{ "ticker": { "uuid": "9315d5ca-abc9-4a8a-ae2f-a7189a112951", "symbol": "OUT", "name": "Outfront Media Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/9315d5ca-abc9-4a8a-ae2f-a7189a112951/", "api_url": "https://sharemaestro.com/factors/api/tickers/9315d5ca-abc9-4a8a-ae2f-a7189a112951/" }, "ticker_metadata": { "id": 3042, "uuid": "9315d5ca-abc9-4a8a-ae2f-a7189a112951", "symbol": "OUT", "name": "Outfront Media Inc", "asset_type": "equity", "market_cap": 5741431000, "stock_exchange_id": 3, "industry": "Reit - Specialty", "sector": "Real Estate", "description": "OUTFRONT harnesses the power of technology, location, and creativity to connect brands with consumers outside their homes through one of the largest and most diverse sets of billboards, public transportation, and mobile assets in North America.", "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": "9315d5ca-abc9-4a8a-ae2f-a7189a112951", "symbol": "OUT", "name": "Outfront Media Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/9315d5ca-abc9-4a8a-ae2f-a7189a112951/", "api_url": "https://sharemaestro.com/factors/api/tickers/9315d5ca-abc9-4a8a-ae2f-a7189a112951/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.45, "value": 0.12, "quality": 0.69, "momentum": 0.92, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 31.2, "market_cap": 5525520000, "pe_ratio": 29.5957, "earnings_yield": 0.0338, "ebitda_to_ev": 0.0589, "shareholder_yield": 0.0381, "roe": 0.2821, "piotroski_f_score": 4, "momentum_12_1": 1.1444, "volatility_252d": 0.3446 }, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:08.027685+00:00", "batch_id": "" }, "size": { "price_close": 31.2, "market_cap": 5525520000, "market_cap_usd": 5525520000, "enterprise_value": 8222320000, "shares_outstanding": 177100000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 29.5957, "pb_ratio": 8.348, "ptbv_ratio": null, "ps_ratio": 2.9539, "pcf_ratio": 15.8188, "pfcf_ratio": 11.9964, "ev_ebitda": 16.9742, "ev_ebit": 24.3769, "ev_sales": 4.3956, "ev_fcf": 17.8513, "earnings_yield": 0.0338, "fcf_yield": 0.056, "price_to_sales": 2.9539, "price_to_book": 8.348, "price_to_cashflow": 15.8188, "ebitda_to_ev": 0.0589, "sales_yield": 0.2275 }, "yield": { "dividend_yield": 0.0381, "buyback_yield": 0, "shareholder_yield": 0.0381, "debt_paydown_yield": null, "total_yield": 0.0381 }, "quality": { "gross_margin": 0.3772, "operating_margin": 0.1803, "net_margin": 0.0998, "ebitda_margin": 0.259, "fcf_margin": 0.2462, "roe": 0.2821, "roa": 0.0356, "roic": 0.0994, "roc_greenblatt": null, "asset_turnover": 0.3571, "cash_conversion": 2.4671, "accruals_ratio": -0.031, "sbc_to_revenue": 0.014, "piotroski_f_score": 4, "altman_z_score": 0.8295, "earnings_stability_5y": 1.072, "revenue_stability_5y": 0.1394, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1347, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 6.8725, "net_debt_to_ebitda": 5.5673, "debt_to_assets": 0.5277, "interest_coverage": 1.1575, "current_ratio": 2.2368, "quick_ratio": 2.2368, "net_debt": 2696800000, "local_beta": 0.0017, "volatility_252d": 0.3446, "volatility_60d": 0.7961, "max_drawdown_12m": -0.1041, "risk_adjusted_momentum": 3.3211 }, "growth": { "revenue_growth_1y": 0.0317, "revenue_growth_3y_cagr": 0.0111, "revenue_growth_5y_cagr": 0.0818, "eps_growth_1y": -0.2949, "eps_growth_3y_cagr": 0.0099, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1777, "book_value_growth_1y": -0.0896, "revenue_growth": 0.0317, "earnings_growth": -0.2949 }, "momentum": { "price_return_1m": -0.0708, "price_return_3m": 0.0898, "price_return_6m": 0.3525, "price_return_9m": 0.7526, "price_return_12m": 0.9925, "price_return_12m_ex1m": 1.1444, "momentum_6m": 0.3525, "momentum_12m": 0.9925, "momentum_12_1": 1.1444, "distance_from_52w_high": -0.0708, "distance_from_52w_low": 1.0807, "relative_strength": 0.8926 }, "raw_ttm": { "revenue_ttm": 1870599999, "gross_profit_ttm": 705499999, "ebit_ttm": 337300000, "ebitda_ttm": 484400000, "net_income_ttm": 186700000, "eps_diluted_ttm": 1.0542, "operating_cash_flow_ttm": 349300000, "capital_expenditure_ttm": 111300000, "fcf_ttm": 460600000, "dividends_paid_ttm": 210700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 291400000, "cash_and_equivalents": 67200000, "total_current_assets": 401500000, "total_current_liabilities": 179500000, "net_ppe": null, "total_assets": 5238100000, "total_debt": 2764000000, "total_equity": 661900000, "net_working_capital": 334300000, "book_value_per_share": 3.7374, "retained_earnings": -1944600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1948100000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 70, "rank_pb": 87, "rank_ptbv": 50, "rank_ps": 63, "rank_pcf": 67, "rank_ev_ebitda": 70, "rank_ev_ebit": 76, "rank_earnings_yield": 69, "rank_fcf_yield": 64, "rank_dividend_yield": 20, "rank_shareholder_yield": 20, "rank_total_yield": 20, "rank_roe": 12, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 60, "rank_fcf_margin": 38, "rank_piotroski": 81, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 84, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 12 }, "composites": { "value_composite": 88, "quality_composite": 31, "momentum_composite": 8, "growth_composite": 89, "yield_composite": 14, "svqf_composite": 85, "vc1_composite": 89, "vc2_composite": 81, "vc3_composite": 81, "trending_value_composite": null, "overall_composite": 55, "quality_value_composite": 0.2877, "os_score": 0.45, "value_percentile": 0.12, "quality_percentile": 0.69, "momentum_percentile": 0.92, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": 81, "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": 4703, "ticker_id": 3042, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:08.027685+00:00", "batch_id": "", "os_score_delta": null, "price_close": 31.2, "market_cap": 5525520000, "market_cap_usd": 5525520000, "enterprise_value": 8222320000, "shares_outstanding": 177100000, "fx_rate_to_usd": null, "pe_ratio": 29.59571505, "pb_ratio": 8.34796797, "ptbv_ratio": null, "ps_ratio": 2.95387576, "pcf_ratio": 15.81883768, "pfcf_ratio": 11.99635258, "ev_ebitda": 16.97423617, "ev_ebit": 24.37687519, "ev_sales": 4.39555223, "ev_fcf": 17.85132436, "earnings_yield": 0.03378868, "fcf_yield": 0.05601825, "dividend_yield": 0.03813216, "buyback_yield": 0, "shareholder_yield": 0.03813216, "debt_paydown_yield": null, "total_yield": 0.03813216, "gross_margin": 0.37715172, "operating_margin": 0.18031648, "net_margin": 0.09980755, "ebitda_margin": 0.25895435, "fcf_margin": 0.24623116, "roe": 0.28206678, "roa": 0.03564269, "roic": 0.09941565, "roc_greenblatt": null, "asset_turnover": 0.35711422, "cash_conversion": 2.46705945, "accruals_ratio": -0.03104179, "sbc_to_revenue": 0.01395274, "debt_to_equity": 6.87248829, "net_debt_to_ebitda": 5.56729975, "debt_to_assets": 0.52767225, "interest_coverage": 1.15751544, "current_ratio": 2.2367688, "quick_ratio": 2.2367688, "net_debt": 2696800000, "revenue_growth_1y": 0.03171364, "revenue_growth_3y_cagr": 0.01108742, "revenue_growth_5y_cagr": 0.0817978, "eps_growth_1y": -0.29493958, "eps_growth_3y_cagr": 0.00994515, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.17770391, "book_value_growth_1y": -0.08957735, "piotroski_f_score": 4, "altman_z_score": 0.82954929, "earnings_stability_5y": 1.071971, "revenue_stability_5y": 0.139432, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07079527, "price_return_3m": 0.08976598, "price_return_6m": 0.35250539, "price_return_9m": 0.75262191, "price_return_12m": 0.99254074, "price_return_12m_ex1m": 1.14435064, "distance_from_52w_high": -0.07079527, "distance_from_52w_low": 1.08066581, "relative_strength": 0.89257716, "local_beta": 0.0017, "volatility_252d": 0.34457, "volatility_60d": 0.796073, "max_drawdown_12m": -0.10408662, "revenue_ttm": 1870599999, "gross_profit_ttm": 705499999, "ebit_ttm": 337300000, "ebitda_ttm": 484400000, "net_income_ttm": 186700000, "eps_diluted_ttm": 1.05420666, "operating_cash_flow_ttm": 349300000, "capital_expenditure_ttm": 111300000, "fcf_ttm": 460600000, "dividends_paid_ttm": 210700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 291400000, "cash_and_equivalents": 67200000, "total_current_assets": 401500000, "total_current_liabilities": 179500000, "net_ppe": null, "total_assets": 5238100000, "total_debt": 2764000000, "total_equity": 661900000, "net_working_capital": 334300000, "book_value_per_share": 3.73743648, "retained_earnings": -1944600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1948100000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 70, "rank_pb": 87, "rank_ptbv": 50, "rank_ps": 63, "rank_pcf": 67, "rank_ev_ebitda": 70, "rank_ev_ebit": 76, "rank_earnings_yield": 69, "rank_fcf_yield": 64, "rank_dividend_yield": 20, "rank_shareholder_yield": 20, "rank_total_yield": 20, "rank_roe": 12, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 60, "rank_fcf_margin": 38, "rank_piotroski": 81, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 84, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 12, "value_composite": 88, "quality_composite": 31, "momentum_composite": 8, "growth_composite": 89, "yield_composite": 14, "svqf_composite": 85, "vc1_composite": 89, "vc2_composite": 81, "vc3_composite": 81, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": 81, "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": 31.2, "os": 0.45, "value": 0.12, "quality": 0.69, "momentum": 0.92, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 29.5957, "earnings_yield": 0.0338, "shareholder_yield": 0.0381, "roe": 0.2821, "momentum_12_1": 1.1444, "complete_fields": { "id": 4703, "ticker_id": 3042, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:08.027685+00:00", "batch_id": "", "os_score_delta": null, "price_close": 31.2, "market_cap": 5525520000, "market_cap_usd": 5525520000, "enterprise_value": 8222320000, "shares_outstanding": 177100000, "fx_rate_to_usd": null, "pe_ratio": 29.59571505, "pb_ratio": 8.34796797, "ptbv_ratio": null, "ps_ratio": 2.95387576, "pcf_ratio": 15.81883768, "pfcf_ratio": 11.99635258, "ev_ebitda": 16.97423617, "ev_ebit": 24.37687519, "ev_sales": 4.39555223, "ev_fcf": 17.85132436, "earnings_yield": 0.03378868, "fcf_yield": 0.05601825, "dividend_yield": 0.03813216, "buyback_yield": 0, "shareholder_yield": 0.03813216, "debt_paydown_yield": null, "total_yield": 0.03813216, "gross_margin": 0.37715172, "operating_margin": 0.18031648, "net_margin": 0.09980755, "ebitda_margin": 0.25895435, "fcf_margin": 0.24623116, "roe": 0.28206678, "roa": 0.03564269, "roic": 0.09941565, "roc_greenblatt": null, "asset_turnover": 0.35711422, "cash_conversion": 2.46705945, "accruals_ratio": -0.03104179, "sbc_to_revenue": 0.01395274, "debt_to_equity": 6.87248829, "net_debt_to_ebitda": 5.56729975, "debt_to_assets": 0.52767225, "interest_coverage": 1.15751544, "current_ratio": 2.2367688, "quick_ratio": 2.2367688, "net_debt": 2696800000, "revenue_growth_1y": 0.03171364, "revenue_growth_3y_cagr": 0.01108742, "revenue_growth_5y_cagr": 0.0817978, "eps_growth_1y": -0.29493958, "eps_growth_3y_cagr": 0.00994515, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.17770391, "book_value_growth_1y": -0.08957735, "piotroski_f_score": 4, "altman_z_score": 0.82954929, "earnings_stability_5y": 1.071971, "revenue_stability_5y": 0.139432, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07079527, "price_return_3m": 0.08976598, "price_return_6m": 0.35250539, "price_return_9m": 0.75262191, "price_return_12m": 0.99254074, "price_return_12m_ex1m": 1.14435064, "distance_from_52w_high": -0.07079527, "distance_from_52w_low": 1.08066581, "relative_strength": 0.89257716, "local_beta": 0.0017, "volatility_252d": 0.34457, "volatility_60d": 0.796073, "max_drawdown_12m": -0.10408662, "revenue_ttm": 1870599999, "gross_profit_ttm": 705499999, "ebit_ttm": 337300000, "ebitda_ttm": 484400000, "net_income_ttm": 186700000, "eps_diluted_ttm": 1.05420666, "operating_cash_flow_ttm": 349300000, "capital_expenditure_ttm": 111300000, "fcf_ttm": 460600000, "dividends_paid_ttm": 210700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 291400000, "cash_and_equivalents": 67200000, "total_current_assets": 401500000, "total_current_liabilities": 179500000, "net_ppe": null, "total_assets": 5238100000, "total_debt": 2764000000, "total_equity": 661900000, "net_working_capital": 334300000, "book_value_per_share": 3.73743648, "retained_earnings": -1944600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1948100000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 70, "rank_pb": 87, "rank_ptbv": 50, "rank_ps": 63, "rank_pcf": 67, "rank_ev_ebitda": 70, "rank_ev_ebit": 76, "rank_earnings_yield": 69, "rank_fcf_yield": 64, "rank_dividend_yield": 20, "rank_shareholder_yield": 20, "rank_total_yield": 20, "rank_roe": 12, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 60, "rank_fcf_margin": 38, "rank_piotroski": 81, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 84, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 12, "value_composite": 88, "quality_composite": 31, "momentum_composite": 8, "growth_composite": 89, "yield_composite": 14, "svqf_composite": 85, "vc1_composite": 89, "vc2_composite": 81, "vc3_composite": 81, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": 81, "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": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "income_statement": { "revenue": 1831700000, "cost_of_revenue": 1244500000, "gross_profit": 587200000, "ebit": 295400000, "ebitda": 458400000, "pretax_income": 149000000, "tax_provision": 2000000, "net_income": 147000000, "net_income_to_common": 147000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99900000, "total_current_assets": 465600000, "total_assets": 5311600000, "short_term_debt": 172900000, "long_term_debt": 2583400000, "total_debt": 2756300000, "total_liabilities": 4577700000, "total_equity": 710400000, "shares_outstanding": 169200000, "goodwill_and_intangibles": 4624800000 }, "cash_flow": { "operating_cash_flow": 307600000, "capital_expenditure": 108400000, "free_cash_flow": 416000000, "dividends_paid": 210300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311356, "ticker_id": 3042, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "295400000", "ebitda": "458400000", "netIncome": "147000000", "grossProfit": "587200000", "depreciation": "None", "totalRevenue": "1831700000", "costOfRevenue": "1244500000", "interestIncome": "146400000", "incomeBeforeTax": "149000000", "interestExpense": "146400000", "operatingIncome": "308500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-146400000", "nonInterestIncome": "None", "operatingExpenses": "278700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1244500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163000000", "sellingGeneralAndAdministrative": "441700000", "netIncomeFromContinuingOperations": "147000000" }, "balance": { "goodwill": "2006400000", "inventory": "None", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "5311600000", "longTermDebt": "2583400000", "shortTermDebt": "172900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2618400000", "reportedCurrency": "USD", "retainedEarnings": "-1910800000", "totalLiabilities": "4577700000", "otherCurrentAssets": "403800000", "totalCurrentAssets": "465600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "365700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4846000000", "currentAccountsPayable": "50200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2165300000", "shortLongTermDebtTotal": "4131000000", "totalShareholderEquity": "710400000", "capitalLeaseObligations": "1547600000", "otherCurrentLiabilities": "264500000", "totalCurrentLiabilities": "172900000", "otherNonCurrentLiabilities": "40300000", "totalNonCurrentLiabilities": "4404800000", "cashAndShortTermInvestments": "99900000", "commonStockSharesOutstanding": "169200000", "intangibleAssetsExcludingGoodwill": "2618400000", "cashAndCashEquivalentsAtCarryingValue": "99900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147000000", "profitLoss": "None", "dividendPayout": "210300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "307600000", "capitalExpenditures": "108400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140900000", "cashflowFromInvestment": "-113700000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "210300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1831700000, "cost_of_revenue": 1244500000, "gross_profit": 587200000, "research_and_development": null, "selling_general_admin": 441700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 295400000, "depreciation_amortisation": 163000000, "ebitda": 458400000, "interest_expense": 146400000, "interest_income": null, "other_non_operating": null, "pretax_income": 149000000, "tax_provision": 2000000, "effective_tax_rate": null, "net_income": 147000000, "net_income_continuing_ops": 147000000, "net_income_to_common": 147000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99900000, "short_term_investments": null, "net_receivables": 365700000, "inventory": null, "other_current_assets": null, "total_current_assets": 465600000, "net_ppe": null, "goodwill": 2006400000, "intangible_assets": 2618400000, "goodwill_and_intangibles": 4624800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4846000000, "total_assets": 5311600000, "short_term_debt": 172900000, "accounts_payable": 50200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 172900000, "long_term_debt": 2583400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4404800000, "total_liabilities": 4577700000, "total_debt": 2756300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1910800000, "total_equity": 710400000, "shares_outstanding": 169200000, "operating_cash_flow": 307600000, "stock_based_compensation": 30000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -113700000, "dividends_paid": 210300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -140900000, "free_cash_flow": 416000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "295400000", "ebitda": "458400000", "netIncome": "147000000", "grossProfit": "587200000", "depreciation": "None", "totalRevenue": "1831700000", "costOfRevenue": "1244500000", "interestIncome": "146400000", "incomeBeforeTax": "149000000", "interestExpense": "146400000", "operatingIncome": "308500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-146400000", "nonInterestIncome": "None", "operatingExpenses": "278700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1244500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163000000", "sellingGeneralAndAdministrative": "441700000", "netIncomeFromContinuingOperations": "147000000" }, "balance": { "goodwill": "2006400000", "inventory": "None", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "5311600000", "longTermDebt": "2583400000", "shortTermDebt": "172900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2618400000", "reportedCurrency": "USD", "retainedEarnings": "-1910800000", "totalLiabilities": "4577700000", "otherCurrentAssets": "403800000", "totalCurrentAssets": "465600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "365700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4846000000", "currentAccountsPayable": "50200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2165300000", "shortLongTermDebtTotal": "4131000000", "totalShareholderEquity": "710400000", "capitalLeaseObligations": "1547600000", "otherCurrentLiabilities": "264500000", "totalCurrentLiabilities": "172900000", "otherNonCurrentLiabilities": "40300000", "totalNonCurrentLiabilities": "4404800000", "cashAndShortTermInvestments": "99900000", "commonStockSharesOutstanding": "169200000", "intangibleAssetsExcludingGoodwill": "2618400000", "cashAndCashEquivalentsAtCarryingValue": "99900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147000000", "profitLoss": "None", "dividendPayout": "210300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "307600000", "capitalExpenditures": "108400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140900000", "cashflowFromInvestment": "-113700000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "210300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160200000", "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": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "income_statement": { "revenue": 1830900000, "cost_of_revenue": 949000000, "gross_profit": 881900000, "ebit": 425300000, "ebitda": 576800000, "pretax_income": 269700000, "tax_provision": 11000000, "net_income": 258200000, "net_income_to_common": 258200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46900000, "total_current_assets": 385800000, "total_assets": 5215200000, "short_term_debt": 178700000, "long_term_debt": 2482500000, "total_debt": 2661200000, "total_liabilities": 4431200000, "total_equity": 768800000, "shares_outstanding": 166707000, "goodwill_and_intangibles": 2658400000 }, "cash_flow": { "operating_cash_flow": 299200000, "capital_expenditure": 78100000, "free_cash_flow": 377300000, "dividends_paid": 208400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311361, "ticker_id": 3042, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "425300000", "ebitda": "576800000", "netIncome": "258200000", "grossProfit": "881900000", "depreciation": "None", "totalRevenue": "1830900000", "costOfRevenue": "949000000", "interestIncome": "156200000", "incomeBeforeTax": "269700000", "interestExpense": "156200000", "operatingIncome": "425500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-156200000", "nonInterestIncome": "None", "operatingExpenses": "456400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "949000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151500000", "sellingGeneralAndAdministrative": "447900000", "netIncomeFromContinuingOperations": "258700000" }, "balance": { "goodwill": "2006400000", "inventory": "None", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5215200000", "longTermDebt": "2482500000", "shortTermDebt": "178700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "652000000", "reportedCurrency": "USD", "retainedEarnings": "-1846200000", "totalLiabilities": "4431200000", "otherCurrentAssets": "33600000", "totalCurrentAssets": "385800000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "305300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4829400000", "currentAccountsPayable": "51400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2152700000", "shortLongTermDebtTotal": "4013000000", "totalShareholderEquity": "768800000", "capitalLeaseObligations": "1520500000", "otherCurrentLiabilities": "247900000", "totalCurrentLiabilities": "520800000", "otherNonCurrentLiabilities": "42200000", "totalNonCurrentLiabilities": "3910400000", "cashAndShortTermInvestments": "46900000", "commonStockSharesOutstanding": "166707000", "intangibleAssetsExcludingGoodwill": "652000000", "cashAndCashEquivalentsAtCarryingValue": "46900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "258200000", "profitLoss": "None", "dividendPayout": "208400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "299200000", "capitalExpenditures": "78100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-495400000", "cashflowFromInvestment": "207500000", "stockBasedCompensation": "30800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "208400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1830900000, "cost_of_revenue": 949000000, "gross_profit": 881900000, "research_and_development": null, "selling_general_admin": 447900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 425300000, "depreciation_amortisation": 151500000, "ebitda": 576800000, "interest_expense": 156200000, "interest_income": null, "other_non_operating": null, "pretax_income": 269700000, "tax_provision": 11000000, "effective_tax_rate": null, "net_income": 258200000, "net_income_continuing_ops": 258700000, "net_income_to_common": 258200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46900000, "short_term_investments": null, "net_receivables": 305300000, "inventory": null, "other_current_assets": null, "total_current_assets": 385800000, "net_ppe": null, "goodwill": 2006400000, "intangible_assets": 652000000, "goodwill_and_intangibles": 2658400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4829400000, "total_assets": 5215200000, "short_term_debt": 178700000, "accounts_payable": 51400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 520800000, "long_term_debt": 2482500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3910400000, "total_liabilities": 4431200000, "total_debt": 2661200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1846200000, "total_equity": 768800000, "shares_outstanding": 166707000, "operating_cash_flow": 299200000, "stock_based_compensation": 30800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 207500000, "dividends_paid": 208400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -495400000, "free_cash_flow": 377300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "425300000", "ebitda": "576800000", "netIncome": "258200000", "grossProfit": "881900000", "depreciation": "None", "totalRevenue": "1830900000", "costOfRevenue": "949000000", "interestIncome": "156200000", "incomeBeforeTax": "269700000", "interestExpense": "156200000", "operatingIncome": "425500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-156200000", "nonInterestIncome": "None", "operatingExpenses": "456400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "949000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151500000", "sellingGeneralAndAdministrative": "447900000", "netIncomeFromContinuingOperations": "258700000" }, "balance": { "goodwill": "2006400000", "inventory": "None", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5215200000", "longTermDebt": "2482500000", "shortTermDebt": "178700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "652000000", "reportedCurrency": "USD", "retainedEarnings": "-1846200000", "totalLiabilities": "4431200000", "otherCurrentAssets": "33600000", "totalCurrentAssets": "385800000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "305300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4829400000", "currentAccountsPayable": "51400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2152700000", "shortLongTermDebtTotal": "4013000000", "totalShareholderEquity": "768800000", "capitalLeaseObligations": "1520500000", "otherCurrentLiabilities": "247900000", "totalCurrentLiabilities": "520800000", "otherNonCurrentLiabilities": "42200000", "totalNonCurrentLiabilities": "3910400000", "cashAndShortTermInvestments": "46900000", "commonStockSharesOutstanding": "166707000", "intangibleAssetsExcludingGoodwill": "652000000", "cashAndCashEquivalentsAtCarryingValue": "46900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "258200000", "profitLoss": "None", "dividendPayout": "208400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "299200000", "capitalExpenditures": "78100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-495400000", "cashflowFromInvestment": "207500000", "stockBasedCompensation": "30800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "208400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151500000", "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": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "income_statement": { "revenue": 1820600000, "cost_of_revenue": 963100000, "gross_profit": 857500000, "ebit": -261000000, "ebitda": -100500000, "pretax_income": -420500000, "tax_provision": 4000000, "net_income": -425200000, "net_income_to_common": -425200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36000000, "total_current_assets": 397600000, "total_assets": 5582900000, "short_term_debt": 245900000, "long_term_debt": 2676500000, "total_debt": 2922400000, "total_liabilities": 4852800000, "total_equity": 697100000, "shares_outstanding": 164900000, "goodwill_and_intangibles": 2701800000 }, "cash_flow": { "operating_cash_flow": 254200000, "capital_expenditure": 86800000, "free_cash_flow": 341000000, "dividends_paid": 207000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311366, "ticker_id": 3042, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-261000000", "ebitda": "-100500000", "netIncome": "-425200000", "grossProfit": "857500000", "depreciation": "None", "totalRevenue": "1820600000", "costOfRevenue": "963100000", "interestIncome": "158400000", "incomeBeforeTax": "-420500000", "interestExpense": "158400000", "operatingIncome": "-253200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4000000", "reportedCurrency": "USD", "netInterestIncome": "-153500000", "nonInterestIncome": "None", "operatingExpenses": "1110700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.23", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "963100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160500000", "sellingGeneralAndAdministrative": "432100000", "netIncomeFromContinuingOperations": "-430900000" }, "balance": { "goodwill": "2006400000", "inventory": "1", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5582900000", "longTermDebt": "2676500000", "shortTermDebt": "245900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "695400000", "reportedCurrency": "USD", "retainedEarnings": "-1821100000", "totalLiabilities": "4852800000", "otherCurrentAssets": "74000000", "totalCurrentAssets": "397600000", "currentLongTermDebt": "65000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "287600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5185300000", "currentAccountsPayable": "55500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2249700000", "shortLongTermDebtTotal": "4339800000", "totalShareholderEquity": "697100000", "capitalLeaseObligations": "1598300000", "otherCurrentLiabilities": "253900000", "totalCurrentLiabilities": "593000000", "otherNonCurrentLiabilities": "42000000", "totalNonCurrentLiabilities": "4259800000", "cashAndShortTermInvestments": "36000000", "commonStockSharesOutstanding": "164900000", "intangibleAssetsExcludingGoodwill": "695400000", "cashAndCashEquivalentsAtCarryingValue": "36000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-425200000", "profitLoss": "None", "dividendPayout": "207000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "254200000", "capitalExpenditures": "86800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-151500000", "cashflowFromInvestment": "-107500000", "stockBasedCompensation": "28400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "207000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1820600000, "cost_of_revenue": 963100000, "gross_profit": 857500000, "research_and_development": 0.23, "selling_general_admin": 432100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -261000000, "depreciation_amortisation": 160500000, "ebitda": -100500000, "interest_expense": 158400000, "interest_income": null, "other_non_operating": null, "pretax_income": -420500000, "tax_provision": 4000000, "effective_tax_rate": null, "net_income": -425200000, "net_income_continuing_ops": -430900000, "net_income_to_common": -425200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36000000, "short_term_investments": null, "net_receivables": 287600000, "inventory": 1, "other_current_assets": null, "total_current_assets": 397600000, "net_ppe": null, "goodwill": 2006400000, "intangible_assets": 695400000, "goodwill_and_intangibles": 2701800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5185300000, "total_assets": 5582900000, "short_term_debt": 245900000, "accounts_payable": 55500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 593000000, "long_term_debt": 2676500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4259800000, "total_liabilities": 4852800000, "total_debt": 2922400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1821100000, "total_equity": 697100000, "shares_outstanding": 164900000, "operating_cash_flow": 254200000, "stock_based_compensation": 28400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -107500000, "dividends_paid": 207000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -151500000, "free_cash_flow": 341000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-261000000", "ebitda": "-100500000", "netIncome": "-425200000", "grossProfit": "857500000", "depreciation": "None", "totalRevenue": "1820600000", "costOfRevenue": "963100000", "interestIncome": "158400000", "incomeBeforeTax": "-420500000", "interestExpense": "158400000", "operatingIncome": "-253200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4000000", "reportedCurrency": "USD", "netInterestIncome": "-153500000", "nonInterestIncome": "None", "operatingExpenses": "1110700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.23", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "963100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160500000", "sellingGeneralAndAdministrative": "432100000", "netIncomeFromContinuingOperations": "-430900000" }, "balance": { "goodwill": "2006400000", "inventory": "1", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5582900000", "longTermDebt": "2676500000", "shortTermDebt": "245900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "695400000", "reportedCurrency": "USD", "retainedEarnings": "-1821100000", "totalLiabilities": "4852800000", "otherCurrentAssets": "74000000", "totalCurrentAssets": "397600000", "currentLongTermDebt": "65000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "287600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5185300000", "currentAccountsPayable": "55500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2249700000", "shortLongTermDebtTotal": "4339800000", "totalShareholderEquity": "697100000", "capitalLeaseObligations": "1598300000", "otherCurrentLiabilities": "253900000", "totalCurrentLiabilities": "593000000", "otherNonCurrentLiabilities": "42000000", "totalNonCurrentLiabilities": "4259800000", "cashAndShortTermInvestments": "36000000", "commonStockSharesOutstanding": "164900000", "intangibleAssetsExcludingGoodwill": "695400000", "cashAndCashEquivalentsAtCarryingValue": "36000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-425200000", "profitLoss": "None", "dividendPayout": "207000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "254200000", "capitalExpenditures": "86800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-151500000", "cashflowFromInvestment": "-107500000", "stockBasedCompensation": "28400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "207000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160500000", "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": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "income_statement": { "revenue": 1772100000, "cost_of_revenue": 916600000, "gross_profit": 855500000, "ebit": 282300000, "ebitda": 433000000, "pretax_income": 153300000, "tax_provision": 9400000, "net_income": 142700000, "net_income_to_common": 142700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40400000, "total_current_assets": 390400000, "total_assets": 5990000000, "short_term_debt": 218100000, "long_term_debt": 2626000000, "total_debt": 2844100000, "total_liabilities": 4640800000, "total_equity": 1345200000, "shares_outstanding": 161800000, "goodwill_and_intangibles": 2934900000 }, "cash_flow": { "operating_cash_flow": 254100000, "capital_expenditure": 96600000, "free_cash_flow": 350700000, "dividends_paid": 205800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311371, "ticker_id": 3042, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "282300000", "ebitda": "433000000", "netIncome": "142700000", "grossProfit": "855500000", "depreciation": "None", "totalRevenue": "1772100000", "costOfRevenue": "916600000", "interestIncome": "131800000", "incomeBeforeTax": "153300000", "interestExpense": "131800000", "operatingIncome": "282500000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "9400000", "reportedCurrency": "USD", "netInterestIncome": "-131800000", "nonInterestIncome": "None", "operatingExpenses": "573000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "2600000", "costofGoodsAndServicesSold": "916600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150700000", "sellingGeneralAndAdministrative": "422100000", "netIncomeFromContinuingOperations": "149100000" }, "balance": { "goodwill": "2076400000", "inventory": "28900000", "commonStock": "1600000", "currentDebt": "None", "investments": "None", "totalAssets": "5990000000", "longTermDebt": "2626000000", "shortTermDebt": "218100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "858500000", "reportedCurrency": "USD", "retainedEarnings": "-1183400000", "totalLiabilities": "4640800000", "otherCurrentAssets": "34500000", "totalCurrentAssets": "390400000", "currentLongTermDebt": "30000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "315500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5599600000", "currentAccountsPayable": "65400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "699800000", "shortLongTermDebtTotal": "4213100000", "totalShareholderEquity": "1345200000", "capitalLeaseObligations": "1557100000", "otherCurrentLiabilities": "232800000", "totalCurrentLiabilities": "551600000", "otherNonCurrentLiabilities": "41200000", "totalNonCurrentLiabilities": "4089200000", "cashAndShortTermInvestments": "40400000", "commonStockSharesOutstanding": "161800000", "intangibleAssetsExcludingGoodwill": "858500000", "cashAndCashEquivalentsAtCarryingValue": "40400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147900000", "profitLoss": "None", "dividendPayout": "205800000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "11200000", "operatingCashflow": "254100000", "capitalExpenditures": "96600000", "changeInReceivables": "-11200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-188000000", "cashflowFromInvestment": "-449500000", "stockBasedCompensation": "33800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "205800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-383400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1772100000, "cost_of_revenue": 916600000, "gross_profit": 855500000, "research_and_development": 0.09, "selling_general_admin": 422100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 282300000, "depreciation_amortisation": 150700000, "ebitda": 433000000, "interest_expense": 131800000, "interest_income": null, "other_non_operating": null, "pretax_income": 153300000, "tax_provision": 9400000, "effective_tax_rate": null, "net_income": 142700000, "net_income_continuing_ops": 149100000, "net_income_to_common": 142700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40400000, "short_term_investments": null, "net_receivables": 315500000, "inventory": 28900000, "other_current_assets": null, "total_current_assets": 390400000, "net_ppe": null, "goodwill": 2076400000, "intangible_assets": 858500000, "goodwill_and_intangibles": 2934900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5599600000, "total_assets": 5990000000, "short_term_debt": 218100000, "accounts_payable": 65400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 551600000, "long_term_debt": 2626000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4089200000, "total_liabilities": 4640800000, "total_debt": 2844100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1183400000, "total_equity": 1345200000, "shares_outstanding": 161800000, "operating_cash_flow": 254100000, "stock_based_compensation": 33800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -449500000, "dividends_paid": 205800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -188000000, "free_cash_flow": 350700000, "net_change_in_cash": -383400000 }, "raw_data": { "income": { "ebit": "282300000", "ebitda": "433000000", "netIncome": "142700000", "grossProfit": "855500000", "depreciation": "None", "totalRevenue": "1772100000", "costOfRevenue": "916600000", "interestIncome": "131800000", "incomeBeforeTax": "153300000", "interestExpense": "131800000", "operatingIncome": "282500000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "9400000", "reportedCurrency": "USD", "netInterestIncome": "-131800000", "nonInterestIncome": "None", "operatingExpenses": "573000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "2600000", "costofGoodsAndServicesSold": "916600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150700000", "sellingGeneralAndAdministrative": "422100000", "netIncomeFromContinuingOperations": "149100000" }, "balance": { "goodwill": "2076400000", "inventory": "28900000", "commonStock": "1600000", "currentDebt": "None", "investments": "None", "totalAssets": "5990000000", "longTermDebt": "2626000000", "shortTermDebt": "218100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "858500000", "reportedCurrency": "USD", "retainedEarnings": "-1183400000", "totalLiabilities": "4640800000", "otherCurrentAssets": "34500000", "totalCurrentAssets": "390400000", "currentLongTermDebt": "30000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "315500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5599600000", "currentAccountsPayable": "65400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "699800000", "shortLongTermDebtTotal": "4213100000", "totalShareholderEquity": "1345200000", "capitalLeaseObligations": "1557100000", "otherCurrentLiabilities": "232800000", "totalCurrentLiabilities": "551600000", "otherNonCurrentLiabilities": "41200000", "totalNonCurrentLiabilities": "4089200000", "cashAndShortTermInvestments": "40400000", "commonStockSharesOutstanding": "161800000", "intangibleAssetsExcludingGoodwill": "858500000", "cashAndCashEquivalentsAtCarryingValue": "40400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147900000", "profitLoss": "None", "dividendPayout": "205800000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "11200000", "operatingCashflow": "254100000", "capitalExpenditures": "96600000", "changeInReceivables": "-11200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-188000000", "cashflowFromInvestment": "-449500000", "stockBasedCompensation": "33800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "205800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-383400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150700000", "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": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "income_statement": { "revenue": 1463900000, "cost_of_revenue": 784000000, "gross_profit": 679900000, "ebit": 162000000, "ebitda": 307400000, "pretax_income": 33000000, "tax_provision": -3400000, "net_income": 35600000, "net_income_to_common": 35600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 424800000, "total_current_assets": 777300000, "total_assets": 5924700000, "short_term_debt": 187500000, "long_term_debt": 2620600000, "total_debt": 2808100000, "total_liabilities": 4534200000, "total_equity": 1377500000, "shares_outstanding": 146100000, "goodwill_and_intangibles": 2692700000 }, "cash_flow": { "operating_cash_flow": 98800000, "capital_expenditure": 90300000, "free_cash_flow": 189100000, "dividends_paid": 57500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311376, "ticker_id": 3042, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "162000000", "ebitda": "307400000", "netIncome": "35600000", "grossProfit": "679900000", "depreciation": "None", "totalRevenue": "1463900000", "costOfRevenue": "784000000", "interestIncome": "130400000", "incomeBeforeTax": "33000000", "interestExpense": "130400000", "operatingIncome": "168300000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-3400000", "reportedCurrency": "USD", "netInterestIncome": "-130400000", "nonInterestIncome": "None", "operatingExpenses": "511600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "-4900000", "costofGoodsAndServicesSold": "784000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145400000", "sellingGeneralAndAdministrative": "368200000", "netIncomeFromContinuingOperations": "35000000" }, "balance": { "goodwill": "2077800000", "inventory": "30300000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "5924700000", "longTermDebt": "2620600000", "shortTermDebt": "187500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "614900000", "reportedCurrency": "USD", "retainedEarnings": "-1122000000", "totalLiabilities": "4534200000", "otherCurrentAssets": "42000000", "totalCurrentAssets": "777300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "310500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5147400000", "currentAccountsPayable": "64900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2133400000", "shortLongTermDebtTotal": "4116500000", "totalShareholderEquity": "1377500000", "capitalLeaseObligations": "1495900000", "otherCurrentLiabilities": "224400000", "totalCurrentLiabilities": "507700000", "otherNonCurrentLiabilities": "1308400000", "totalNonCurrentLiabilities": "4026500000", "cashAndShortTermInvestments": "424800000", "commonStockSharesOutstanding": "146100000", "intangibleAssetsExcludingGoodwill": "614900000", "cashAndCashEquivalentsAtCarryingValue": "424800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35600000", "profitLoss": "None", "dividendPayout": "57500000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "94600000", "operatingCashflow": "98800000", "capitalExpenditures": "90300000", "changeInReceivables": "-94600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162200000", "cashflowFromInvestment": "-224000000", "stockBasedCompensation": "28600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-287400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1463900000, "cost_of_revenue": 784000000, "gross_profit": 679900000, "research_and_development": 0.02, "selling_general_admin": 368200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 162000000, "depreciation_amortisation": 145400000, "ebitda": 307400000, "interest_expense": 130400000, "interest_income": null, "other_non_operating": null, "pretax_income": 33000000, "tax_provision": -3400000, "effective_tax_rate": null, "net_income": 35600000, "net_income_continuing_ops": 35000000, "net_income_to_common": 35600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 424800000, "short_term_investments": null, "net_receivables": 310500000, "inventory": 30300000, "other_current_assets": null, "total_current_assets": 777300000, "net_ppe": null, "goodwill": 2077800000, "intangible_assets": 614900000, "goodwill_and_intangibles": 2692700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5147400000, "total_assets": 5924700000, "short_term_debt": 187500000, "accounts_payable": 64900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 507700000, "long_term_debt": 2620600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4026500000, "total_liabilities": 4534200000, "total_debt": 2808100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1122000000, "total_equity": 1377500000, "shares_outstanding": 146100000, "operating_cash_flow": 98800000, "stock_based_compensation": 28600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -224000000, "dividends_paid": 57500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -162200000, "free_cash_flow": 189100000, "net_change_in_cash": -287400000 }, "raw_data": { "income": { "ebit": "162000000", "ebitda": "307400000", "netIncome": "35600000", "grossProfit": "679900000", "depreciation": "None", "totalRevenue": "1463900000", "costOfRevenue": "784000000", "interestIncome": "130400000", "incomeBeforeTax": "33000000", "interestExpense": "130400000", "operatingIncome": "168300000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-3400000", "reportedCurrency": "USD", "netInterestIncome": "-130400000", "nonInterestIncome": "None", "operatingExpenses": "511600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "-4900000", "costofGoodsAndServicesSold": "784000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145400000", "sellingGeneralAndAdministrative": "368200000", "netIncomeFromContinuingOperations": "35000000" }, "balance": { "goodwill": "2077800000", "inventory": "30300000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "5924700000", "longTermDebt": "2620600000", "shortTermDebt": "187500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "614900000", "reportedCurrency": "USD", "retainedEarnings": "-1122000000", "totalLiabilities": "4534200000", "otherCurrentAssets": "42000000", "totalCurrentAssets": "777300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "310500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5147400000", "currentAccountsPayable": "64900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2133400000", "shortLongTermDebtTotal": "4116500000", "totalShareholderEquity": "1377500000", "capitalLeaseObligations": "1495900000", "otherCurrentLiabilities": "224400000", "totalCurrentLiabilities": "507700000", "otherNonCurrentLiabilities": "1308400000", "totalNonCurrentLiabilities": "4026500000", "cashAndShortTermInvestments": "424800000", "commonStockSharesOutstanding": "146100000", "intangibleAssetsExcludingGoodwill": "614900000", "cashAndCashEquivalentsAtCarryingValue": "424800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35600000", "profitLoss": "None", "dividendPayout": "57500000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "94600000", "operatingCashflow": "98800000", "capitalExpenditures": "90300000", "changeInReceivables": "-94600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162200000", "cashflowFromInvestment": "-224000000", "stockBasedCompensation": "28600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-287400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145400000", "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": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "income_statement": { "revenue": 1236300000, "cost_of_revenue": 710800000, "gross_profit": 525500000, "ebit": 72600000, "ebitda": 218400000, "pretax_income": -59100000, "tax_provision": 1100000, "net_income": -61000000, "net_income_to_common": -61000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 710400000, "total_current_assets": 974700000, "total_assets": 5896900000, "short_term_debt": 256500000, "long_term_debt": 2620800000, "total_debt": 2877300000, "total_liabilities": 4513200000, "total_equity": 1357200000, "shares_outstanding": 144300000, "goodwill_and_intangibles": 2625300000 }, "cash_flow": { "operating_cash_flow": 130600000, "capital_expenditure": 77100000, "free_cash_flow": 207700000, "dividends_paid": 75100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311381, "ticker_id": 3042, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72600000", "ebitda": "218400000", "netIncome": "-61000000", "grossProfit": "525500000", "depreciation": "None", "totalRevenue": "1236300000", "costOfRevenue": "710800000", "interestIncome": "131100000", "incomeBeforeTax": "-59100000", "interestExpense": "131100000", "operatingIncome": "72500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1100000", "reportedCurrency": "USD", "netInterestIncome": "-131100000", "nonInterestIncome": "None", "operatingExpenses": "453000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "-500000", "costofGoodsAndServicesSold": "710800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145800000", "sellingGeneralAndAdministrative": "315000000", "netIncomeFromContinuingOperations": "-59600000" }, "balance": { "goodwill": "2077800000", "inventory": "21400000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "5896900000", "longTermDebt": "2620800000", "shortTermDebt": "256500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "547500000", "reportedCurrency": "USD", "retainedEarnings": "-1100400000", "totalLiabilities": "4513200000", "otherCurrentAssets": "55100000", "totalCurrentAssets": "974700000", "currentLongTermDebt": "80000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "209200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4922200000", "currentAccountsPayable": "64900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "634200000", "shortLongTermDebtTotal": "4129300000", "totalShareholderEquity": "1357200000", "capitalLeaseObligations": "1428500000", "otherCurrentLiabilities": "184000000", "totalCurrentLiabilities": "534900000", "otherNonCurrentLiabilities": "1252000000", "totalNonCurrentLiabilities": "3978300000", "cashAndShortTermInvestments": "710400000", "commonStockSharesOutstanding": "144300000", "intangibleAssetsExcludingGoodwill": "547500000", "cashAndCashEquivalentsAtCarryingValue": "710400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61000000", "profitLoss": "None", "dividendPayout": "75100000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-60800000", "operatingCashflow": "130600000", "capitalExpenditures": "77100000", "changeInReceivables": "60800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "573000000", "cashflowFromInvestment": "-53200000", "stockBasedCompensation": "23800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "650400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "383400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1236300000, "cost_of_revenue": 710800000, "gross_profit": 525500000, "research_and_development": 0.05, "selling_general_admin": 315000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72600000, "depreciation_amortisation": 145800000, "ebitda": 218400000, "interest_expense": 131100000, "interest_income": null, "other_non_operating": null, "pretax_income": -59100000, "tax_provision": 1100000, "effective_tax_rate": null, "net_income": -61000000, "net_income_continuing_ops": -59600000, "net_income_to_common": -61000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 710400000, "short_term_investments": null, "net_receivables": 209200000, "inventory": 21400000, "other_current_assets": null, "total_current_assets": 974700000, "net_ppe": null, "goodwill": 2077800000, "intangible_assets": 547500000, "goodwill_and_intangibles": 2625300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4922200000, "total_assets": 5896900000, "short_term_debt": 256500000, "accounts_payable": 64900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 534900000, "long_term_debt": 2620800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3978300000, "total_liabilities": 4513200000, "total_debt": 2877300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1100400000, "total_equity": 1357200000, "shares_outstanding": 144300000, "operating_cash_flow": 130600000, "stock_based_compensation": 23800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53200000, "dividends_paid": 75100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 573000000, "free_cash_flow": 207700000, "net_change_in_cash": 650400000 }, "raw_data": { "income": { "ebit": "72600000", "ebitda": "218400000", "netIncome": "-61000000", "grossProfit": "525500000", "depreciation": "None", "totalRevenue": "1236300000", "costOfRevenue": "710800000", "interestIncome": "131100000", "incomeBeforeTax": "-59100000", "interestExpense": "131100000", "operatingIncome": "72500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1100000", "reportedCurrency": "USD", "netInterestIncome": "-131100000", "nonInterestIncome": "None", "operatingExpenses": "453000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "-500000", "costofGoodsAndServicesSold": "710800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145800000", "sellingGeneralAndAdministrative": "315000000", "netIncomeFromContinuingOperations": "-59600000" }, "balance": { "goodwill": "2077800000", "inventory": "21400000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "5896900000", "longTermDebt": "2620800000", "shortTermDebt": "256500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "547500000", "reportedCurrency": "USD", "retainedEarnings": "-1100400000", "totalLiabilities": "4513200000", "otherCurrentAssets": "55100000", "totalCurrentAssets": "974700000", "currentLongTermDebt": "80000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "209200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4922200000", "currentAccountsPayable": "64900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "634200000", "shortLongTermDebtTotal": "4129300000", "totalShareholderEquity": "1357200000", "capitalLeaseObligations": "1428500000", "otherCurrentLiabilities": "184000000", "totalCurrentLiabilities": "534900000", "otherNonCurrentLiabilities": "1252000000", "totalNonCurrentLiabilities": "3978300000", "cashAndShortTermInvestments": "710400000", "commonStockSharesOutstanding": "144300000", "intangibleAssetsExcludingGoodwill": "547500000", "cashAndCashEquivalentsAtCarryingValue": "710400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61000000", "profitLoss": "None", "dividendPayout": "75100000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-60800000", "operatingCashflow": "130600000", "capitalExpenditures": "77100000", "changeInReceivables": "60800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "573000000", "cashflowFromInvestment": "-53200000", "stockBasedCompensation": "23800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "650400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "383400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145800000", "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": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "income_statement": { "revenue": 1782200000, "cost_of_revenue": 958600000, "gross_profit": 823600000, "ebit": 280700000, "ebitda": 427000000, "pretax_income": 145800000, "tax_provision": 10900000, "net_income": 140100000, "net_income_to_common": 140100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59100000, "total_current_assets": 435800000, "total_assets": 5382300000, "short_term_debt": 363300000, "long_term_debt": 2222100000, "total_debt": 2585400000, "total_liabilities": 4255900000, "total_equity": 1093800000, "shares_outstanding": 143200000, "goodwill_and_intangibles": 2634000000 }, "cash_flow": { "operating_cash_flow": 276900000, "capital_expenditure": 113900000, "free_cash_flow": 390800000, "dividends_paid": 208100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311386, "ticker_id": 3042, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "280700000", "ebitda": "427000000", "netIncome": "140100000", "grossProfit": "823600000", "depreciation": "None", "totalRevenue": "1782200000", "costOfRevenue": "958600000", "interestIncome": "134700000", "incomeBeforeTax": "145800000", "interestExpense": "134900000", "operatingIncome": "309100000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "10900000", "reportedCurrency": "USD", "netInterestIncome": "-134900000", "nonInterestIncome": "None", "operatingExpenses": "514500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "-28400000", "costofGoodsAndServicesSold": "958600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146300000", "sellingGeneralAndAdministrative": "323500000", "netIncomeFromContinuingOperations": "156700000" }, "balance": { "goodwill": "2083100000", "inventory": "81600000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "5382300000", "longTermDebt": "2222100000", "shortTermDebt": "363300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "550900000", "reportedCurrency": "USD", "retainedEarnings": "-964600000", "totalLiabilities": "4255900000", "otherCurrentAssets": "86700000", "totalCurrentAssets": "435800000", "currentLongTermDebt": "195000000", "longTermInvestments": "15400000", "shortTermInvestments": "None", "currentNetReceivables": "290000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4946500000", "currentAccountsPayable": "67900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "666200000", "shortLongTermDebtTotal": "3870500000", "totalShareholderEquity": "1093800000", "capitalLeaseObligations": "1453400000", "otherCurrentLiabilities": "189800000", "totalCurrentLiabilities": "650000000", "otherNonCurrentLiabilities": "35100000", "totalNonCurrentLiabilities": "3605900000", "cashAndShortTermInvestments": "59100000", "commonStockSharesOutstanding": "143200000", "intangibleAssetsExcludingGoodwill": "550900000", "cashAndCashEquivalentsAtCarryingValue": "59100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140100000", "profitLoss": "None", "dividendPayout": "208100000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "29500000", "operatingCashflow": "276900000", "capitalExpenditures": "113900000", "changeInReceivables": "-29500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94300000", "cashflowFromInvestment": "-176300000", "stockBasedCompensation": "22300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "208100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1775000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1782200000, "cost_of_revenue": 958600000, "gross_profit": 823600000, "research_and_development": 0.08, "selling_general_admin": 323500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 280700000, "depreciation_amortisation": 146300000, "ebitda": 427000000, "interest_expense": 134900000, "interest_income": null, "other_non_operating": null, "pretax_income": 145800000, "tax_provision": 10900000, "effective_tax_rate": null, "net_income": 140100000, "net_income_continuing_ops": 156700000, "net_income_to_common": 140100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59100000, "short_term_investments": null, "net_receivables": 290000000, "inventory": 81600000, "other_current_assets": null, "total_current_assets": 435800000, "net_ppe": null, "goodwill": 2083100000, "intangible_assets": 550900000, "goodwill_and_intangibles": 2634000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4946500000, "total_assets": 5382300000, "short_term_debt": 363300000, "accounts_payable": 67900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 650000000, "long_term_debt": 2222100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3605900000, "total_liabilities": 4255900000, "total_debt": 2585400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -964600000, "total_equity": 1093800000, "shares_outstanding": 143200000, "operating_cash_flow": 276900000, "stock_based_compensation": 22300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -176300000, "dividends_paid": 208100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -94300000, "free_cash_flow": 390800000, "net_change_in_cash": 6300000 }, "raw_data": { "income": { "ebit": "280700000", "ebitda": "427000000", "netIncome": "140100000", "grossProfit": "823600000", "depreciation": "None", "totalRevenue": "1782200000", "costOfRevenue": "958600000", "interestIncome": "134700000", "incomeBeforeTax": "145800000", "interestExpense": "134900000", "operatingIncome": "309100000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "10900000", "reportedCurrency": "USD", "netInterestIncome": "-134900000", "nonInterestIncome": "None", "operatingExpenses": "514500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "-28400000", "costofGoodsAndServicesSold": "958600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146300000", "sellingGeneralAndAdministrative": "323500000", "netIncomeFromContinuingOperations": "156700000" }, "balance": { "goodwill": "2083100000", "inventory": "81600000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "5382300000", "longTermDebt": "2222100000", "shortTermDebt": "363300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "550900000", "reportedCurrency": "USD", "retainedEarnings": "-964600000", "totalLiabilities": "4255900000", "otherCurrentAssets": "86700000", "totalCurrentAssets": "435800000", "currentLongTermDebt": "195000000", "longTermInvestments": "15400000", "shortTermInvestments": "None", "currentNetReceivables": "290000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4946500000", "currentAccountsPayable": "67900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "666200000", "shortLongTermDebtTotal": "3870500000", "totalShareholderEquity": "1093800000", "capitalLeaseObligations": "1453400000", "otherCurrentLiabilities": "189800000", "totalCurrentLiabilities": "650000000", "otherNonCurrentLiabilities": "35100000", "totalNonCurrentLiabilities": "3605900000", "cashAndShortTermInvestments": "59100000", "commonStockSharesOutstanding": "143200000", "intangibleAssetsExcludingGoodwill": "550900000", "cashAndCashEquivalentsAtCarryingValue": "59100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140100000", "profitLoss": "None", "dividendPayout": "208100000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "29500000", "operatingCashflow": "276900000", "capitalExpenditures": "113900000", "changeInReceivables": "-29500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94300000", "cashflowFromInvestment": "-176300000", "stockBasedCompensation": "22300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "208100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1775000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194500000", "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": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "income_statement": { "revenue": 1606200000, "cost_of_revenue": 859900000, "gross_profit": 746300000, "ebit": -961400000, "ebitda": 370500000, "pretax_income": 108700000, "tax_provision": 4900000, "net_income": 107900000, "net_income_to_common": 107900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52700000, "total_current_assets": 429500000, "total_assets": 3828700000, "short_term_debt": 160000000, "long_term_debt": 2149600000, "total_debt": 2309600000, "total_liabilities": 2683400000, "total_equity": 1102800000, "shares_outstanding": 139600000, "goodwill_and_intangibles": 2616900000 }, "cash_flow": { "operating_cash_flow": 214300000, "capital_expenditure": 95600000, "free_cash_flow": 309900000, "dividends_paid": 203900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311391, "ticker_id": 3042, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-961400000", "ebitda": "370500000", "netIncome": "107900000", "grossProfit": "746300000", "depreciation": "None", "totalRevenue": "1606200000", "costOfRevenue": "859900000", "interestIncome": "126100000", "incomeBeforeTax": "108700000", "interestExpense": "125700000", "operatingIncome": "234800000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "4900000", "reportedCurrency": "USD", "netInterestIncome": "-125700000", "nonInterestIncome": "None", "operatingExpenses": "472000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "-400000", "costofGoodsAndServicesSold": "859900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1331900000", "sellingGeneralAndAdministrative": "287000000", "netIncomeFromContinuingOperations": "113600000" }, "balance": { "goodwill": "2079700000", "inventory": "103500000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "3828700000", "longTermDebt": "2149600000", "shortTermDebt": "160000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "537200000", "reportedCurrency": "USD", "retainedEarnings": "-871600000", "totalLiabilities": "2683400000", "otherCurrentAssets": "111900000", "totalCurrentAssets": "429500000", "currentLongTermDebt": "160000000", "longTermInvestments": "16100000", "shortTermInvestments": "None", "currentNetReceivables": "264900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3399200000", "currentAccountsPayable": "56500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "652900000", "shortLongTermDebtTotal": "2309600000", "totalShareholderEquity": "1102800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "156300000", "totalCurrentLiabilities": "402600000", "otherNonCurrentLiabilities": "34200000", "totalNonCurrentLiabilities": "2280800000", "cashAndShortTermInvestments": "52700000", "commonStockSharesOutstanding": "139600000", "intangibleAssetsExcludingGoodwill": "537200000", "cashAndCashEquivalentsAtCarryingValue": "52700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107900000", "profitLoss": "None", "dividendPayout": "203900000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "214300000", "capitalExpenditures": "95600000", "changeInReceivables": "-37200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117700000", "cashflowFromInvestment": "-90400000", "stockBasedCompensation": "20200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "203900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "349000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1606200000, "cost_of_revenue": 859900000, "gross_profit": 746300000, "research_and_development": 0.07, "selling_general_admin": 287000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -961400000, "depreciation_amortisation": 1331900000, "ebitda": 370500000, "interest_expense": 125700000, "interest_income": null, "other_non_operating": null, "pretax_income": 108700000, "tax_provision": 4900000, "effective_tax_rate": null, "net_income": 107900000, "net_income_continuing_ops": 113600000, "net_income_to_common": 107900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52700000, "short_term_investments": null, "net_receivables": 264900000, "inventory": 103500000, "other_current_assets": null, "total_current_assets": 429500000, "net_ppe": null, "goodwill": 2079700000, "intangible_assets": 537200000, "goodwill_and_intangibles": 2616900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3399200000, "total_assets": 3828700000, "short_term_debt": 160000000, "accounts_payable": 56500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 402600000, "long_term_debt": 2149600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2280800000, "total_liabilities": 2683400000, "total_debt": 2309600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -871600000, "total_equity": 1102800000, "shares_outstanding": 139600000, "operating_cash_flow": 214300000, "stock_based_compensation": 20200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90400000, "dividends_paid": 203900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -117700000, "free_cash_flow": 309900000, "net_change_in_cash": 6200000 }, "raw_data": { "income": { "ebit": "-961400000", "ebitda": "370500000", "netIncome": "107900000", "grossProfit": "746300000", "depreciation": "None", "totalRevenue": "1606200000", "costOfRevenue": "859900000", "interestIncome": "126100000", "incomeBeforeTax": "108700000", "interestExpense": "125700000", "operatingIncome": "234800000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "4900000", "reportedCurrency": "USD", "netInterestIncome": "-125700000", "nonInterestIncome": "None", "operatingExpenses": "472000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "-400000", "costofGoodsAndServicesSold": "859900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1331900000", "sellingGeneralAndAdministrative": "287000000", "netIncomeFromContinuingOperations": "113600000" }, "balance": { "goodwill": "2079700000", "inventory": "103500000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "3828700000", "longTermDebt": "2149600000", "shortTermDebt": "160000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "537200000", "reportedCurrency": "USD", "retainedEarnings": "-871600000", "totalLiabilities": "2683400000", "otherCurrentAssets": "111900000", "totalCurrentAssets": "429500000", "currentLongTermDebt": "160000000", "longTermInvestments": "16100000", "shortTermInvestments": "None", "currentNetReceivables": "264900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3399200000", "currentAccountsPayable": "56500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "652900000", "shortLongTermDebtTotal": "2309600000", "totalShareholderEquity": "1102800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "156300000", "totalCurrentLiabilities": "402600000", "otherNonCurrentLiabilities": "34200000", "totalNonCurrentLiabilities": "2280800000", "cashAndShortTermInvestments": "52700000", "commonStockSharesOutstanding": "139600000", "intangibleAssetsExcludingGoodwill": "537200000", "cashAndCashEquivalentsAtCarryingValue": "52700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107900000", "profitLoss": "None", "dividendPayout": "203900000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "214300000", "capitalExpenditures": "95600000", "changeInReceivables": "-37200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117700000", "cashflowFromInvestment": "-90400000", "stockBasedCompensation": "20200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "203900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "349000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185000000", "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": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "income_statement": { "revenue": 429600000, "cost_of_revenue": 303299999, "gross_profit": 126300000, "ebit": 55700000, "ebitda": 93600000, "pretax_income": 19700000, "tax_provision": 400000, "net_income": 19100000, "net_income_to_common": 19100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67200000, "total_current_assets": 401500000, "total_assets": 5238100000, "short_term_debt": 179500000, "long_term_debt": 2584500000, "total_debt": 2764000000, "total_liabilities": 4548900000, "total_equity": 661900000, "shares_outstanding": 177100000, "goodwill_and_intangibles": 2610000000 }, "cash_flow": { "operating_cash_flow": 75300000, "capital_expenditure": 24100000, "free_cash_flow": 99400000, "dividends_paid": 53400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311354, "ticker_id": 3042, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55700000", "ebitda": "93600000", "netIncome": "19100000", "grossProfit": "126300000", "depreciation": "None", "totalRevenue": "429600000", "costOfRevenue": "303299999", "interestIncome": "None", "incomeBeforeTax": "19700000", "interestExpense": "36000000", "operatingIncome": "56900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "400000", "reportedCurrency": "USD", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "69400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "303299999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37900000", "sellingGeneralAndAdministrative": "107300000", "netIncomeFromContinuingOperations": "19300000" }, "balance": { "goodwill": "2006400000", "inventory": "None", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "5238100000", "longTermDebt": "2584500000", "shortTermDebt": "179500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "603600000", "reportedCurrency": "USD", "retainedEarnings": "-1944600000", "totalLiabilities": "4548900000", "otherCurrentAssets": "334300000", "totalCurrentAssets": "401500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "294300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4836600000", "currentAccountsPayable": "33299999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4162900000", "totalShareholderEquity": "661900000", "capitalLeaseObligations": "1578400000", "otherCurrentLiabilities": "-93399999", "totalCurrentLiabilities": "179500000", "otherNonCurrentLiabilities": "39200000", "totalNonCurrentLiabilities": "4369400000", "cashAndShortTermInvestments": "67200000", "commonStockSharesOutstanding": "177100000", "intangibleAssetsExcludingGoodwill": "603600000", "cashAndCashEquivalentsAtCarryingValue": "67200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19100000", "profitLoss": "None", "dividendPayout": "53400000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "75300000", "capitalExpenditures": "24100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70000000", "cashflowFromInvestment": "-38000000", "stockBasedCompensation": "5600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 429600000, "cost_of_revenue": 303299999, "gross_profit": 126300000, "research_and_development": null, "selling_general_admin": 107300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55700000, "depreciation_amortisation": 37900000, "ebitda": 93600000, "interest_expense": 36000000, "interest_income": null, "other_non_operating": null, "pretax_income": 19700000, "tax_provision": 400000, "effective_tax_rate": null, "net_income": 19100000, "net_income_continuing_ops": 19300000, "net_income_to_common": 19100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67200000, "short_term_investments": null, "net_receivables": 294300000, "inventory": null, "other_current_assets": null, "total_current_assets": 401500000, "net_ppe": null, "goodwill": 2006400000, "intangible_assets": 603600000, "goodwill_and_intangibles": 2610000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4836600000, "total_assets": 5238100000, "short_term_debt": 179500000, "accounts_payable": 33299999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 179500000, "long_term_debt": 2584500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4369400000, "total_liabilities": 4548900000, "total_debt": 2764000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1944600000, "total_equity": 661900000, "shares_outstanding": 177100000, "operating_cash_flow": 75300000, "stock_based_compensation": 5600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38000000, "dividends_paid": 53400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70000000, "free_cash_flow": 99400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55700000", "ebitda": "93600000", "netIncome": "19100000", "grossProfit": "126300000", "depreciation": "None", "totalRevenue": "429600000", "costOfRevenue": "303299999", "interestIncome": "None", "incomeBeforeTax": "19700000", "interestExpense": "36000000", "operatingIncome": "56900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "400000", "reportedCurrency": "USD", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "69400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "303299999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37900000", "sellingGeneralAndAdministrative": "107300000", "netIncomeFromContinuingOperations": "19300000" }, "balance": { "goodwill": "2006400000", "inventory": "None", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "5238100000", "longTermDebt": "2584500000", "shortTermDebt": "179500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "603600000", "reportedCurrency": "USD", "retainedEarnings": "-1944600000", "totalLiabilities": "4548900000", "otherCurrentAssets": "334300000", "totalCurrentAssets": "401500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "294300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4836600000", "currentAccountsPayable": "33299999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4162900000", "totalShareholderEquity": "661900000", "capitalLeaseObligations": "1578400000", "otherCurrentLiabilities": "-93399999", "totalCurrentLiabilities": "179500000", "otherNonCurrentLiabilities": "39200000", "totalNonCurrentLiabilities": "4369400000", "cashAndShortTermInvestments": "67200000", "commonStockSharesOutstanding": "177100000", "intangibleAssetsExcludingGoodwill": "603600000", "cashAndCashEquivalentsAtCarryingValue": "67200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19100000", "profitLoss": "None", "dividendPayout": "53400000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "75300000", "capitalExpenditures": "24100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70000000", "cashflowFromInvestment": "-38000000", "stockBasedCompensation": "5600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37900000", "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": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "income_statement": { "revenue": 513299999, "cost_of_revenue": 317600000, "gross_profit": 195699999, "ebit": 133800000, "ebitda": 175100000, "pretax_income": 96900000, "tax_provision": 100000, "net_income": 96800000, "net_income_to_common": 96800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99900000, "total_current_assets": 465600000, "total_assets": 5311600000, "short_term_debt": 172900000, "long_term_debt": 2583400000, "total_debt": 2756300000, "total_liabilities": 4577700000, "total_equity": 710400000, "shares_outstanding": 169200000, "goodwill_and_intangibles": 4624800000 }, "cash_flow": { "operating_cash_flow": 118100000, "capital_expenditure": 28900000, "free_cash_flow": 147000000, "dividends_paid": 52600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311355, "ticker_id": 3042, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "133800000", "ebitda": "175100000", "netIncome": "96800000", "grossProfit": "195699999", "depreciation": "None", "totalRevenue": "513299999", "costOfRevenue": "317600000", "interestIncome": "36900000", "incomeBeforeTax": "96900000", "interestExpense": "36900000", "operatingIncome": "125800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "100000", "reportedCurrency": "USD", "netInterestIncome": "-36900000", "nonInterestIncome": "None", "operatingExpenses": "69900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "317600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41300000", "sellingGeneralAndAdministrative": "111200000", "netIncomeFromContinuingOperations": "96800000" }, "balance": { "goodwill": "2006400000", "inventory": "None", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "5311600000", "longTermDebt": "2583400000", "shortTermDebt": "172900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2618400000", "reportedCurrency": "USD", "retainedEarnings": "-1910800000", "totalLiabilities": "4577700000", "otherCurrentAssets": "403800000", "totalCurrentAssets": "465600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "365700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4846000000", "currentAccountsPayable": "50200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2165300000", "shortLongTermDebtTotal": "4131000000", "totalShareholderEquity": "710400000", "capitalLeaseObligations": "1547600000", "otherCurrentLiabilities": "264500000", "totalCurrentLiabilities": "172900000", "otherNonCurrentLiabilities": "40300000", "totalNonCurrentLiabilities": "4404800000", "cashAndShortTermInvestments": "99900000", "commonStockSharesOutstanding": "169200000", "intangibleAssetsExcludingGoodwill": "2618400000", "cashAndCashEquivalentsAtCarryingValue": "99900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96800000", "profitLoss": "None", "dividendPayout": "52600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "118100000", "capitalExpenditures": "28900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54800000", "cashflowFromInvestment": "-26400000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 513299999, "cost_of_revenue": 317600000, "gross_profit": 195699999, "research_and_development": null, "selling_general_admin": 111200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 133800000, "depreciation_amortisation": 41300000, "ebitda": 175100000, "interest_expense": 36900000, "interest_income": null, "other_non_operating": null, "pretax_income": 96900000, "tax_provision": 100000, "effective_tax_rate": null, "net_income": 96800000, "net_income_continuing_ops": 96800000, "net_income_to_common": 96800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99900000, "short_term_investments": null, "net_receivables": 365700000, "inventory": null, "other_current_assets": null, "total_current_assets": 465600000, "net_ppe": null, "goodwill": 2006400000, "intangible_assets": 2618400000, "goodwill_and_intangibles": 4624800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4846000000, "total_assets": 5311600000, "short_term_debt": 172900000, "accounts_payable": 50200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 172900000, "long_term_debt": 2583400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4404800000, "total_liabilities": 4577700000, "total_debt": 2756300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1910800000, "total_equity": 710400000, "shares_outstanding": 169200000, "operating_cash_flow": 118100000, "stock_based_compensation": 6700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26400000, "dividends_paid": 52600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54800000, "free_cash_flow": 147000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "133800000", "ebitda": "175100000", "netIncome": "96800000", "grossProfit": "195699999", "depreciation": "None", "totalRevenue": "513299999", "costOfRevenue": "317600000", "interestIncome": "36900000", "incomeBeforeTax": "96900000", "interestExpense": "36900000", "operatingIncome": "125800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "100000", "reportedCurrency": "USD", "netInterestIncome": "-36900000", "nonInterestIncome": "None", "operatingExpenses": "69900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "317600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41300000", "sellingGeneralAndAdministrative": "111200000", "netIncomeFromContinuingOperations": "96800000" }, "balance": { "goodwill": "2006400000", "inventory": "None", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "5311600000", "longTermDebt": "2583400000", "shortTermDebt": "172900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2618400000", "reportedCurrency": "USD", "retainedEarnings": "-1910800000", "totalLiabilities": "4577700000", "otherCurrentAssets": "403800000", "totalCurrentAssets": "465600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "365700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4846000000", "currentAccountsPayable": "50200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2165300000", "shortLongTermDebtTotal": "4131000000", "totalShareholderEquity": "710400000", "capitalLeaseObligations": "1547600000", "otherCurrentLiabilities": "264500000", "totalCurrentLiabilities": "172900000", "otherNonCurrentLiabilities": "40300000", "totalNonCurrentLiabilities": "4404800000", "cashAndShortTermInvestments": "99900000", "commonStockSharesOutstanding": "169200000", "intangibleAssetsExcludingGoodwill": "2618400000", "cashAndCashEquivalentsAtCarryingValue": "99900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96800000", "profitLoss": "None", "dividendPayout": "52600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "118100000", "capitalExpenditures": "28900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54800000", "cashflowFromInvestment": "-26400000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38500000", "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": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "income_statement": { "revenue": 467500000, "cost_of_revenue": 230700000, "gross_profit": 236800000, "ebit": 91600000, "ebitda": 118500000, "pretax_income": 52600000, "tax_provision": 1200000, "net_income": 51300000, "net_income_to_common": 51300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63000000, "total_current_assets": 404900000, "total_assets": 5210500000, "short_term_debt": 179000000, "long_term_debt": 2582300000, "total_debt": 2761300000, "total_liabilities": 4527000000, "total_equity": 662400000, "shares_outstanding": 168100000, "goodwill_and_intangibles": 2628600000 }, "cash_flow": { "operating_cash_flow": 88800000, "capital_expenditure": 24100000, "free_cash_flow": 112900000, "dividends_paid": 52400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311357, "ticker_id": 3042, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91600000", "ebitda": "118500000", "netIncome": "51300000", "grossProfit": "236800000", "depreciation": "None", "totalRevenue": "467500000", "costOfRevenue": "230700000", "interestIncome": "37000000", "incomeBeforeTax": "52600000", "interestExpense": "182000000", "operatingIncome": "89900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1200000", "reportedCurrency": "USD", "netInterestIncome": "-37000000", "nonInterestIncome": "None", "operatingExpenses": "146900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "230700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26900000", "sellingGeneralAndAdministrative": "215700000", "netIncomeFromContinuingOperations": "51400000" }, "balance": { "goodwill": "2006400000", "inventory": "None", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5210500000", "longTermDebt": "2582300000", "shortTermDebt": "179000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "622200000", "reportedCurrency": "USD", "retainedEarnings": "-1953400000", "totalLiabilities": "4527000000", "otherCurrentAssets": "35600000", "totalCurrentAssets": "404900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "306300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4805600000", "currentAccountsPayable": "39300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2155500000", "shortLongTermDebtTotal": "4122300000", "totalShareholderEquity": "662400000", "capitalLeaseObligations": "1540000000", "otherCurrentLiabilities": "250000000", "totalCurrentLiabilities": "510700000", "otherNonCurrentLiabilities": "39000000", "totalNonCurrentLiabilities": "4016300000", "cashAndShortTermInvestments": "63000000", "commonStockSharesOutstanding": "168100000", "intangibleAssetsExcludingGoodwill": "622200000", "cashAndCashEquivalentsAtCarryingValue": "63000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51300000", "profitLoss": "None", "dividendPayout": "52400000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "88800000", "capitalExpenditures": "24100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28500000", "cashflowFromInvestment": "-25800000", "stockBasedCompensation": "5600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 467500000, "cost_of_revenue": 230700000, "gross_profit": 236800000, "research_and_development": null, "selling_general_admin": 215700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91600000, "depreciation_amortisation": 26900000, "ebitda": 118500000, "interest_expense": 182000000, "interest_income": null, "other_non_operating": null, "pretax_income": 52600000, "tax_provision": 1200000, "effective_tax_rate": null, "net_income": 51300000, "net_income_continuing_ops": 51400000, "net_income_to_common": 51300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63000000, "short_term_investments": null, "net_receivables": 306300000, "inventory": null, "other_current_assets": null, "total_current_assets": 404900000, "net_ppe": null, "goodwill": 2006400000, "intangible_assets": 622200000, "goodwill_and_intangibles": 2628600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4805600000, "total_assets": 5210500000, "short_term_debt": 179000000, "accounts_payable": 39300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 510700000, "long_term_debt": 2582300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4016300000, "total_liabilities": 4527000000, "total_debt": 2761300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1953400000, "total_equity": 662400000, "shares_outstanding": 168100000, "operating_cash_flow": 88800000, "stock_based_compensation": 5600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25800000, "dividends_paid": 52400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28500000, "free_cash_flow": 112900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "91600000", "ebitda": "118500000", "netIncome": "51300000", "grossProfit": "236800000", "depreciation": "None", "totalRevenue": "467500000", "costOfRevenue": "230700000", "interestIncome": "37000000", "incomeBeforeTax": "52600000", "interestExpense": "182000000", "operatingIncome": "89900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1200000", "reportedCurrency": "USD", "netInterestIncome": "-37000000", "nonInterestIncome": "None", "operatingExpenses": "146900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "230700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26900000", "sellingGeneralAndAdministrative": "215700000", "netIncomeFromContinuingOperations": "51400000" }, "balance": { "goodwill": "2006400000", "inventory": "None", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5210500000", "longTermDebt": "2582300000", "shortTermDebt": "179000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "622200000", "reportedCurrency": "USD", "retainedEarnings": "-1953400000", "totalLiabilities": "4527000000", "otherCurrentAssets": "35600000", "totalCurrentAssets": "404900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "306300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4805600000", "currentAccountsPayable": "39300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2155500000", "shortLongTermDebtTotal": "4122300000", "totalShareholderEquity": "662400000", "capitalLeaseObligations": "1540000000", "otherCurrentLiabilities": "250000000", "totalCurrentLiabilities": "510700000", "otherNonCurrentLiabilities": "39000000", "totalNonCurrentLiabilities": "4016300000", "cashAndShortTermInvestments": "63000000", "commonStockSharesOutstanding": "168100000", "intangibleAssetsExcludingGoodwill": "622200000", "cashAndCashEquivalentsAtCarryingValue": "63000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51300000", "profitLoss": "None", "dividendPayout": "52400000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "88800000", "capitalExpenditures": "24100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28500000", "cashflowFromInvestment": "-25800000", "stockBasedCompensation": "5600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40000000", "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": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "income_statement": { "revenue": 460200000, "cost_of_revenue": 313500000, "gross_profit": 146700000, "ebit": 56200000, "ebitda": 97200000, "pretax_income": 19700000, "tax_provision": 200000, "net_income": 19500000, "net_income_to_common": 19500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28500000, "total_current_assets": 355100000, "total_assets": 5149000000, "short_term_debt": 248600000, "long_term_debt": 2484800000, "total_debt": 2733400000, "total_liabilities": 4469200000, "total_equity": 658900000, "shares_outstanding": 168000000, "goodwill_and_intangibles": 2641600000 }, "cash_flow": { "operating_cash_flow": 67100000, "capital_expenditure": 34200000, "free_cash_flow": 101300000, "dividends_paid": 52300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311358, "ticker_id": 3042, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56200000", "ebitda": "97200000", "netIncome": "19500000", "grossProfit": "146700000", "depreciation": "None", "totalRevenue": "460200000", "costOfRevenue": "313500000", "interestIncome": "36500000", "incomeBeforeTax": "19700000", "interestExpense": "36500000", "operatingIncome": "77100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-36500000", "nonInterestIncome": "None", "operatingExpenses": "69600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41000000", "sellingGeneralAndAdministrative": "110600000", "netIncomeFromContinuingOperations": "19500000" }, "balance": { "goodwill": "2006400000", "inventory": "None", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5149000000", "longTermDebt": "2484800000", "shortTermDebt": "248600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "635200000", "reportedCurrency": "USD", "retainedEarnings": "-1952300000", "totalLiabilities": "4469200000", "otherCurrentAssets": "27000000", "totalCurrentAssets": "355100000", "currentLongTermDebt": "70000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "299600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4793900000", "currentAccountsPayable": "40600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2134200000", "shortLongTermDebtTotal": "4064400000", "totalShareholderEquity": "658900000", "capitalLeaseObligations": "1509600000", "otherCurrentLiabilities": "246800000", "totalCurrentLiabilities": "580500000", "otherNonCurrentLiabilities": "38600000", "totalNonCurrentLiabilities": "3888700000", "cashAndShortTermInvestments": "28500000", "commonStockSharesOutstanding": "168000000", "intangibleAssetsExcludingGoodwill": "635200000", "cashAndCashEquivalentsAtCarryingValue": "28500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19500000", "profitLoss": "None", "dividendPayout": "52300000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "67100000", "capitalExpenditures": "34200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32300000", "cashflowFromInvestment": "-36800000", "stockBasedCompensation": "8200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "12300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 460200000, "cost_of_revenue": 313500000, "gross_profit": 146700000, "research_and_development": null, "selling_general_admin": 110600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56200000, "depreciation_amortisation": 41000000, "ebitda": 97200000, "interest_expense": 36500000, "interest_income": null, "other_non_operating": null, "pretax_income": 19700000, "tax_provision": 200000, "effective_tax_rate": null, "net_income": 19500000, "net_income_continuing_ops": 19500000, "net_income_to_common": 19500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28500000, "short_term_investments": null, "net_receivables": 299600000, "inventory": null, "other_current_assets": null, "total_current_assets": 355100000, "net_ppe": null, "goodwill": 2006400000, "intangible_assets": 635200000, "goodwill_and_intangibles": 2641600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4793900000, "total_assets": 5149000000, "short_term_debt": 248600000, "accounts_payable": 40600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 580500000, "long_term_debt": 2484800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3888700000, "total_liabilities": 4469200000, "total_debt": 2733400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1952300000, "total_equity": 658900000, "shares_outstanding": 168000000, "operating_cash_flow": 67100000, "stock_based_compensation": 8200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36800000, "dividends_paid": 52300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32300000, "free_cash_flow": 101300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56200000", "ebitda": "97200000", "netIncome": "19500000", "grossProfit": "146700000", "depreciation": "None", "totalRevenue": "460200000", "costOfRevenue": "313500000", "interestIncome": "36500000", "incomeBeforeTax": "19700000", "interestExpense": "36500000", "operatingIncome": "77100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-36500000", "nonInterestIncome": "None", "operatingExpenses": "69600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41000000", "sellingGeneralAndAdministrative": "110600000", "netIncomeFromContinuingOperations": "19500000" }, "balance": { "goodwill": "2006400000", "inventory": "None", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5149000000", "longTermDebt": "2484800000", "shortTermDebt": "248600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "635200000", "reportedCurrency": "USD", "retainedEarnings": "-1952300000", "totalLiabilities": "4469200000", "otherCurrentAssets": "27000000", "totalCurrentAssets": "355100000", "currentLongTermDebt": "70000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "299600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4793900000", "currentAccountsPayable": "40600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2134200000", "shortLongTermDebtTotal": "4064400000", "totalShareholderEquity": "658900000", "capitalLeaseObligations": "1509600000", "otherCurrentLiabilities": "246800000", "totalCurrentLiabilities": "580500000", "otherNonCurrentLiabilities": "38600000", "totalNonCurrentLiabilities": "3888700000", "cashAndShortTermInvestments": "28500000", "commonStockSharesOutstanding": "168000000", "intangibleAssetsExcludingGoodwill": "635200000", "cashAndCashEquivalentsAtCarryingValue": "28500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19500000", "profitLoss": "None", "dividendPayout": "52300000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "67100000", "capitalExpenditures": "34200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32300000", "cashflowFromInvestment": "-36800000", "stockBasedCompensation": "8200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "12300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41000000", "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": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "income_statement": { "revenue": 390700000, "cost_of_revenue": 302700000, "gross_profit": 88000000, "ebit": 15800000, "ebitda": 56500000, "pretax_income": -20200000, "tax_provision": 500000, "net_income": -20600000, "net_income_to_common": -20600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30500000, "total_current_assets": 321300000, "total_assets": 5132300000, "short_term_debt": 227400000, "long_term_debt": 2483700000, "total_debt": 2711100000, "total_liabilities": 4426600000, "total_equity": 686700000, "shares_outstanding": 166400000, "goodwill_and_intangibles": 2649300000 }, "cash_flow": { "operating_cash_flow": 33600000, "capital_expenditure": 17200000, "free_cash_flow": 50800000, "dividends_paid": 53000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311359, "ticker_id": 3042, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15800000", "ebitda": "56500000", "netIncome": "-20600000", "grossProfit": "88000000", "depreciation": "None", "totalRevenue": "390700000", "costOfRevenue": "302700000", "interestIncome": "36000000", "incomeBeforeTax": "-20200000", "interestExpense": "36000000", "operatingIncome": "14000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "500000", "reportedCurrency": "USD", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "74000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "302700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40700000", "sellingGeneralAndAdministrative": "114700000", "netIncomeFromContinuingOperations": "-20700000" }, "balance": { "goodwill": "2006400000", "inventory": "None", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5132300000", "longTermDebt": "2483700000", "shortTermDebt": "227400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "642900000", "reportedCurrency": "USD", "retainedEarnings": "-1919100000", "totalLiabilities": "4426600000", "otherCurrentAssets": "32300000", "totalCurrentAssets": "321300000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "258500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4811000000", "currentAccountsPayable": "42400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2144100000", "shortLongTermDebtTotal": "4047400000", "totalShareholderEquity": "686700000", "capitalLeaseObligations": "1513700000", "otherCurrentLiabilities": "200500000", "totalCurrentLiabilities": "529800000", "otherNonCurrentLiabilities": "42600000", "totalNonCurrentLiabilities": "3896800000", "cashAndShortTermInvestments": "30500000", "commonStockSharesOutstanding": "166400000", "intangibleAssetsExcludingGoodwill": "642900000", "cashAndCashEquivalentsAtCarryingValue": "30500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20600000", "profitLoss": "None", "dividendPayout": "53000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33600000", "capitalExpenditures": "17200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25300000", "cashflowFromInvestment": "-24700000", "stockBasedCompensation": "9500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 390700000, "cost_of_revenue": 302700000, "gross_profit": 88000000, "research_and_development": null, "selling_general_admin": 114700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15800000, "depreciation_amortisation": 40700000, "ebitda": 56500000, "interest_expense": 36000000, "interest_income": null, "other_non_operating": null, "pretax_income": -20200000, "tax_provision": 500000, "effective_tax_rate": null, "net_income": -20600000, "net_income_continuing_ops": -20700000, "net_income_to_common": -20600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30500000, "short_term_investments": null, "net_receivables": 258500000, "inventory": null, "other_current_assets": null, "total_current_assets": 321300000, "net_ppe": null, "goodwill": 2006400000, "intangible_assets": 642900000, "goodwill_and_intangibles": 2649300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4811000000, "total_assets": 5132300000, "short_term_debt": 227400000, "accounts_payable": 42400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 529800000, "long_term_debt": 2483700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3896800000, "total_liabilities": 4426600000, "total_debt": 2711100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1919100000, "total_equity": 686700000, "shares_outstanding": 166400000, "operating_cash_flow": 33600000, "stock_based_compensation": 9500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24700000, "dividends_paid": 53000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25300000, "free_cash_flow": 50800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15800000", "ebitda": "56500000", "netIncome": "-20600000", "grossProfit": "88000000", "depreciation": "None", "totalRevenue": "390700000", "costOfRevenue": "302700000", "interestIncome": "36000000", "incomeBeforeTax": "-20200000", "interestExpense": "36000000", "operatingIncome": "14000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "500000", "reportedCurrency": "USD", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "74000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "302700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40700000", "sellingGeneralAndAdministrative": "114700000", "netIncomeFromContinuingOperations": "-20700000" }, "balance": { "goodwill": "2006400000", "inventory": "None", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5132300000", "longTermDebt": "2483700000", "shortTermDebt": "227400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "642900000", "reportedCurrency": "USD", "retainedEarnings": "-1919100000", "totalLiabilities": "4426600000", "otherCurrentAssets": "32300000", "totalCurrentAssets": "321300000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "258500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4811000000", "currentAccountsPayable": "42400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2144100000", "shortLongTermDebtTotal": "4047400000", "totalShareholderEquity": "686700000", "capitalLeaseObligations": "1513700000", "otherCurrentLiabilities": "200500000", "totalCurrentLiabilities": "529800000", "otherNonCurrentLiabilities": "42600000", "totalNonCurrentLiabilities": "3896800000", "cashAndShortTermInvestments": "30500000", "commonStockSharesOutstanding": "166400000", "intangibleAssetsExcludingGoodwill": "642900000", "cashAndCashEquivalentsAtCarryingValue": "30500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20600000", "profitLoss": "None", "dividendPayout": "53000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33600000", "capitalExpenditures": "17200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25300000", "cashflowFromInvestment": "-24700000", "stockBasedCompensation": "9500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40700000", "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": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "income_statement": { "revenue": 493200000, "cost_of_revenue": 237400000, "gross_profit": 255800000, "ebit": 115700000, "ebitda": 158100000, "pretax_income": 74600000, "tax_provision": 600000, "net_income": 74000000, "net_income_to_common": 74000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46900000, "total_current_assets": 385800000, "total_assets": 5215200000, "short_term_debt": 178700000, "long_term_debt": 2482500000, "total_debt": 2661200000, "total_liabilities": 4431200000, "total_equity": 768800000, "shares_outstanding": 167684000, "goodwill_and_intangibles": 2658400000 }, "cash_flow": { "operating_cash_flow": 124500000, "capital_expenditure": 23200000, "free_cash_flow": 147700000, "dividends_paid": 52000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311360, "ticker_id": 3042, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "115700000", "ebitda": "158100000", "netIncome": "74000000", "grossProfit": "255800000", "depreciation": "None", "totalRevenue": "493200000", "costOfRevenue": "237400000", "interestIncome": "36600000", "incomeBeforeTax": "74600000", "interestExpense": "41200000", "operatingIncome": "111100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "600000", "reportedCurrency": "USD", "netInterestIncome": "-36600000", "nonInterestIncome": "None", "operatingExpenses": "144700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "237400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42400000", "sellingGeneralAndAdministrative": "109600000", "netIncomeFromContinuingOperations": "74000000" }, "balance": { "goodwill": "2006400000", "inventory": "None", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5215200000", "longTermDebt": "2482500000", "shortTermDebt": "178700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "652000000", "reportedCurrency": "USD", "retainedEarnings": "-1846200000", "totalLiabilities": "4431200000", "otherCurrentAssets": "33600000", "totalCurrentAssets": "385800000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "305300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4829400000", "currentAccountsPayable": "51400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2152700000", "shortLongTermDebtTotal": "4013000000", "totalShareholderEquity": "768800000", "capitalLeaseObligations": "1520500000", "otherCurrentLiabilities": "247900000", "totalCurrentLiabilities": "520800000", "otherNonCurrentLiabilities": "42200000", "totalNonCurrentLiabilities": "3910400000", "cashAndShortTermInvestments": "46900000", "commonStockSharesOutstanding": "167684000", "intangibleAssetsExcludingGoodwill": "652000000", "cashAndCashEquivalentsAtCarryingValue": "46900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74000000", "profitLoss": "None", "dividendPayout": "52000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "124500000", "capitalExpenditures": "23200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82400000", "cashflowFromInvestment": "-23200000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 493200000, "cost_of_revenue": 237400000, "gross_profit": 255800000, "research_and_development": null, "selling_general_admin": 109600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115700000, "depreciation_amortisation": 42400000, "ebitda": 158100000, "interest_expense": 41200000, "interest_income": null, "other_non_operating": null, "pretax_income": 74600000, "tax_provision": 600000, "effective_tax_rate": null, "net_income": 74000000, "net_income_continuing_ops": 74000000, "net_income_to_common": 74000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46900000, "short_term_investments": null, "net_receivables": 305300000, "inventory": null, "other_current_assets": null, "total_current_assets": 385800000, "net_ppe": null, "goodwill": 2006400000, "intangible_assets": 652000000, "goodwill_and_intangibles": 2658400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4829400000, "total_assets": 5215200000, "short_term_debt": 178700000, "accounts_payable": 51400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 520800000, "long_term_debt": 2482500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3910400000, "total_liabilities": 4431200000, "total_debt": 2661200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1846200000, "total_equity": 768800000, "shares_outstanding": 167684000, "operating_cash_flow": 124500000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23200000, "dividends_paid": 52000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -82400000, "free_cash_flow": 147700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "115700000", "ebitda": "158100000", "netIncome": "74000000", "grossProfit": "255800000", "depreciation": "None", "totalRevenue": "493200000", "costOfRevenue": "237400000", "interestIncome": "36600000", "incomeBeforeTax": "74600000", "interestExpense": "41200000", "operatingIncome": "111100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "600000", "reportedCurrency": "USD", "netInterestIncome": "-36600000", "nonInterestIncome": "None", "operatingExpenses": "144700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "237400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42400000", "sellingGeneralAndAdministrative": "109600000", "netIncomeFromContinuingOperations": "74000000" }, "balance": { "goodwill": "2006400000", "inventory": "None", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5215200000", "longTermDebt": "2482500000", "shortTermDebt": "178700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "652000000", "reportedCurrency": "USD", "retainedEarnings": "-1846200000", "totalLiabilities": "4431200000", "otherCurrentAssets": "33600000", "totalCurrentAssets": "385800000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "305300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4829400000", "currentAccountsPayable": "51400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2152700000", "shortLongTermDebtTotal": "4013000000", "totalShareholderEquity": "768800000", "capitalLeaseObligations": "1520500000", "otherCurrentLiabilities": "247900000", "totalCurrentLiabilities": "520800000", "otherNonCurrentLiabilities": "42200000", "totalNonCurrentLiabilities": "3910400000", "cashAndShortTermInvestments": "46900000", "commonStockSharesOutstanding": "167684000", "intangibleAssetsExcludingGoodwill": "652000000", "cashAndCashEquivalentsAtCarryingValue": "46900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74000000", "profitLoss": "None", "dividendPayout": "52000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "124500000", "capitalExpenditures": "23200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82400000", "cashflowFromInvestment": "-23200000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42400000", "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": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "income_statement": { "revenue": 451900000, "cost_of_revenue": 233100000, "gross_profit": 218800000, "ebit": 69700000, "ebitda": 107000000, "pretax_income": 34600000, "tax_provision": -200000, "net_income": 34600000, "net_income_to_common": 34600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28000000, "total_current_assets": 343900000, "total_assets": 5203600000, "short_term_debt": 217000000, "long_term_debt": 2481400000, "total_debt": 2698400000, "total_liabilities": 4450500000, "total_equity": 738000000, "shares_outstanding": 167200000, "goodwill_and_intangibles": 2663800000 }, "cash_flow": { "operating_cash_flow": 73100000, "capital_expenditure": 24600000, "free_cash_flow": 97700000, "dividends_paid": 52000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311362, "ticker_id": 3042, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69700000", "ebitda": "107000000", "netIncome": "34600000", "grossProfit": "218800000", "depreciation": "None", "totalRevenue": "451900000", "costOfRevenue": "233100000", "interestIncome": "37100000", "incomeBeforeTax": "34600000", "interestExpense": "35600000", "operatingIncome": "71300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-200000", "reportedCurrency": "USD", "netInterestIncome": "-37100000", "nonInterestIncome": "None", "operatingExpenses": "147500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "233100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37300000", "sellingGeneralAndAdministrative": "108700000", "netIncomeFromContinuingOperations": "34800000" }, "balance": { "goodwill": "2006400000", "inventory": "None", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5203600000", "longTermDebt": "2481400000", "shortTermDebt": "217000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "657400000", "reportedCurrency": "USD", "retainedEarnings": "-1793300000", "totalLiabilities": "4450500000", "otherCurrentAssets": "34700000", "totalCurrentAssets": "343900000", "currentLongTermDebt": "40000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "281200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4859700000", "currentAccountsPayable": "42800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2176400000", "shortLongTermDebtTotal": "4062700000", "totalShareholderEquity": "738000000", "capitalLeaseObligations": "1541300000", "otherCurrentLiabilities": "222400000", "totalCurrentLiabilities": "527200000", "otherNonCurrentLiabilities": "43900000", "totalNonCurrentLiabilities": "3923300000", "cashAndShortTermInvestments": "28000000", "commonStockSharesOutstanding": "167200000", "intangibleAssetsExcludingGoodwill": "657400000", "cashAndCashEquivalentsAtCarryingValue": "28000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34600000", "profitLoss": "None", "dividendPayout": "52000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73100000", "capitalExpenditures": "24600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65900000", "cashflowFromInvestment": "-28800000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 451900000, "cost_of_revenue": 233100000, "gross_profit": 218800000, "research_and_development": null, "selling_general_admin": 108700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69700000, "depreciation_amortisation": 37300000, "ebitda": 107000000, "interest_expense": 35600000, "interest_income": null, "other_non_operating": null, "pretax_income": 34600000, "tax_provision": -200000, "effective_tax_rate": null, "net_income": 34600000, "net_income_continuing_ops": 34800000, "net_income_to_common": 34600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28000000, "short_term_investments": null, "net_receivables": 281200000, "inventory": null, "other_current_assets": null, "total_current_assets": 343900000, "net_ppe": null, "goodwill": 2006400000, "intangible_assets": 657400000, "goodwill_and_intangibles": 2663800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4859700000, "total_assets": 5203600000, "short_term_debt": 217000000, "accounts_payable": 42800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 527200000, "long_term_debt": 2481400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3923300000, "total_liabilities": 4450500000, "total_debt": 2698400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1793300000, "total_equity": 738000000, "shares_outstanding": 167200000, "operating_cash_flow": 73100000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28800000, "dividends_paid": 52000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65900000, "free_cash_flow": 97700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69700000", "ebitda": "107000000", "netIncome": "34600000", "grossProfit": "218800000", "depreciation": "None", "totalRevenue": "451900000", "costOfRevenue": "233100000", "interestIncome": "37100000", "incomeBeforeTax": "34600000", "interestExpense": "35600000", "operatingIncome": "71300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-200000", "reportedCurrency": "USD", "netInterestIncome": "-37100000", "nonInterestIncome": "None", "operatingExpenses": "147500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "233100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37300000", "sellingGeneralAndAdministrative": "108700000", "netIncomeFromContinuingOperations": "34800000" }, "balance": { "goodwill": "2006400000", "inventory": "None", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5203600000", "longTermDebt": "2481400000", "shortTermDebt": "217000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "657400000", "reportedCurrency": "USD", "retainedEarnings": "-1793300000", "totalLiabilities": "4450500000", "otherCurrentAssets": "34700000", "totalCurrentAssets": "343900000", "currentLongTermDebt": "40000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "281200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4859700000", "currentAccountsPayable": "42800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2176400000", "shortLongTermDebtTotal": "4062700000", "totalShareholderEquity": "738000000", "capitalLeaseObligations": "1541300000", "otherCurrentLiabilities": "222400000", "totalCurrentLiabilities": "527200000", "otherNonCurrentLiabilities": "43900000", "totalNonCurrentLiabilities": "3923300000", "cashAndShortTermInvestments": "28000000", "commonStockSharesOutstanding": "167200000", "intangibleAssetsExcludingGoodwill": "657400000", "cashAndCashEquivalentsAtCarryingValue": "28000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34600000", "profitLoss": "None", "dividendPayout": "52000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73100000", "capitalExpenditures": "24600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65900000", "cashflowFromInvestment": "-28800000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37300000", "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": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "income_statement": { "revenue": 477300000, "cost_of_revenue": 239800000, "gross_profit": 237500000, "ebit": 229000000, "ebitda": 264700000, "pretax_income": 188100000, "tax_provision": 11100000, "net_income": 176800000, "net_income_to_common": 176800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49600000, "total_current_assets": 353000000, "total_assets": 5252200000, "short_term_debt": 211700000, "long_term_debt": 2480200000, "total_debt": 2691900000, "total_liabilities": 4463900000, "total_equity": 784700000, "shares_outstanding": 174500000, "goodwill_and_intangibles": 2672600000 }, "cash_flow": { "operating_cash_flow": 71000000, "capital_expenditure": 23900000, "free_cash_flow": 94900000, "dividends_paid": 52000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311363, "ticker_id": 3042, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "229000000", "ebitda": "264700000", "netIncome": "176800000", "grossProfit": "237500000", "depreciation": "None", "totalRevenue": "477300000", "costOfRevenue": "239800000", "interestIncome": "None", "incomeBeforeTax": "188100000", "interestExpense": "41100000", "operatingIncome": "229100000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "11100000", "reportedCurrency": "USD", "netInterestIncome": "-41100000", "nonInterestIncome": "None", "operatingExpenses": "8400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35700000", "sellingGeneralAndAdministrative": "119100000", "netIncomeFromContinuingOperations": "177000000" }, "balance": { "goodwill": "2006400000", "inventory": "1", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5252200000", "longTermDebt": "2480200000", "shortTermDebt": "211700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "666200000", "reportedCurrency": "USD", "retainedEarnings": "-1775800000", "totalLiabilities": "4463900000", "otherCurrentAssets": "28900000", "totalCurrentAssets": "353000000", "currentLongTermDebt": "30000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "274500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4899200000", "currentAccountsPayable": "43100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4074800000", "totalShareholderEquity": "784700000", "capitalLeaseObligations": "1564600000", "otherCurrentLiabilities": "225400000", "totalCurrentLiabilities": "524500000", "otherNonCurrentLiabilities": "42900000", "totalNonCurrentLiabilities": "3939400000", "cashAndShortTermInvestments": "49600000", "commonStockSharesOutstanding": "174500000", "intangibleAssetsExcludingGoodwill": "666200000", "cashAndCashEquivalentsAtCarryingValue": "49600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "176800000", "profitLoss": "None", "dividendPayout": "52000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71000000", "capitalExpenditures": "23900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-342200000", "cashflowFromInvestment": "278500000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 477300000, "cost_of_revenue": 239800000, "gross_profit": 237500000, "research_and_development": null, "selling_general_admin": 119100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 229000000, "depreciation_amortisation": 35700000, "ebitda": 264700000, "interest_expense": 41100000, "interest_income": null, "other_non_operating": null, "pretax_income": 188100000, "tax_provision": 11100000, "effective_tax_rate": null, "net_income": 176800000, "net_income_continuing_ops": 177000000, "net_income_to_common": 176800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49600000, "short_term_investments": null, "net_receivables": 274500000, "inventory": 1, "other_current_assets": null, "total_current_assets": 353000000, "net_ppe": null, "goodwill": 2006400000, "intangible_assets": 666200000, "goodwill_and_intangibles": 2672600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4899200000, "total_assets": 5252200000, "short_term_debt": 211700000, "accounts_payable": 43100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 524500000, "long_term_debt": 2480200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3939400000, "total_liabilities": 4463900000, "total_debt": 2691900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1775800000, "total_equity": 784700000, "shares_outstanding": 174500000, "operating_cash_flow": 71000000, "stock_based_compensation": 7600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 278500000, "dividends_paid": 52000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -342200000, "free_cash_flow": 94900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "229000000", "ebitda": "264700000", "netIncome": "176800000", "grossProfit": "237500000", "depreciation": "None", "totalRevenue": "477300000", "costOfRevenue": "239800000", "interestIncome": "None", "incomeBeforeTax": "188100000", "interestExpense": "41100000", "operatingIncome": "229100000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "11100000", "reportedCurrency": "USD", "netInterestIncome": "-41100000", "nonInterestIncome": "None", "operatingExpenses": "8400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35700000", "sellingGeneralAndAdministrative": "119100000", "netIncomeFromContinuingOperations": "177000000" }, "balance": { "goodwill": "2006400000", "inventory": "1", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5252200000", "longTermDebt": "2480200000", "shortTermDebt": "211700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "666200000", "reportedCurrency": "USD", "retainedEarnings": "-1775800000", "totalLiabilities": "4463900000", "otherCurrentAssets": "28900000", "totalCurrentAssets": "353000000", "currentLongTermDebt": "30000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "274500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4899200000", "currentAccountsPayable": "43100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4074800000", "totalShareholderEquity": "784700000", "capitalLeaseObligations": "1564600000", "otherCurrentLiabilities": "225400000", "totalCurrentLiabilities": "524500000", "otherNonCurrentLiabilities": "42900000", "totalNonCurrentLiabilities": "3939400000", "cashAndShortTermInvestments": "49600000", "commonStockSharesOutstanding": "174500000", "intangibleAssetsExcludingGoodwill": "666200000", "cashAndCashEquivalentsAtCarryingValue": "49600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "176800000", "profitLoss": "None", "dividendPayout": "52000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71000000", "capitalExpenditures": "23900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-342200000", "cashflowFromInvestment": "278500000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35700000", "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": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "income_statement": { "revenue": 408500000, "cost_of_revenue": 238700000, "gross_profit": 169800000, "ebit": 14000000, "ebitda": 50100000, "pretax_income": -27600000, "tax_provision": -500000, "net_income": -27200000, "net_income_to_common": -27200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42400000, "total_current_assets": 359400000, "total_assets": 5514000000, "short_term_debt": 305600000, "long_term_debt": 2677800000, "total_debt": 2983400000, "total_liabilities": 4866800000, "total_equity": 644000000, "shares_outstanding": 165400000, "goodwill_and_intangibles": 2689300000 }, "cash_flow": { "operating_cash_flow": 30600000, "capital_expenditure": 18400000, "free_cash_flow": 49000000, "dividends_paid": 52400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311364, "ticker_id": 3042, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14000000", "ebitda": "50100000", "netIncome": "-27200000", "grossProfit": "169800000", "depreciation": "None", "totalRevenue": "408500000", "costOfRevenue": "238700000", "interestIncome": "None", "incomeBeforeTax": "-27600000", "interestExpense": "41400000", "operatingIncome": "14000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-500000", "reportedCurrency": "USD", "netInterestIncome": "-41400000", "nonInterestIncome": "None", "operatingExpenses": "155800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "238700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36100000", "sellingGeneralAndAdministrative": "110500000", "netIncomeFromContinuingOperations": "-27100000" }, "balance": { "goodwill": "2006400000", "inventory": "None", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5514000000", "longTermDebt": "2677800000", "shortTermDebt": "305600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "682900000", "reportedCurrency": "USD", "retainedEarnings": "-1900500000", "totalLiabilities": "4866800000", "otherCurrentAssets": "65300000", "totalCurrentAssets": "359400000", "currentLongTermDebt": "120000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "251700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5154600000", "currentAccountsPayable": "54400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4384200000", "totalShareholderEquity": "644000000", "capitalLeaseObligations": "1586400000", "otherCurrentLiabilities": "209800000", "totalCurrentLiabilities": "622200000", "otherNonCurrentLiabilities": "41900000", "totalNonCurrentLiabilities": "4244600000", "cashAndShortTermInvestments": "42400000", "commonStockSharesOutstanding": "165400000", "intangibleAssetsExcludingGoodwill": "682900000", "cashAndCashEquivalentsAtCarryingValue": "42400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27200000", "profitLoss": "None", "dividendPayout": "52400000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30600000", "capitalExpenditures": "18400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4900000", "cashflowFromInvestment": "-19000000", "stockBasedCompensation": "7200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 408500000, "cost_of_revenue": 238700000, "gross_profit": 169800000, "research_and_development": null, "selling_general_admin": 110500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14000000, "depreciation_amortisation": 36100000, "ebitda": 50100000, "interest_expense": 41400000, "interest_income": null, "other_non_operating": null, "pretax_income": -27600000, "tax_provision": -500000, "effective_tax_rate": null, "net_income": -27200000, "net_income_continuing_ops": -27100000, "net_income_to_common": -27200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42400000, "short_term_investments": null, "net_receivables": 251700000, "inventory": null, "other_current_assets": null, "total_current_assets": 359400000, "net_ppe": null, "goodwill": 2006400000, "intangible_assets": 682900000, "goodwill_and_intangibles": 2689300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5154600000, "total_assets": 5514000000, "short_term_debt": 305600000, "accounts_payable": 54400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 622200000, "long_term_debt": 2677800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4244600000, "total_liabilities": 4866800000, "total_debt": 2983400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1900500000, "total_equity": 644000000, "shares_outstanding": 165400000, "operating_cash_flow": 30600000, "stock_based_compensation": 7200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19000000, "dividends_paid": 52400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4900000, "free_cash_flow": 49000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14000000", "ebitda": "50100000", "netIncome": "-27200000", "grossProfit": "169800000", "depreciation": "None", "totalRevenue": "408500000", "costOfRevenue": "238700000", "interestIncome": "None", "incomeBeforeTax": "-27600000", "interestExpense": "41400000", "operatingIncome": "14000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-500000", "reportedCurrency": "USD", "netInterestIncome": "-41400000", "nonInterestIncome": "None", "operatingExpenses": "155800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "238700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36100000", "sellingGeneralAndAdministrative": "110500000", "netIncomeFromContinuingOperations": "-27100000" }, "balance": { "goodwill": "2006400000", "inventory": "None", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5514000000", "longTermDebt": "2677800000", "shortTermDebt": "305600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "682900000", "reportedCurrency": "USD", "retainedEarnings": "-1900500000", "totalLiabilities": "4866800000", "otherCurrentAssets": "65300000", "totalCurrentAssets": "359400000", "currentLongTermDebt": "120000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "251700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5154600000", "currentAccountsPayable": "54400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4384200000", "totalShareholderEquity": "644000000", "capitalLeaseObligations": "1586400000", "otherCurrentLiabilities": "209800000", "totalCurrentLiabilities": "622200000", "otherNonCurrentLiabilities": "41900000", "totalNonCurrentLiabilities": "4244600000", "cashAndShortTermInvestments": "42400000", "commonStockSharesOutstanding": "165400000", "intangibleAssetsExcludingGoodwill": "682900000", "cashAndCashEquivalentsAtCarryingValue": "42400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27200000", "profitLoss": "None", "dividendPayout": "52400000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30600000", "capitalExpenditures": "18400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4900000", "cashflowFromInvestment": "-19000000", "stockBasedCompensation": "7200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36100000", "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": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "income_statement": { "revenue": 501200000, "cost_of_revenue": 247100000, "gross_profit": 254100000, "ebit": 103100000, "ebitda": 141500000, "pretax_income": 62500000, "tax_provision": 1800000, "net_income": 60400000, "net_income_to_common": 60400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36000000, "total_current_assets": 397600000, "total_assets": 5582900000, "short_term_debt": 245900000, "long_term_debt": 2676500000, "total_debt": 2922400000, "total_liabilities": 4852800000, "total_equity": 697100000, "shares_outstanding": 173300000, "goodwill_and_intangibles": 2701800000 }, "cash_flow": { "operating_cash_flow": 105000000, "capital_expenditure": 23200000, "free_cash_flow": 128200000, "dividends_paid": 51600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311365, "ticker_id": 3042, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "103100000", "ebitda": "141500000", "netIncome": "60400000", "grossProfit": "254100000", "depreciation": "None", "totalRevenue": "501200000", "costOfRevenue": "247100000", "interestIncome": "None", "incomeBeforeTax": "62500000", "interestExpense": "40800000", "operatingIncome": "111000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1800000", "reportedCurrency": "USD", "netInterestIncome": "-40800000", "nonInterestIncome": "None", "operatingExpenses": "143100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "247100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38400000", "sellingGeneralAndAdministrative": "107900000", "netIncomeFromContinuingOperations": "60700000" }, "balance": { "goodwill": "2006400000", "inventory": "1", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5582900000", "longTermDebt": "2676500000", "shortTermDebt": "245900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "695400000", "reportedCurrency": "USD", "retainedEarnings": "-1821100000", "totalLiabilities": "4852800000", "otherCurrentAssets": "74000000", "totalCurrentAssets": "397600000", "currentLongTermDebt": "65000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "287600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5185300000", "currentAccountsPayable": "55500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4339800000", "totalShareholderEquity": "697100000", "capitalLeaseObligations": "1598300000", "otherCurrentLiabilities": "253900000", "totalCurrentLiabilities": "593000000", "otherNonCurrentLiabilities": "42000000", "totalNonCurrentLiabilities": "4259800000", "cashAndShortTermInvestments": "36000000", "commonStockSharesOutstanding": "173300000", "intangibleAssetsExcludingGoodwill": "695400000", "cashAndCashEquivalentsAtCarryingValue": "36000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60400000", "profitLoss": "None", "dividendPayout": "51600000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "105000000", "capitalExpenditures": "23200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99600000", "cashflowFromInvestment": "-14100000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 501200000, "cost_of_revenue": 247100000, "gross_profit": 254100000, "research_and_development": null, "selling_general_admin": 107900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103100000, "depreciation_amortisation": 38400000, "ebitda": 141500000, "interest_expense": 40800000, "interest_income": null, "other_non_operating": null, "pretax_income": 62500000, "tax_provision": 1800000, "effective_tax_rate": null, "net_income": 60400000, "net_income_continuing_ops": 60700000, "net_income_to_common": 60400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36000000, "short_term_investments": null, "net_receivables": 287600000, "inventory": 1, "other_current_assets": null, "total_current_assets": 397600000, "net_ppe": null, "goodwill": 2006400000, "intangible_assets": 695400000, "goodwill_and_intangibles": 2701800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5185300000, "total_assets": 5582900000, "short_term_debt": 245900000, "accounts_payable": 55500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 593000000, "long_term_debt": 2676500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4259800000, "total_liabilities": 4852800000, "total_debt": 2922400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1821100000, "total_equity": 697100000, "shares_outstanding": 173300000, "operating_cash_flow": 105000000, "stock_based_compensation": 5500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14100000, "dividends_paid": 51600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -99600000, "free_cash_flow": 128200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "103100000", "ebitda": "141500000", "netIncome": "60400000", "grossProfit": "254100000", "depreciation": "None", "totalRevenue": "501200000", "costOfRevenue": "247100000", "interestIncome": "None", "incomeBeforeTax": "62500000", "interestExpense": "40800000", "operatingIncome": "111000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1800000", "reportedCurrency": "USD", "netInterestIncome": "-40800000", "nonInterestIncome": "None", "operatingExpenses": "143100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "247100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38400000", "sellingGeneralAndAdministrative": "107900000", "netIncomeFromContinuingOperations": "60700000" }, "balance": { "goodwill": "2006400000", "inventory": "1", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5582900000", "longTermDebt": "2676500000", "shortTermDebt": "245900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "695400000", "reportedCurrency": "USD", "retainedEarnings": "-1821100000", "totalLiabilities": "4852800000", "otherCurrentAssets": "74000000", "totalCurrentAssets": "397600000", "currentLongTermDebt": "65000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "287600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5185300000", "currentAccountsPayable": "55500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4339800000", "totalShareholderEquity": "697100000", "capitalLeaseObligations": "1598300000", "otherCurrentLiabilities": "253900000", "totalCurrentLiabilities": "593000000", "otherNonCurrentLiabilities": "42000000", "totalNonCurrentLiabilities": "4259800000", "cashAndShortTermInvestments": "36000000", "commonStockSharesOutstanding": "173300000", "intangibleAssetsExcludingGoodwill": "695400000", "cashAndCashEquivalentsAtCarryingValue": "36000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60400000", "profitLoss": "None", "dividendPayout": "51600000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "105000000", "capitalExpenditures": "23200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99600000", "cashflowFromInvestment": "-14100000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38400000", "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": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "income_statement": { "revenue": 454800000, "cost_of_revenue": 239800000, "gross_profit": 215000000, "ebit": 56900000, "ebitda": 95900000, "pretax_income": 18100000, "tax_provision": 1400000, "net_income": 17000000, "net_income_to_common": 17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44400000, "total_current_assets": 381000000, "total_assets": 5554800000, "short_term_debt": 354600000, "long_term_debt": 2630000000, "total_debt": 2984600000, "total_liabilities": 4841100000, "total_equity": 709900000, "shares_outstanding": 165200000, "goodwill_and_intangibles": 2790400000 }, "cash_flow": { "operating_cash_flow": 61500000, "capital_expenditure": 18700000, "free_cash_flow": 80200000, "dividends_paid": 51700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311367, "ticker_id": 3042, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56900000", "ebitda": "95900000", "netIncome": "17000000", "grossProfit": "215000000", "depreciation": "None", "totalRevenue": "454800000", "costOfRevenue": "239800000", "interestIncome": "40200000", "incomeBeforeTax": "18100000", "interestExpense": "40200000", "operatingIncome": "58600000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1400000", "reportedCurrency": "USD", "netInterestIncome": "-40200000", "nonInterestIncome": "None", "operatingExpenses": "156400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39000000", "sellingGeneralAndAdministrative": "105300000", "netIncomeFromContinuingOperations": "16700000" }, "balance": { "goodwill": "2028900000", "inventory": "31000000", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5554800000", "longTermDebt": "2630000000", "shortTermDebt": "354600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "761500000", "reportedCurrency": "USD", "retainedEarnings": "-1829800000", "totalLiabilities": "4841100000", "otherCurrentAssets": "40200000", "totalCurrentAssets": "381000000", "currentLongTermDebt": "150000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "296400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5173800000", "currentAccountsPayable": "50100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2351200000", "shortLongTermDebtTotal": "4444200000", "totalShareholderEquity": "709900000", "capitalLeaseObligations": "1664200000", "otherCurrentLiabilities": "206500000", "totalCurrentLiabilities": "657000000", "otherNonCurrentLiabilities": "41500000", "totalNonCurrentLiabilities": "4184100000", "cashAndShortTermInvestments": "44400000", "commonStockSharesOutstanding": "165200000", "intangibleAssetsExcludingGoodwill": "761500000", "cashAndCashEquivalentsAtCarryingValue": "44400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17000000", "profitLoss": "None", "dividendPayout": "51700000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "3800000", "operatingCashflow": "61500000", "capitalExpenditures": "18700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37200000", "cashflowFromInvestment": "-93400000", "stockBasedCompensation": "7200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 454800000, "cost_of_revenue": 239800000, "gross_profit": 215000000, "research_and_development": null, "selling_general_admin": 105300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56900000, "depreciation_amortisation": 39000000, "ebitda": 95900000, "interest_expense": 40200000, "interest_income": null, "other_non_operating": null, "pretax_income": 18100000, "tax_provision": 1400000, "effective_tax_rate": null, "net_income": 17000000, "net_income_continuing_ops": 16700000, "net_income_to_common": 17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44400000, "short_term_investments": null, "net_receivables": 296400000, "inventory": 31000000, "other_current_assets": null, "total_current_assets": 381000000, "net_ppe": null, "goodwill": 2028900000, "intangible_assets": 761500000, "goodwill_and_intangibles": 2790400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5173800000, "total_assets": 5554800000, "short_term_debt": 354600000, "accounts_payable": 50100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 657000000, "long_term_debt": 2630000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4184100000, "total_liabilities": 4841100000, "total_debt": 2984600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1829800000, "total_equity": 709900000, "shares_outstanding": 165200000, "operating_cash_flow": 61500000, "stock_based_compensation": 7200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93400000, "dividends_paid": 51700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37200000, "free_cash_flow": 80200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56900000", "ebitda": "95900000", "netIncome": "17000000", "grossProfit": "215000000", "depreciation": "None", "totalRevenue": "454800000", "costOfRevenue": "239800000", "interestIncome": "40200000", "incomeBeforeTax": "18100000", "interestExpense": "40200000", "operatingIncome": "58600000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1400000", "reportedCurrency": "USD", "netInterestIncome": "-40200000", "nonInterestIncome": "None", "operatingExpenses": "156400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39000000", "sellingGeneralAndAdministrative": "105300000", "netIncomeFromContinuingOperations": "16700000" }, "balance": { "goodwill": "2028900000", "inventory": "31000000", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5554800000", "longTermDebt": "2630000000", "shortTermDebt": "354600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "761500000", "reportedCurrency": "USD", "retainedEarnings": "-1829800000", "totalLiabilities": "4841100000", "otherCurrentAssets": "40200000", "totalCurrentAssets": "381000000", "currentLongTermDebt": "150000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "296400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5173800000", "currentAccountsPayable": "50100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2351200000", "shortLongTermDebtTotal": "4444200000", "totalShareholderEquity": "709900000", "capitalLeaseObligations": "1664200000", "otherCurrentLiabilities": "206500000", "totalCurrentLiabilities": "657000000", "otherNonCurrentLiabilities": "41500000", "totalNonCurrentLiabilities": "4184100000", "cashAndShortTermInvestments": "44400000", "commonStockSharesOutstanding": "165200000", "intangibleAssetsExcludingGoodwill": "761500000", "cashAndCashEquivalentsAtCarryingValue": "44400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17000000", "profitLoss": "None", "dividendPayout": "51700000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "3800000", "operatingCashflow": "61500000", "capitalExpenditures": "18700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37200000", "cashflowFromInvestment": "-93400000", "stockBasedCompensation": "7200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39000000", "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": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "income_statement": { "revenue": 468800000, "cost_of_revenue": 240700000, "gross_profit": 228100000, "ebit": 78300000, "ebitda": 105200000, "pretax_income": -472800000, "tax_provision": 400000, "net_income": -473700000, "net_income_to_common": -473700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42200000, "total_current_assets": 369900000, "total_assets": 5585900000, "short_term_debt": 337900000, "long_term_debt": 2628600000, "total_debt": 2966500000, "total_liabilities": 4841300000, "total_equity": 739900000, "shares_outstanding": 165000000, "goodwill_and_intangibles": 2808900000 }, "cash_flow": { "operating_cash_flow": 78300000, "capital_expenditure": 22200000, "free_cash_flow": 100500000, "dividends_paid": 51700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311368, "ticker_id": 3042, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:27.365665+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78300000", "ebitda": "105200000", "netIncome": "-473700000", "grossProfit": "228100000", "depreciation": "None", "totalRevenue": "468800000", "costOfRevenue": "240700000", "interestIncome": "39700000", "incomeBeforeTax": "-472800000", "interestExpense": "39700000", "operatingIncome": "-433000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "400000", "reportedCurrency": "USD", "netInterestIncome": "-39700000", "nonInterestIncome": "None", "operatingExpenses": "661100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-100000", "costofGoodsAndServicesSold": "240700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26900000", "sellingGeneralAndAdministrative": "108600000", "netIncomeFromContinuingOperations": "-478400000" }, "balance": { "goodwill": "2029300000", "inventory": "27800000", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5585900000", "longTermDebt": "2628600000", "shortTermDebt": "337900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "779600000", "reportedCurrency": "USD", "retainedEarnings": "-1794900000", "totalLiabilities": "4841300000", "otherCurrentAssets": "34700000", "totalCurrentAssets": "369900000", "currentLongTermDebt": "135000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "293000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5216000000", "currentAccountsPayable": "54800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "694300000", "shortLongTermDebtTotal": "4444300000", "totalShareholderEquity": "739900000", "capitalLeaseObligations": "1680700000", "otherCurrentLiabilities": "199000000", "totalCurrentLiabilities": "639700000", "otherNonCurrentLiabilities": "41600000", "totalNonCurrentLiabilities": "4201600000", "cashAndShortTermInvestments": "42200000", "commonStockSharesOutstanding": "165000000", "intangibleAssetsExcludingGoodwill": "779600000", "cashAndCashEquivalentsAtCarryingValue": "42200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-478900000", "profitLoss": "None", "dividendPayout": "51700000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1300000", "operatingCashflow": "78300000", "capitalExpenditures": "22200000", "changeInReceivables": "-31700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35400000", "cashflowFromInvestment": "-43800000", "stockBasedCompensation": "7900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 468800000, "cost_of_revenue": 240700000, "gross_profit": 228100000, "research_and_development": null, "selling_general_admin": 108600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78300000, "depreciation_amortisation": 26900000, "ebitda": 105200000, "interest_expense": 39700000, "interest_income": null, "other_non_operating": null, "pretax_income": -472800000, "tax_provision": 400000, "effective_tax_rate": null, "net_income": -473700000, "net_income_continuing_ops": -478400000, "net_income_to_common": -473700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42200000, "short_term_investments": null, "net_receivables": 293000000, "inventory": 27800000, "other_current_assets": null, "total_current_assets": 369900000, "net_ppe": null, "goodwill": 2029300000, "intangible_assets": 779600000, "goodwill_and_intangibles": 2808900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5216000000, "total_assets": 5585900000, "short_term_debt": 337900000, "accounts_payable": 54800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 639700000, "long_term_debt": 2628600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4201600000, "total_liabilities": 4841300000, "total_debt": 2966500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1794900000, "total_equity": 739900000, "shares_outstanding": 165000000, "operating_cash_flow": 78300000, "stock_based_compensation": 7900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43800000, "dividends_paid": 51700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35400000, "free_cash_flow": 100500000, "net_change_in_cash": -900000 }, "raw_data": { "income": { "ebit": "78300000", "ebitda": "105200000", "netIncome": "-473700000", "grossProfit": "228100000", "depreciation": "None", "totalRevenue": "468800000", "costOfRevenue": "240700000", "interestIncome": "39700000", "incomeBeforeTax": "-472800000", "interestExpense": "39700000", "operatingIncome": "-433000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "400000", "reportedCurrency": "USD", "netInterestIncome": "-39700000", "nonInterestIncome": "None", "operatingExpenses": "661100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-100000", "costofGoodsAndServicesSold": "240700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26900000", "sellingGeneralAndAdministrative": "108600000", "netIncomeFromContinuingOperations": "-478400000" }, "balance": { "goodwill": "2029300000", "inventory": "27800000", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "5585900000", "longTermDebt": "2628600000", "shortTermDebt": "337900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "779600000", "reportedCurrency": "USD", "retainedEarnings": "-1794900000", "totalLiabilities": "4841300000", "otherCurrentAssets": "34700000", "totalCurrentAssets": "369900000", "currentLongTermDebt": "135000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "293000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5216000000", "currentAccountsPayable": "54800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "694300000", "shortLongTermDebtTotal": "4444300000", "totalShareholderEquity": "739900000", "capitalLeaseObligations": "1680700000", "otherCurrentLiabilities": "199000000", "totalCurrentLiabilities": "639700000", "otherNonCurrentLiabilities": "41600000", "totalNonCurrentLiabilities": "4201600000", "cashAndShortTermInvestments": "42200000", "commonStockSharesOutstanding": "165000000", "intangibleAssetsExcludingGoodwill": "779600000", "cashAndCashEquivalentsAtCarryingValue": "42200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-478900000", "profitLoss": "None", "dividendPayout": "51700000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1300000", "operatingCashflow": "78300000", "capitalExpenditures": "22200000", "changeInReceivables": "-31700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35400000", "cashflowFromInvestment": "-43800000", "stockBasedCompensation": "7900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41200000", "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_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" ] } } }