "interestIncome": "None", "incomeBeforeTax": "-230100000", "interestExpense": "153000000", "operatingIncome": "21800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-53600000", "reportedCurrency": "CAD", "netInterestIncome": "-153000000", "nonInterestIncome": "None", "operatingExpenses": "275400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1504200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "363700000", "sellingGeneralAndAdministrative": "275400000", "netIncomeFromContinuingOperations": "-176500000" }, "balance": { "goodwill": "8053700000", "inventory": "1", "commonStock": "9900500000", "currentDebt": "None", "investments": "None", "totalAssets": "20048400000", "longTermDebt": "9149200000", "shortTermDebt": "73200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2992900000", "reportedCurrency": "CAD", "retainedEarnings": "-3001800000", "totalLiabilities": "12662700000", "otherCurrentAssets": "253600000", "totalCurrentAssets": "1403900000", "currentLongTermDebt": "9900000", "longTermInvestments": "290500000", "shortTermInvestments": "None", "currentNetReceivables": "1080300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18644500000", "currentAccountsPayable": "1532700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9609000000", "totalShareholderEquity": "7174800000", "capitalLeaseObligations": "449900000", "otherCurrentLiabilities": "63800000", "totalCurrentLiabilities": "1669700000", "otherNonCurrentLiabilities": "37400000", "totalNonCurrentLiabilities": "10993000000", "cashAndShortTermInvestments": "70000000", "commonStockSharesOutstanding": "372986761", "intangibleAssetsExcludingGoodwill": "2992900000", "cashAndCashEquivalentsAtCarryingValue": "70000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-141808220", "profitLoss": "None", "dividendPayout": "4724480", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "197173220", "capitalExpenditures": "218728660", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49754680", "cashflowFromInvestment": "-295427640", "stockBasedCompensation": "57000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4724480", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-885840", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268483340", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "income_statement": { "revenue": 1882800000, "cost_of_revenue": 1574100000, "gross_profit": 308700000, "ebit": 56200000, "ebitda": 446300000, "pretax_income": -81000000, "tax_provision": -18900000, "net_income": -52200000, "net_income_to_common": -52200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135700000, "total_current_assets": 1485000000, "total_assets": 19879200000, "short_term_debt": 75100000, "long_term_debt": 8830100000, "total_debt": 8905200000, "total_liabilities": 12493000000, "total_equity": 7177100000, "shares_outstanding": 370651938, "goodwill_and_intangibles": 10946800000 }, "cash_flow": { "operating_cash_flow": 401400000, "capital_expenditure": 231500000, "free_cash_flow": 632900000, "dividends_paid": 6500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267766, "ticker_id": 1730, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56200000", "ebitda": "446300000", "netIncome": "-52200000", "grossProfit": "308700000", "depreciation": "None", "totalRevenue": "1882800000", "costOfRevenue": "1574100000", "interestIncome": "None", "incomeBeforeTax": "-81000000", "interestExpense": "151400000", "operatingIncome": "32300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-18900000", "reportedCurrency": "CAD", "netInterestIncome": "-151400000", "nonInterestIncome": "None", "operatingExpenses": "276400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1574100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "390100000", "sellingGeneralAndAdministrative": "290500000", "netIncomeFromContinuingOperations": "-62100000" }, "balance": { "goodwill": "7890500000", "inventory": "98200000", "commonStock": "9835100000", "currentDebt": "None", "investments": "None", "totalAssets": "19879200000", "longTermDebt": "8830100000", "shortTermDebt": "75100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3056300000", "reportedCurrency": "CAD", "retainedEarnings": "-2822600000", "totalLiabilities": "12493000000", "otherCurrentAssets": "123400000", "totalCurrentAssets": "1485000000", "currentLongTermDebt": "15500000", "longTermInvestments": "319000000", "shortTermInvestments": "None", "currentNetReceivables": "1127700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18394200000", "currentAccountsPayable": "711000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9288600000", "totalShareholderEquity": "7177100000", "capitalLeaseObligations": "443000000", "otherCurrentLiabilities": "816500000", "totalCurrentLiabilities": "1810400000", "otherNonCurrentLiabilities": "39100000", "totalNonCurrentLiabilities": "10682600000", "cashAndShortTermInvestments": "135700000", "commonStockSharesOutstanding": "370651938", "intangibleAssetsExcludingGoodwill": "3056300000", "cashAndCashEquivalentsAtCarryingValue": "135700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62100000", "profitLoss": "None", "dividendPayout": "6500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "401400000", "capitalExpenditures": "231500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "80500000", "cashflowFromInvestment": "-509000000", "stockBasedCompensation": "68100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "390100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1882800000, "cost_of_revenue": 1574100000, "gross_profit": 308700000, "research_and_development": null, "selling_general_admin": 290500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56200000, "depreciation_amortisation": 390100000, "ebitda": 446300000, "interest_expense": 151400000, "interest_income": null, "other_non_operating": null, "pretax_income": -81000000, "tax_provision": -18900000, "effective_tax_rate": null, "net_income": -52200000, "net_income_continuing_ops": -62100000, "net_income_to_common": -52200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135700000, "short_term_investments": null, "net_receivables": 1127700000, "inventory": 98200000, "other_current_assets": null, "total_current_assets": 1485000000, "net_ppe": null, "goodwill": 7890500000, "intangible_assets": 3056300000, "goodwill_and_intangibles": 10946800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18394200000, "total_assets": 19879200000, "short_term_debt": 75100000, "accounts_payable": 711000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1810400000, "long_term_debt": 8830100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10682600000, "total_liabilities": 12493000000, "total_debt": 8905200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2822600000, "total_equity": 7177100000, "shares_outstanding": 370651938, "operating_cash_flow": 401400000, "stock_based_compensation": 68100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 231500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -509000000, "dividends_paid": 6500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 80500000, "free_cash_flow": 632900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56200000", "ebitda": "446300000", "netIncome": "-52200000", "grossProfit": "308700000", "depreciation": "None", "totalRevenue": "1882800000", "costOfRevenue": "1574100000", "interestIncome": "None", "incomeBeforeTax": "-81000000", "interestExpense": "151400000", "operatingIncome": "32300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-18900000", "reportedCurrency": "CAD", "netInterestIncome": "-151400000", "nonInterestIncome": "None", "operatingExpenses": "276400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1574100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "390100000", "sellingGeneralAndAdministrative": "290500000", "netIncomeFromContinuingOperations": "-62100000" }, "balance": { "goodwill": "7890500000", "inventory": "98200000", "commonStock": "9835100000", "currentDebt": "None", "investments": "None", "totalAssets": "19879200000", "longTermDebt": "8830100000", "shortTermDebt": "75100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3056300000", "reportedCurrency": "CAD", "retainedEarnings": "-2822600000", "totalLiabilities": "12493000000", "otherCurrentAssets": "123400000", "totalCurrentAssets": "1485000000", "currentLongTermDebt": "15500000", "longTermInvestments": "319000000", "shortTermInvestments": "None", "currentNetReceivables": "1127700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18394200000", "currentAccountsPayable": "711000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9288600000", "totalShareholderEquity": "7177100000", "capitalLeaseObligations": "443000000", "otherCurrentLiabilities": "816500000", "totalCurrentLiabilities": "1810400000", "otherNonCurrentLiabilities": "39100000", "totalNonCurrentLiabilities": "10682600000", "cashAndShortTermInvestments": "135700000", "commonStockSharesOutstanding": "370651938", "intangibleAssetsExcludingGoodwill": "3056300000", "cashAndCashEquivalentsAtCarryingValue": "135700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62100000", "profitLoss": "None", "dividendPayout": "6500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "401400000", "capitalExpenditures": "231500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "80500000", "cashflowFromInvestment": "-509000000", "stockBasedCompensation": "68100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "390100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "income_statement": { "revenue": 1890000000, "cost_of_revenue": 1526800000, "gross_profit": 363200000, "ebit": 137500000, "ebitda": 486700000, "pretax_income": 300000, "tax_provision": -18000000, "net_income": 22100000, "net_income_to_common": 22100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174200000, "total_current_assets": 1605000000, "total_assets": 19890400000, "short_term_debt": 53900000, "long_term_debt": 8848900000, "total_debt": 8902800000, "total_liabilities": 12377200000, "total_equity": 7289200000, "shares_outstanding": 369556706, "goodwill_and_intangibles": 10954400000 }, "cash_flow": { "operating_cash_flow": 125800000, "capital_expenditure": 276300000, "free_cash_flow": 402100000, "dividends_paid": 6400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267768, "ticker_id": 1730, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137500000", "ebitda": "486700000", "netIncome": "22100000", "grossProfit": "363200000", "depreciation": "None", "totalRevenue": "1890000000", "costOfRevenue": "1526800000", "interestIncome": "None", "incomeBeforeTax": "300000", "interestExpense": "137200000", "operatingIncome": "154600000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-18000000", "reportedCurrency": "CAD", "netInterestIncome": "-137200000", "nonInterestIncome": "None", "operatingExpenses": "363200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1526800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "349200000", "sellingGeneralAndAdministrative": "234700000", "netIncomeFromContinuingOperations": "18300000" }, "balance": { "goodwill": "7898400000", "inventory": "98200000", "commonStock": "9786400000", "currentDebt": "None", "investments": "None", "totalAssets": "19890400000", "longTermDebt": "8848900000", "shortTermDebt": "53900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3056000000", "reportedCurrency": "CAD", "retainedEarnings": "-2763900000", "totalLiabilities": "12377200000", "otherCurrentAssets": "248000000", "totalCurrentAssets": "1605000000", "currentLongTermDebt": "None", "longTermInvestments": "316200000", "shortTermInvestments": "None", "currentNetReceivables": "1182800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18285400000", "currentAccountsPayable": "1552800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6863300000", "shortLongTermDebtTotal": "9270400000", "totalShareholderEquity": "7289200000", "capitalLeaseObligations": "421500000", "otherCurrentLiabilities": "42300000", "totalCurrentLiabilities": "1756300000", "otherNonCurrentLiabilities": "39900000", "totalNonCurrentLiabilities": "10620900000", "cashAndShortTermInvestments": "174200000", "commonStockSharesOutstanding": "369556706", "intangibleAssetsExcludingGoodwill": "3056000000", "cashAndCashEquivalentsAtCarryingValue": "174200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18300000", "profitLoss": "None", "dividendPayout": "6400000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "125800000", "capitalExpenditures": "276300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "604900000", "cashflowFromInvestment": "-638000000", "stockBasedCompensation": "26500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "349200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1890000000, "cost_of_revenue": 1526800000, "gross_profit": 363200000, "research_and_development": null, "selling_general_admin": 234700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137500000, "depreciation_amortisation": 349200000, "ebitda": 486700000, "interest_expense": 137200000, "interest_income": null, "other_non_operating": null, "pretax_income": 300000, "tax_provision": -18000000, "effective_tax_rate": null, "net_income": 22100000, "net_income_continuing_ops": 18300000, "net_income_to_common": 22100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 174200000, "short_term_investments": null, "net_receivables": 1182800000, "inventory": 98200000, "other_current_assets": null, "total_current_assets": 1605000000, "net_ppe": null, "goodwill": 7898400000, "intangible_assets": 3056000000, "goodwill_and_intangibles": 10954400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18285400000, "total_assets": 19890400000, "short_term_debt": 53900000, "accounts_payable": 1552800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1756300000, "long_term_debt": 8848900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10620900000, "total_liabilities": 12377200000, "total_debt": 8902800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2763900000, "total_equity": 7289200000, "shares_outstanding": 369556706, "operating_cash_flow": 125800000, "stock_based_compensation": 26500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 276300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -638000000, "dividends_paid": 6400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 604900000, "free_cash_flow": 402100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "137500000", "ebitda": "486700000", "netIncome": "22100000", "grossProfit": "363200000", "depreciation": "None", "totalRevenue": "1890000000", "costOfRevenue": "1526800000", "interestIncome": "None", "incomeBeforeTax": "300000", "interestExpense": "137200000", "operatingIncome": "154600000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-18000000", "reportedCurrency": "CAD", "netInterestIncome": "-137200000", "nonInterestIncome": "None", "operatingExpenses": "363200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1526800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "349200000", "sellingGeneralAndAdministrative": "234700000", "netIncomeFromContinuingOperations": "18300000" }, "balance": { "goodwill": "7898400000", "inventory": "98200000", "commonStock": "9786400000", "currentDebt": "None", "investments": "None", "totalAssets": "19890400000", "longTermDebt": "8848900000", "shortTermDebt": "53900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3056000000", "reportedCurrency": "CAD", "retainedEarnings": "-2763900000", "totalLiabilities": "12377200000", "otherCurrentAssets": "248000000", "totalCurrentAssets": "1605000000", "currentLongTermDebt": "None", "longTermInvestments": "316200000", "shortTermInvestments": "None", "currentNetReceivables": "1182800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18285400000", "currentAccountsPayable": "1552800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6863300000", "shortLongTermDebtTotal": "9270400000", "totalShareholderEquity": "7289200000", "capitalLeaseObligations": "421500000", "otherCurrentLiabilities": "42300000", "totalCurrentLiabilities": "1756300000", "otherNonCurrentLiabilities": "39900000", "totalNonCurrentLiabilities": "10620900000", "cashAndShortTermInvestments": "174200000", "commonStockSharesOutstanding": "369556706", "intangibleAssetsExcludingGoodwill": "3056000000", "cashAndCashEquivalentsAtCarryingValue": "174200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18300000", "profitLoss": "None", "dividendPayout": "6400000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "125800000", "capitalExpenditures": "276300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "604900000", "cashflowFromInvestment": "-638000000", "stockBasedCompensation": "26500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "349200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "income_statement": { "revenue": 1943600000, "cost_of_revenue": 1590600000, "gross_profit": 353000000, "ebit": 697500000, "ebitda": 1069300000, "pretax_income": 532700000, "tax_provision": 238900000, "net_income": 294900000, "net_income_to_common": 294900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82200000, "total_current_assets": 1446300000, "total_assets": 18557800000, "short_term_debt": 51200000, "long_term_debt": 7888000000, "total_debt": 7939200000, "total_liabilities": 11426400000, "total_equity": 7116200000, "shares_outstanding": 401218417, "goodwill_and_intangibles": 10378400000 }, "cash_flow": { "operating_cash_flow": 260700000, "capital_expenditure": 280600000, "free_cash_flow": 541300000, "dividends_paid": 6500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267769, "ticker_id": 1730, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:09.924615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "697500000", "ebitda": "1069300000", "netIncome": "294900000", "grossProfit": "353000000", "depreciation": "None", "totalRevenue": "1943600000", "costOfRevenue": "1590600000", "interestIncome": "None", "incomeBeforeTax": "532700000", "interestExpense": "164800000", "operatingIncome": "118800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "238900000", "reportedCurrency": "CAD", "netInterestIncome": "-164800000", "nonInterestIncome": "None", "operatingExpenses": "353000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1590600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "371800000", "sellingGeneralAndAdministrative": "234200000", "netIncomeFromContinuingOperations": "293800000" }, "balance": { "goodwill": "7430300000", "inventory": "1", "commonStock": "9754700000", "currentDebt": "None", "investments": "None", "totalAssets": "18557800000", "longTermDebt": "7888000000", "shortTermDebt": "51200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2948100000", "reportedCurrency": "CAD", "retainedEarnings": "-2779600000", "totalLiabilities": "11426400000", "otherCurrentAssets": "250900000", "totalCurrentAssets": "1446300000", "currentLongTermDebt": "None", "longTermInvestments": "271900000", "shortTermInvestments": "None", "currentNetReceivables": "1113200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17111500000", "currentAccountsPayable": "1442400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8280700000", "totalShareholderEquity": "7116200000", "capitalLeaseObligations": "392700000", "otherCurrentLiabilities": "39500000", "totalCurrentLiabilities": "1870400000", "otherNonCurrentLiabilities": "40100000", "totalNonCurrentLiabilities": "9556000000", "cashAndShortTermInvestments": "82200000", "commonStockSharesOutstanding": "401218417", "intangibleAssetsExcludingGoodwill": "2948100000", "cashAndCashEquivalentsAtCarryingValue": "82200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "293800000", "profitLoss": "None", "dividendPayout": "6500000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "260700000", "capitalExpenditures": "280600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1575000000", "cashflowFromInvestment": "-638000000", "stockBasedCompensation": "15200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "371800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1943600000, "cost_of_revenue": 1590600000, "gross_profit": 353000000, "research_and_development": null, "selling_general_admin": 234200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 697500000, "depreciation_amortisation": 371800000, "ebitda": 1069300000, "interest_expense": 164800000, "interest_income": null, "other_non_operating": null, "pretax_income": 532700000, "tax_provision": 238900000, "effective_tax_rate": null, "net_income": 294900000, "net_income_continuing_ops": 293800000, "net_income_to_common": 294900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82200000, "short_term_investments": null, "net_receivables": 1113200000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1446300000, "net_ppe": null, "goodwill": 7430300000, "intangible_assets": 2948100000, "goodwill_and_intangibles": 10378400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17111500000, "total_assets": 18557800000, "short_term_debt": 51200000, "accounts_payable": 1442400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1870400000, "long_term_debt": 7888000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9556000000, "total_liabilities": 11426400000, "total_debt": 7939200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2779600000, "total_equity": 7116200000, "shares_outstanding": 401218417, "operating_cash_flow": 260700000, "stock_based_compensation": 15200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 280600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -638000000, "dividends_paid": 6500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1575000000, "free_cash_flow": 541300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "697500000", "ebitda": "1069300000", "netIncome": "294900000", "grossProfit": "353000000", "depreciation": "None", "totalRevenue": "1943600000", "costOfRevenue": "1590600000", "interestIncome": "None", "incomeBeforeTax": "532700000", "interestExpense": "164800000", "operatingIncome": "118800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "238900000", "reportedCurrency": "CAD", "netInterestIncome": "-164800000", "nonInterestIncome": "None", "operatingExpenses": "353000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1590600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "371800000", "sellingGeneralAndAdministrative": "234200000", "netIncomeFromContinuingOperations": "293800000" }, "balance": { "goodwill": "7430300000", "inventory": "1", "commonStock": "9754700000", "currentDebt": "None", "investments": "None", "totalAssets": "18557800000", "longTermDebt": "7888000000", "shortTermDebt": "51200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2948100000", "reportedCurrency": "CAD", "retainedEarnings": "-2779600000", "totalLiabilities": "11426400000", "otherCurrentAssets": "250900000", "totalCurrentAssets": "1446300000", "currentLongTermDebt": "None", "longTermInvestments": "271900000", "shortTermInvestments": "None", "currentNetReceivables": "1113200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17111500000", "currentAccountsPayable": "1442400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8280700000", "totalShareholderEquity": "7116200000", "capitalLeaseObligations": "392700000", "otherCurrentLiabilities": "39500000", "totalCurrentLiabilities": "1870400000", "otherNonCurrentLiabilities": "40100000", "totalNonCurrentLiabilities": "9556000000", "cashAndShortTermInvestments": "82200000", "commonStockSharesOutstanding": "401218417", "intangibleAssetsExcludingGoodwill": "2948100000", "cashAndCashEquivalentsAtCarryingValue": "82200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "293800000", "profitLoss": "None", "dividendPayout": "6500000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "260700000", "capitalExpenditures": "280600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1575000000", "cashflowFromInvestment": "-638000000", "stockBasedCompensation": "15200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "371800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }