{ "ticker": { "uuid": "9387b335-f7b1-4e53-bc00-7173236874e7", "symbol": "EQPT", "name": "EquipmentShare.com Inc Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/9387b335-f7b1-4e53-bc00-7173236874e7/", "api_url": "https://sharemaestro.com/factors/api/tickers/9387b335-f7b1-4e53-bc00-7173236874e7/" }, "ticker_metadata": { "id": 5882, "uuid": "9387b335-f7b1-4e53-bc00-7173236874e7", "symbol": "EQPT", "name": "EquipmentShare.com Inc Class A Common Stock", "asset_type": "equity", "market_cap": 5769295000, "stock_exchange_id": 2, "industry": "Rental & Leasing Services", "sector": "Industrials", "description": "EquipmentShare.com Inc. provides integrated, full-service construction solutions across equipment rental, sales, and technology. The company is headquartered in Columbia, Missouri.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "9387b335-f7b1-4e53-bc00-7173236874e7", "symbol": "EQPT", "name": "EquipmentShare.com Inc Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/9387b335-f7b1-4e53-bc00-7173236874e7/", "api_url": "https://sharemaestro.com/factors/api/tickers/9387b335-f7b1-4e53-bc00-7173236874e7/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.12, "value": 0.18, "quality": 0.32, "momentum": 0.54, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 19.55, "market_cap": 4946150000, "pe_ratio": 83.8331, "earnings_yield": 0.0119, "ebitda_to_ev": 0.0931, "shareholder_yield": 0.0075, "roe": 0.0375, "piotroski_f_score": 6, "momentum_12_1": null, "volatility_252d": 0.5826 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:28.732387+00:00", "batch_id": "" }, "size": { "price_close": 19.55, "market_cap": 4946150000, "market_cap_usd": 4946150000, "enterprise_value": 7884150000, "shares_outstanding": 253000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 83.8331, "pb_ratio": 3.1464, "ptbv_ratio": 3.4613, "ps_ratio": 1.0632, "pcf_ratio": 43.01, "pfcf_ratio": 2.2526, "ev_ebitda": 10.7413, "ev_ebit": 22.919, "ev_sales": 1.6948, "ev_fcf": 3.5906, "earnings_yield": 0.0119, "fcf_yield": 0.2785, "price_to_sales": 1.0632, "price_to_book": 3.1464, "price_to_cashflow": 43.01, "ebitda_to_ev": 0.0931, "sales_yield": 0.59 }, "yield": { "dividend_yield": 0.0075, "buyback_yield": 0, "shareholder_yield": 0.0075, "debt_paydown_yield": null, "total_yield": 0.0075 }, "quality": { "gross_margin": 0.2798, "operating_margin": 0.0739, "net_margin": 0.0127, "ebitda_margin": 0.1578, "fcf_margin": 0.472, "roe": 0.0375, "roa": 0.0093, "roic": 0.075, "roc_greenblatt": null, "asset_turnover": 0.7318, "cash_conversion": 37.2169, "accruals_ratio": -0.0088, "sbc_to_revenue": 0.0047, "piotroski_f_score": 6, "altman_z_score": 1.7341, "earnings_stability_5y": 4.5364, "revenue_stability_5y": 0.3826, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2047, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.0439, "net_debt_to_ebitda": 4.0027, "debt_to_assets": 0.5139, "interest_coverage": 1.1781, "current_ratio": 2.467, "quick_ratio": 1.9037, "net_debt": 2938000000, "local_beta": null, "volatility_252d": 0.5826, "volatility_60d": 0.6602, "max_drawdown_12m": -0.4211, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.1636, "revenue_growth_3y_cagr": 0.3621, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.15, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1308, "book_value_growth_1y": -0.4288, "revenue_growth": 0.1636, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1032, "price_return_3m": -0.2973, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": null, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.4211, "distance_from_52w_low": 0, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 4652000000, "gross_profit_ttm": 1301500000, "ebit_ttm": 344000000, "ebitda_ttm": 734000000, "net_income_ttm": 59000000, "eps_diluted_ttm": 0.2332, "operating_cash_flow_ttm": 115000000, "capital_expenditure_ttm": 2080800000, "fcf_ttm": 2195800000, "dividends_paid_ttm": 37000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 292000000, "cash_and_equivalents": 329000000, "total_current_assets": 1870000000, "total_current_liabilities": 758000000, "net_ppe": null, "total_assets": 6357000000, "total_debt": 3267000000, "total_equity": 1572000000, "net_working_capital": 973000000, "book_value_per_share": 6.2134, "retained_earnings": -29000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1429000000, "tangible_book_per_share": 5.6482 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 92, "rank_pb": 65, "rank_ptbv": 59, "rank_ps": 29, "rank_pcf": 92, "rank_ev_ebitda": 43, "rank_ev_ebit": 74, "rank_earnings_yield": 92, "rank_fcf_yield": 10, "rank_dividend_yield": 48, "rank_shareholder_yield": 49, "rank_total_yield": 49, "rank_roe": 63, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 73, "rank_fcf_margin": 16, "rank_piotroski": 27, "rank_accruals": 73, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 28, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 82, "quality_composite": 68, "momentum_composite": 46, "growth_composite": 24, "yield_composite": 33, "svqf_composite": 96, "vc1_composite": 82, "vc2_composite": 80, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 88, "quality_value_composite": 0.24, "os_score": 0.12, "value_percentile": 0.18, "quality_percentile": 0.32, "momentum_percentile": 0.54, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 56, "small_cap_core_rank": 80, "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": 1026, "ticker_id": 5882, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:28.732387+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.55, "market_cap": 4946150000, "market_cap_usd": 4946150000, "enterprise_value": 7884150000, "shares_outstanding": 253000000, "fx_rate_to_usd": null, "pe_ratio": 83.83305085, "pb_ratio": 3.14640585, "ptbv_ratio": 3.46126662, "ps_ratio": 1.06323087, "pcf_ratio": 43.01, "pfcf_ratio": 2.25255032, "ev_ebitda": 10.74134877, "ev_ebit": 22.9190407, "ev_sales": 1.69478719, "ev_fcf": 3.59055925, "earnings_yield": 0.01192847, "fcf_yield": 0.27850815, "dividend_yield": 0.00748057, "buyback_yield": 0, "shareholder_yield": 0.00748057, "debt_paydown_yield": null, "total_yield": 0.00748057, "gross_margin": 0.27977214, "operating_margin": 0.07394669, "net_margin": 0.01268272, "ebitda_margin": 0.1577816, "fcf_margin": 0.47201204, "roe": 0.03753181, "roa": 0.00928111, "roic": 0.0750037, "roc_greenblatt": null, "asset_turnover": 0.73179173, "cash_conversion": 37.21694915, "accruals_ratio": -0.00880919, "sbc_to_revenue": 0.00472915, "debt_to_equity": 3.04389313, "net_debt_to_ebitda": 4.0027248, "debt_to_assets": 0.51392166, "interest_coverage": 1.17808219, "current_ratio": 2.46701847, "quick_ratio": 1.90369393, "net_debt": 2938000000, "revenue_growth_1y": 0.16360641, "revenue_growth_3y_cagr": 0.36209951, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.15000946, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.13083976, "book_value_growth_1y": -0.42875291, "piotroski_f_score": 6, "altman_z_score": 1.7340971, "earnings_stability_5y": 4.536398, "revenue_stability_5y": 0.382554, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10321101, "price_return_3m": -0.29726815, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.4210838, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": null, "volatility_252d": 0.58264, "volatility_60d": 0.66016, "max_drawdown_12m": -0.4210838, "revenue_ttm": 4652000000, "gross_profit_ttm": 1301500000, "ebit_ttm": 344000000, "ebitda_ttm": 734000000, "net_income_ttm": 59000000, "eps_diluted_ttm": 0.23320158, "operating_cash_flow_ttm": 115000000, "capital_expenditure_ttm": 2080800000, "fcf_ttm": 2195800000, "dividends_paid_ttm": 37000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 292000000, "cash_and_equivalents": 329000000, "total_current_assets": 1870000000, "total_current_liabilities": 758000000, "net_ppe": null, "total_assets": 6357000000, "total_debt": 3267000000, "total_equity": 1572000000, "net_working_capital": 973000000, "book_value_per_share": 6.21343874, "retained_earnings": -29000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1429000000, "tangible_book_per_share": 5.64822134, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 92, "rank_pb": 65, "rank_ptbv": 59, "rank_ps": 29, "rank_pcf": 92, "rank_ev_ebitda": 43, "rank_ev_ebit": 74, "rank_earnings_yield": 92, "rank_fcf_yield": 10, "rank_dividend_yield": 48, "rank_shareholder_yield": 49, "rank_total_yield": 49, "rank_roe": 63, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 73, "rank_fcf_margin": 16, "rank_piotroski": 27, "rank_accruals": 73, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 28, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 82, "quality_composite": 68, "momentum_composite": 46, "growth_composite": 24, "yield_composite": 33, "svqf_composite": 96, "vc1_composite": 82, "vc2_composite": 80, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 56, "small_cap_core_rank": 80, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 19.55, "os": 0.12, "value": 0.18, "quality": 0.32, "momentum": 0.54, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 83.8331, "earnings_yield": 0.0119, "shareholder_yield": 0.0075, "roe": 0.0375, "momentum_12_1": null, "complete_fields": { "id": 1026, "ticker_id": 5882, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:28.732387+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.55, "market_cap": 4946150000, "market_cap_usd": 4946150000, "enterprise_value": 7884150000, "shares_outstanding": 253000000, "fx_rate_to_usd": null, "pe_ratio": 83.83305085, "pb_ratio": 3.14640585, "ptbv_ratio": 3.46126662, "ps_ratio": 1.06323087, "pcf_ratio": 43.01, "pfcf_ratio": 2.25255032, "ev_ebitda": 10.74134877, "ev_ebit": 22.9190407, "ev_sales": 1.69478719, "ev_fcf": 3.59055925, "earnings_yield": 0.01192847, "fcf_yield": 0.27850815, "dividend_yield": 0.00748057, "buyback_yield": 0, "shareholder_yield": 0.00748057, "debt_paydown_yield": null, "total_yield": 0.00748057, "gross_margin": 0.27977214, "operating_margin": 0.07394669, "net_margin": 0.01268272, "ebitda_margin": 0.1577816, "fcf_margin": 0.47201204, "roe": 0.03753181, "roa": 0.00928111, "roic": 0.0750037, "roc_greenblatt": null, "asset_turnover": 0.73179173, "cash_conversion": 37.21694915, "accruals_ratio": -0.00880919, "sbc_to_revenue": 0.00472915, "debt_to_equity": 3.04389313, "net_debt_to_ebitda": 4.0027248, "debt_to_assets": 0.51392166, "interest_coverage": 1.17808219, "current_ratio": 2.46701847, "quick_ratio": 1.90369393, "net_debt": 2938000000, "revenue_growth_1y": 0.16360641, "revenue_growth_3y_cagr": 0.36209951, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.15000946, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.13083976, "book_value_growth_1y": -0.42875291, "piotroski_f_score": 6, "altman_z_score": 1.7340971, "earnings_stability_5y": 4.536398, "revenue_stability_5y": 0.382554, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10321101, "price_return_3m": -0.29726815, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.4210838, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": null, "volatility_252d": 0.58264, "volatility_60d": 0.66016, "max_drawdown_12m": -0.4210838, "revenue_ttm": 4652000000, "gross_profit_ttm": 1301500000, "ebit_ttm": 344000000, "ebitda_ttm": 734000000, "net_income_ttm": 59000000, "eps_diluted_ttm": 0.23320158, "operating_cash_flow_ttm": 115000000, "capital_expenditure_ttm": 2080800000, "fcf_ttm": 2195800000, "dividends_paid_ttm": 37000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 292000000, "cash_and_equivalents": 329000000, "total_current_assets": 1870000000, "total_current_liabilities": 758000000, "net_ppe": null, "total_assets": 6357000000, "total_debt": 3267000000, "total_equity": 1572000000, "net_working_capital": 973000000, "book_value_per_share": 6.21343874, "retained_earnings": -29000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1429000000, "tangible_book_per_share": 5.64822134, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 92, "rank_pb": 65, "rank_ptbv": 59, "rank_ps": 29, "rank_pcf": 92, "rank_ev_ebitda": 43, "rank_ev_ebit": 74, "rank_earnings_yield": 92, "rank_fcf_yield": 10, "rank_dividend_yield": 48, "rank_shareholder_yield": 49, "rank_total_yield": 49, "rank_roe": 63, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 73, "rank_fcf_margin": 16, "rank_piotroski": 27, "rank_accruals": 73, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 28, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 82, "quality_composite": 68, "momentum_composite": 46, "growth_composite": 24, "yield_composite": 33, "svqf_composite": 96, "vc1_composite": 82, "vc2_composite": 80, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 56, "small_cap_core_rank": 80, "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": "2026-06-06T20:41:16.269927+00:00", "is_restated": false, "income_statement": { "revenue": 4379000000, "cost_of_revenue": 3183000000, "gross_profit": 1196000000, "ebit": 339000000, "ebitda": 704000000, "pretax_income": 54000000, "tax_provision": 14000000, "net_income": 40000000, "net_income_to_common": 40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 306000000, "total_current_assets": 1730000000, "total_assets": 5987000000, "short_term_debt": 92000000, "long_term_debt": 3268000000, "total_debt": 3360000000, "total_liabilities": 5459000000, "total_equity": 528000000, "shares_outstanding": 266047147, "goodwill_and_intangibles": 141000000 }, "cash_flow": { "operating_cash_flow": 264000000, "capital_expenditure": 2067000000, "free_cash_flow": 2331000000, "dividends_paid": 37000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64905, "ticker_id": 5882, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:16.269927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "339000000", "ebitda": "704000000", "netIncome": "40000000", "grossProfit": "1196000000", "depreciation": "None", "totalRevenue": "4379000000", "costOfRevenue": "3183000000", "interestIncome": "None", "incomeBeforeTax": "54000000", "interestExpense": "285000000", "operatingIncome": "297000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-285000000", "nonInterestIncome": "None", "operatingExpenses": "899000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3183000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "365000000", "sellingGeneralAndAdministrative": "942000000", "netIncomeFromContinuingOperations": "40000000" }, "balance": { "goodwill": "None", "inventory": "401000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5987000000", "longTermDebt": "3268000000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "141000000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "5459000000", "otherCurrentAssets": "275000000", "totalCurrentAssets": "1730000000", "currentLongTermDebt": "4000000", "longTermInvestments": "59000000", "shortTermInvestments": "None", "currentNetReceivables": "748000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4257000000", "currentAccountsPayable": "95000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4184000000", "totalShareholderEquity": "528000000", "capitalLeaseObligations": "912000000", "otherCurrentLiabilities": "638000000", "totalCurrentLiabilities": "880000000", "otherNonCurrentLiabilities": "84000000", "totalNonCurrentLiabilities": "4579000000", "cashAndShortTermInvestments": "306000000", "commonStockSharesOutstanding": "266047147", "intangibleAssetsExcludingGoodwill": "141000000", "cashAndCashEquivalentsAtCarryingValue": "306000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40000000", "profitLoss": "None", "dividendPayout": "37000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-50000000", "operatingCashflow": "264000000", "capitalExpenditures": "2067000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "615000000", "cashflowFromInvestment": "-980000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "365000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4379000000, "cost_of_revenue": 3183000000, "gross_profit": 1196000000, "research_and_development": null, "selling_general_admin": 942000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 339000000, "depreciation_amortisation": 365000000, "ebitda": 704000000, "interest_expense": 285000000, "interest_income": null, "other_non_operating": null, "pretax_income": 54000000, "tax_provision": 14000000, "effective_tax_rate": null, "net_income": 40000000, "net_income_continuing_ops": 40000000, "net_income_to_common": 40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 306000000, "short_term_investments": null, "net_receivables": 748000000, "inventory": 401000000, "other_current_assets": null, "total_current_assets": 1730000000, "net_ppe": null, "goodwill": null, "intangible_assets": 141000000, "goodwill_and_intangibles": 141000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4257000000, "total_assets": 5987000000, "short_term_debt": 92000000, "accounts_payable": 95000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 880000000, "long_term_debt": 3268000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4579000000, "total_liabilities": 5459000000, "total_debt": 3360000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 528000000, "shares_outstanding": 266047147, "operating_cash_flow": 264000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2067000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -980000000, "dividends_paid": 37000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 615000000, "free_cash_flow": 2331000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "339000000", "ebitda": "704000000", "netIncome": "40000000", "grossProfit": "1196000000", "depreciation": "None", "totalRevenue": "4379000000", "costOfRevenue": "3183000000", "interestIncome": "None", "incomeBeforeTax": "54000000", "interestExpense": "285000000", "operatingIncome": "297000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-285000000", "nonInterestIncome": "None", "operatingExpenses": "899000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3183000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "365000000", "sellingGeneralAndAdministrative": "942000000", "netIncomeFromContinuingOperations": "40000000" }, "balance": { "goodwill": "None", "inventory": "401000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5987000000", "longTermDebt": "3268000000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "141000000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "5459000000", "otherCurrentAssets": "275000000", "totalCurrentAssets": "1730000000", "currentLongTermDebt": "4000000", "longTermInvestments": "59000000", "shortTermInvestments": "None", "currentNetReceivables": "748000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4257000000", "currentAccountsPayable": "95000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4184000000", "totalShareholderEquity": "528000000", "capitalLeaseObligations": "912000000", "otherCurrentLiabilities": "638000000", "totalCurrentLiabilities": "880000000", "otherNonCurrentLiabilities": "84000000", "totalNonCurrentLiabilities": "4579000000", "cashAndShortTermInvestments": "306000000", "commonStockSharesOutstanding": "266047147", "intangibleAssetsExcludingGoodwill": "141000000", "cashAndCashEquivalentsAtCarryingValue": "306000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40000000", "profitLoss": "None", "dividendPayout": "37000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-50000000", "operatingCashflow": "264000000", "capitalExpenditures": "2067000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "615000000", "cashflowFromInvestment": "-980000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "365000000", "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": "2026-06-06T20:41:16.269927+00:00", "is_restated": false, "income_statement": { "revenue": 3763300000, "cost_of_revenue": 2845100000, "gross_profit": 918200000, "ebit": 274300000, "ebitda": 606500000, "pretax_income": 5200000, "tax_provision": 2800000, "net_income": 2600000, "net_income_to_common": 2600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 406500000, "total_current_assets": 1407600000, "total_assets": 5230800000, "short_term_debt": 222100000, "long_term_debt": 2527900000, "total_debt": 2750000000, "total_liabilities": 4357800000, "total_equity": 873000000, "shares_outstanding": 251282894, "goodwill_and_intangibles": 94600000 }, "cash_flow": { "operating_cash_flow": 281300000, "capital_expenditure": 1780000000, "free_cash_flow": 2061300000, "dividends_paid": 9000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64910, "ticker_id": 5882, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:16.269927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "274300000", "ebitda": "606500000", "netIncome": "2600000", "grossProfit": "918200000", "depreciation": "None", "totalRevenue": "3763300000", "costOfRevenue": "2845100000", "interestIncome": "None", "incomeBeforeTax": "5200000", "interestExpense": "269100000", "operatingIncome": "217800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2800000", "reportedCurrency": "USD", "netInterestIncome": "-261400000", "nonInterestIncome": "None", "operatingExpenses": "700400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2845100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "332200000", "sellingGeneralAndAdministrative": "727800000", "netIncomeFromContinuingOperations": "2400000" }, "balance": { "goodwill": "None", "inventory": "331500000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5230800000", "longTermDebt": "2527900000", "shortTermDebt": "222100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "94600000", "reportedCurrency": "USD", "retainedEarnings": "8300000", "totalLiabilities": "4357800000", "otherCurrentAssets": "55600000", "totalCurrentAssets": "1407600000", "currentLongTermDebt": "18700000", "longTermInvestments": "53800000", "shortTermInvestments": "50800000", "currentNetReceivables": "563200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3823200000", "currentAccountsPayable": "91500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4030400000", "totalShareholderEquity": "873000000", "capitalLeaseObligations": "701600000", "otherCurrentLiabilities": "324500000", "totalCurrentLiabilities": "657900000", "otherNonCurrentLiabilities": "100100000", "totalNonCurrentLiabilities": "3699900000", "cashAndShortTermInvestments": "406500000", "commonStockSharesOutstanding": "251282894", "intangibleAssetsExcludingGoodwill": "94600000", "cashAndCashEquivalentsAtCarryingValue": "406500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2600000", "profitLoss": "None", "dividendPayout": "9000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-92400000", "operatingCashflow": "281300000", "capitalExpenditures": "1780000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "227800000", "cashflowFromInvestment": "-418900000", "stockBasedCompensation": "4200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "332200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3763300000, "cost_of_revenue": 2845100000, "gross_profit": 918200000, "research_and_development": null, "selling_general_admin": 727800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 274300000, "depreciation_amortisation": 332200000, "ebitda": 606500000, "interest_expense": 269100000, "interest_income": null, "other_non_operating": null, "pretax_income": 5200000, "tax_provision": 2800000, "effective_tax_rate": null, "net_income": 2600000, "net_income_continuing_ops": 2400000, "net_income_to_common": 2600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 406500000, "short_term_investments": 50800000, "net_receivables": 563200000, "inventory": 331500000, "other_current_assets": null, "total_current_assets": 1407600000, "net_ppe": null, "goodwill": null, "intangible_assets": 94600000, "goodwill_and_intangibles": 94600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3823200000, "total_assets": 5230800000, "short_term_debt": 222100000, "accounts_payable": 91500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 657900000, "long_term_debt": 2527900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3699900000, "total_liabilities": 4357800000, "total_debt": 2750000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8300000, "total_equity": 873000000, "shares_outstanding": 251282894, "operating_cash_flow": 281300000, "stock_based_compensation": 4200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1780000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -418900000, "dividends_paid": 9000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 227800000, "free_cash_flow": 2061300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "274300000", "ebitda": "606500000", "netIncome": "2600000", "grossProfit": "918200000", "depreciation": "None", "totalRevenue": "3763300000", "costOfRevenue": "2845100000", "interestIncome": "None", "incomeBeforeTax": "5200000", "interestExpense": "269100000", "operatingIncome": "217800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2800000", "reportedCurrency": "USD", "netInterestIncome": "-261400000", "nonInterestIncome": "None", "operatingExpenses": "700400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2845100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "332200000", "sellingGeneralAndAdministrative": "727800000", "netIncomeFromContinuingOperations": "2400000" }, "balance": { "goodwill": "None", "inventory": "331500000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5230800000", "longTermDebt": "2527900000", "shortTermDebt": "222100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "94600000", "reportedCurrency": "USD", "retainedEarnings": "8300000", "totalLiabilities": "4357800000", "otherCurrentAssets": "55600000", "totalCurrentAssets": "1407600000", "currentLongTermDebt": "18700000", "longTermInvestments": "53800000", "shortTermInvestments": "50800000", "currentNetReceivables": "563200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3823200000", "currentAccountsPayable": "91500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4030400000", "totalShareholderEquity": "873000000", "capitalLeaseObligations": "701600000", "otherCurrentLiabilities": "324500000", "totalCurrentLiabilities": "657900000", "otherNonCurrentLiabilities": "100100000", "totalNonCurrentLiabilities": "3699900000", "cashAndShortTermInvestments": "406500000", "commonStockSharesOutstanding": "251282894", "intangibleAssetsExcludingGoodwill": "94600000", "cashAndCashEquivalentsAtCarryingValue": "406500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2600000", "profitLoss": "None", "dividendPayout": "9000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-92400000", "operatingCashflow": "281300000", "capitalExpenditures": "1780000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "227800000", "cashflowFromInvestment": "-418900000", "stockBasedCompensation": "4200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "332200000", "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": "2026-06-06T20:41:16.269927+00:00", "is_restated": false, "income_statement": { "revenue": 2556200000, "cost_of_revenue": 1807100000, "gross_profit": 749100000, "ebit": 241900000, "ebitda": 536900000, "pretax_income": 21800000, "tax_provision": 4400000, "net_income": 17300000, "net_income_to_common": 17300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 316300000, "total_current_assets": 1064200000, "total_assets": 4901300000, "short_term_debt": 332300000, "long_term_debt": 2217900000, "total_debt": 2550200000, "total_liabilities": 4028400000, "total_equity": 872700000, "shares_outstanding": 251282894, "goodwill_and_intangibles": 68200000 }, "cash_flow": { "operating_cash_flow": 278800000, "capital_expenditure": 1283200000, "free_cash_flow": 1562000000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64912, "ticker_id": 5882, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:16.269927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "241900000", "ebitda": "536900000", "netIncome": "17300000", "grossProfit": "749100000", "depreciation": "None", "totalRevenue": "2556200000", "costOfRevenue": "1807100000", "interestIncome": "None", "incomeBeforeTax": "21800000", "interestExpense": "220100000", "operatingIncome": "250100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4400000", "reportedCurrency": "USD", "netInterestIncome": "-213300000", "nonInterestIncome": "None", "operatingExpenses": "499000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1807100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "295000000", "sellingGeneralAndAdministrative": "508300000", "netIncomeFromContinuingOperations": "17400000" }, "balance": { "goodwill": "None", "inventory": "241300000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4901300000", "longTermDebt": "2217900000", "shortTermDebt": "332300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "68200000", "reportedCurrency": "USD", "retainedEarnings": "25400000", "totalLiabilities": "4028400000", "otherCurrentAssets": "19600000", "totalCurrentAssets": "1064200000", "currentLongTermDebt": "39800000", "longTermInvestments": "44000000", "shortTermInvestments": "33100000", "currentNetReceivables": "453900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3837100000", "currentAccountsPayable": "72600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3813000000", "totalShareholderEquity": "872700000", "capitalLeaseObligations": "783000000", "otherCurrentLiabilities": "212100000", "totalCurrentLiabilities": "623400000", "otherNonCurrentLiabilities": "115700000", "totalNonCurrentLiabilities": "3405000000", "cashAndShortTermInvestments": "316300000", "commonStockSharesOutstanding": "251282894", "intangibleAssetsExcludingGoodwill": "68200000", "cashAndCashEquivalentsAtCarryingValue": "316300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17300000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-113600000", "operatingCashflow": "278800000", "capitalExpenditures": "1283200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "408000000", "cashflowFromInvestment": "-613900000", "stockBasedCompensation": "3400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "295000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2556200000, "cost_of_revenue": 1807100000, "gross_profit": 749100000, "research_and_development": null, "selling_general_admin": 508300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 241900000, "depreciation_amortisation": 295000000, "ebitda": 536900000, "interest_expense": 220100000, "interest_income": null, "other_non_operating": null, "pretax_income": 21800000, "tax_provision": 4400000, "effective_tax_rate": null, "net_income": 17300000, "net_income_continuing_ops": 17400000, "net_income_to_common": 17300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 316300000, "short_term_investments": 33100000, "net_receivables": 453900000, "inventory": 241300000, "other_current_assets": null, "total_current_assets": 1064200000, "net_ppe": null, "goodwill": null, "intangible_assets": 68200000, "goodwill_and_intangibles": 68200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3837100000, "total_assets": 4901300000, "short_term_debt": 332300000, "accounts_payable": 72600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 623400000, "long_term_debt": 2217900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3405000000, "total_liabilities": 4028400000, "total_debt": 2550200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 25400000, "total_equity": 872700000, "shares_outstanding": 251282894, "operating_cash_flow": 278800000, "stock_based_compensation": 3400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1283200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -613900000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 408000000, "free_cash_flow": 1562000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "241900000", "ebitda": "536900000", "netIncome": "17300000", "grossProfit": "749100000", "depreciation": "None", "totalRevenue": "2556200000", "costOfRevenue": "1807100000", "interestIncome": "None", "incomeBeforeTax": "21800000", "interestExpense": "220100000", "operatingIncome": "250100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4400000", "reportedCurrency": "USD", "netInterestIncome": "-213300000", "nonInterestIncome": "None", "operatingExpenses": "499000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1807100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "295000000", "sellingGeneralAndAdministrative": "508300000", "netIncomeFromContinuingOperations": "17400000" }, "balance": { "goodwill": "None", "inventory": "241300000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4901300000", "longTermDebt": "2217900000", "shortTermDebt": "332300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "68200000", "reportedCurrency": "USD", "retainedEarnings": "25400000", "totalLiabilities": "4028400000", "otherCurrentAssets": "19600000", "totalCurrentAssets": "1064200000", "currentLongTermDebt": "39800000", "longTermInvestments": "44000000", "shortTermInvestments": "33100000", "currentNetReceivables": "453900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3837100000", "currentAccountsPayable": "72600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3813000000", "totalShareholderEquity": "872700000", "capitalLeaseObligations": "783000000", "otherCurrentLiabilities": "212100000", "totalCurrentLiabilities": "623400000", "otherNonCurrentLiabilities": "115700000", "totalNonCurrentLiabilities": "3405000000", "cashAndShortTermInvestments": "316300000", "commonStockSharesOutstanding": "251282894", "intangibleAssetsExcludingGoodwill": "68200000", "cashAndCashEquivalentsAtCarryingValue": "316300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17300000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-113600000", "operatingCashflow": "278800000", "capitalExpenditures": "1283200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "408000000", "cashflowFromInvestment": "-613900000", "stockBasedCompensation": "3400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "295000000", "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": "2026-06-06T20:41:16.269927+00:00", "is_restated": false, "income_statement": { "revenue": 1732800000, "cost_of_revenue": 1194100000, "gross_profit": 538700000, "ebit": 187800000, "ebitda": 399500000, "pretax_income": 68300000, "tax_provision": 18700000, "net_income": 26300000, "net_income_to_common": 26300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 251282894, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 228500000, "capital_expenditure": 1403900000, "free_cash_flow": 1632400000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64913, "ticker_id": 5882, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:16.269927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "187800000", "ebitda": "399500000", "netIncome": "26300000", "grossProfit": "538700000", "depreciation": "None", "totalRevenue": "1732800000", "costOfRevenue": "1194100000", "interestIncome": "None", "incomeBeforeTax": "68300000", "interestExpense": "119500000", "operatingIncome": "170100000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "18700000", "reportedCurrency": "USD", "netInterestIncome": "-119900000", "nonInterestIncome": "None", "operatingExpenses": "368600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1194100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211700000", "sellingGeneralAndAdministrative": "372800000", "netIncomeFromContinuingOperations": "49600000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "251282894", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26300000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-4400000", "operatingCashflow": "228500000", "capitalExpenditures": "1403900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "657900000", "cashflowFromInvestment": "-839300000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "211700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1732800000, "cost_of_revenue": 1194100000, "gross_profit": 538700000, "research_and_development": null, "selling_general_admin": 372800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 187800000, "depreciation_amortisation": 211700000, "ebitda": 399500000, "interest_expense": 119500000, "interest_income": null, "other_non_operating": null, "pretax_income": 68300000, "tax_provision": 18700000, "effective_tax_rate": null, "net_income": 26300000, "net_income_continuing_ops": 49600000, "net_income_to_common": 26300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 251282894, "operating_cash_flow": 228500000, "stock_based_compensation": 2900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1403900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -839300000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 657900000, "free_cash_flow": 1632400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "187800000", "ebitda": "399500000", "netIncome": "26300000", "grossProfit": "538700000", "depreciation": "None", "totalRevenue": "1732800000", "costOfRevenue": "1194100000", "interestIncome": "None", "incomeBeforeTax": "68300000", "interestExpense": "119500000", "operatingIncome": "170100000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "18700000", "reportedCurrency": "USD", "netInterestIncome": "-119900000", "nonInterestIncome": "None", "operatingExpenses": "368600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1194100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211700000", "sellingGeneralAndAdministrative": "372800000", "netIncomeFromContinuingOperations": "49600000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "251282894", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26300000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-4400000", "operatingCashflow": "228500000", "capitalExpenditures": "1403900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "657900000", "cashflowFromInvestment": "-839300000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "211700000", "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": "2026-06-06T20:41:16.269927+00:00", "is_restated": false, "income_statement": { "revenue": 989000000, "cost_of_revenue": 716000000, "gross_profit": 273000000, "ebit": 1000000, "ebitda": 105000000, "pretax_income": -61000000, "tax_provision": -32000000, "net_income": -29000000, "net_income_to_common": -29000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329000000, "total_current_assets": 1870000000, "total_assets": 6357000000, "short_term_debt": 190000000, "long_term_debt": 3077000000, "total_debt": 3267000000, "total_liabilities": 4785000000, "total_equity": 1572000000, "shares_outstanding": 253000000, "goodwill_and_intangibles": 143000000 }, "cash_flow": { "operating_cash_flow": -200000000, "capital_expenditure": 376000000, "free_cash_flow": 176000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64903, "ticker_id": 5882, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:16.269927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1000000", "ebitda": "105000000", "netIncome": "-29000000", "grossProfit": "273000000", "depreciation": "None", "totalRevenue": "989000000", "costOfRevenue": "716000000", "interestIncome": "None", "incomeBeforeTax": "-61000000", "interestExpense": "70000000", "operatingIncome": "1000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-32000000", "reportedCurrency": "USD", "netInterestIncome": "-70000000", "nonInterestIncome": "None", "operatingExpenses": "272000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "716000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104000000", "sellingGeneralAndAdministrative": "286000000", "netIncomeFromContinuingOperations": "-29000000" }, "balance": { "goodwill": "None", "inventory": "427000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6357000000", "longTermDebt": "3077000000", "shortTermDebt": "190000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "143000000", "reportedCurrency": "USD", "retainedEarnings": "-29000000", "totalLiabilities": "4785000000", "otherCurrentAssets": "216000000", "totalCurrentAssets": "1870000000", "currentLongTermDebt": "5000000", "longTermInvestments": "60000000", "shortTermInvestments": "80000000", "currentNetReceivables": "818000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4487000000", "currentAccountsPayable": "73000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4206000000", "totalShareholderEquity": "1572000000", "capitalLeaseObligations": "957000000", "otherCurrentLiabilities": "465000000", "totalCurrentLiabilities": "758000000", "otherNonCurrentLiabilities": "76000000", "totalNonCurrentLiabilities": "4027000000", "cashAndShortTermInvestments": "329000000", "commonStockSharesOutstanding": "253000000", "intangibleAssetsExcludingGoodwill": "143000000", "cashAndCashEquivalentsAtCarryingValue": "329000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-27000000", "operatingCashflow": "-200000000", "capitalExpenditures": "376000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "503000000", "cashflowFromInvestment": "-280000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 989000000, "cost_of_revenue": 716000000, "gross_profit": 273000000, "research_and_development": null, "selling_general_admin": 286000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1000000, "depreciation_amortisation": 104000000, "ebitda": 105000000, "interest_expense": 70000000, "interest_income": null, "other_non_operating": null, "pretax_income": -61000000, "tax_provision": -32000000, "effective_tax_rate": null, "net_income": -29000000, "net_income_continuing_ops": -29000000, "net_income_to_common": -29000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 329000000, "short_term_investments": 80000000, "net_receivables": 818000000, "inventory": 427000000, "other_current_assets": null, "total_current_assets": 1870000000, "net_ppe": null, "goodwill": null, "intangible_assets": 143000000, "goodwill_and_intangibles": 143000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4487000000, "total_assets": 6357000000, "short_term_debt": 190000000, "accounts_payable": 73000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 758000000, "long_term_debt": 3077000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4027000000, "total_liabilities": 4785000000, "total_debt": 3267000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -29000000, "total_equity": 1572000000, "shares_outstanding": 253000000, "operating_cash_flow": -200000000, "stock_based_compensation": 19000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 376000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -280000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 503000000, "free_cash_flow": 176000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1000000", "ebitda": "105000000", "netIncome": "-29000000", "grossProfit": "273000000", "depreciation": "None", "totalRevenue": "989000000", "costOfRevenue": "716000000", "interestIncome": "None", "incomeBeforeTax": "-61000000", "interestExpense": "70000000", "operatingIncome": "1000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-32000000", "reportedCurrency": "USD", "netInterestIncome": "-70000000", "nonInterestIncome": "None", "operatingExpenses": "272000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "716000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104000000", "sellingGeneralAndAdministrative": "286000000", "netIncomeFromContinuingOperations": "-29000000" }, "balance": { "goodwill": "None", "inventory": "427000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6357000000", "longTermDebt": "3077000000", "shortTermDebt": "190000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "143000000", "reportedCurrency": "USD", "retainedEarnings": "-29000000", "totalLiabilities": "4785000000", "otherCurrentAssets": "216000000", "totalCurrentAssets": "1870000000", "currentLongTermDebt": "5000000", "longTermInvestments": "60000000", "shortTermInvestments": "80000000", "currentNetReceivables": "818000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4487000000", "currentAccountsPayable": "73000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4206000000", "totalShareholderEquity": "1572000000", "capitalLeaseObligations": "957000000", "otherCurrentLiabilities": "465000000", "totalCurrentLiabilities": "758000000", "otherNonCurrentLiabilities": "76000000", "totalNonCurrentLiabilities": "4027000000", "cashAndShortTermInvestments": "329000000", "commonStockSharesOutstanding": "253000000", "intangibleAssetsExcludingGoodwill": "143000000", "cashAndCashEquivalentsAtCarryingValue": "329000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-27000000", "operatingCashflow": "-200000000", "capitalExpenditures": "376000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "503000000", "cashflowFromInvestment": "-280000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104000000", "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": "2026-06-06T20:41:16.269927+00:00", "is_restated": false, "income_statement": { "revenue": 1571600000, "cost_of_revenue": 1131000000, "gross_profit": 440600000, "ebit": 180600000, "ebitda": 284000000, "pretax_income": 102500000, "tax_provision": 37300000, "net_income": 65200000, "net_income_to_common": 65200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 306000000, "total_current_assets": 1730000000, "total_assets": 5987000000, "short_term_debt": 92000000, "long_term_debt": 3268000000, "total_debt": 3360000000, "total_liabilities": 5459000000, "total_equity": 528000000, "shares_outstanding": 251282894, "goodwill_and_intangibles": 141000000 }, "cash_flow": { "operating_cash_flow": 277400000, "capital_expenditure": 533500000, "free_cash_flow": 810900000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64904, "ticker_id": 5882, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:16.269927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "180600000", "ebitda": "284000000", "netIncome": "65200000", "grossProfit": "440600000", "depreciation": "None", "totalRevenue": "1571600000", "costOfRevenue": "1131000000", "interestIncome": "None", "incomeBeforeTax": "102500000", "interestExpense": "78100000", "operatingIncome": "179100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "37300000", "reportedCurrency": "USD", "netInterestIncome": "-78100000", "nonInterestIncome": "None", "operatingExpenses": "261500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1131000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103400000", "sellingGeneralAndAdministrative": "261500000", "netIncomeFromContinuingOperations": "65200000" }, "balance": { "goodwill": "None", "inventory": "401000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5987000000", "longTermDebt": "3268000000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "141000000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "5459000000", "otherCurrentAssets": "275000000", "totalCurrentAssets": "1730000000", "currentLongTermDebt": "4000000", "longTermInvestments": "59000000", "shortTermInvestments": "None", "currentNetReceivables": "748000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4257000000", "currentAccountsPayable": "95000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4184000000", "totalShareholderEquity": "528000000", "capitalLeaseObligations": "912000000", "otherCurrentLiabilities": "638000000", "totalCurrentLiabilities": "880000000", "otherNonCurrentLiabilities": "84000000", "totalNonCurrentLiabilities": "4579000000", "cashAndShortTermInvestments": "306000000", "commonStockSharesOutstanding": "251282894", "intangibleAssetsExcludingGoodwill": "141000000", "cashAndCashEquivalentsAtCarryingValue": "306000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4099999", "operatingCashflow": "277400000", "capitalExpenditures": "533500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-371700000", "cashflowFromInvestment": "-2000000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1571600000, "cost_of_revenue": 1131000000, "gross_profit": 440600000, "research_and_development": null, "selling_general_admin": 261500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 180600000, "depreciation_amortisation": 103400000, "ebitda": 284000000, "interest_expense": 78100000, "interest_income": null, "other_non_operating": null, "pretax_income": 102500000, "tax_provision": 37300000, "effective_tax_rate": null, "net_income": 65200000, "net_income_continuing_ops": 65200000, "net_income_to_common": 65200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 306000000, "short_term_investments": null, "net_receivables": 748000000, "inventory": 401000000, "other_current_assets": null, "total_current_assets": 1730000000, "net_ppe": null, "goodwill": null, "intangible_assets": 141000000, "goodwill_and_intangibles": 141000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4257000000, "total_assets": 5987000000, "short_term_debt": 92000000, "accounts_payable": 95000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 880000000, "long_term_debt": 3268000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4579000000, "total_liabilities": 5459000000, "total_debt": 3360000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 528000000, "shares_outstanding": 251282894, "operating_cash_flow": 277400000, "stock_based_compensation": 1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 533500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -371700000, "free_cash_flow": 810900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "180600000", "ebitda": "284000000", "netIncome": "65200000", "grossProfit": "440600000", "depreciation": "None", "totalRevenue": "1571600000", "costOfRevenue": "1131000000", "interestIncome": "None", "incomeBeforeTax": "102500000", "interestExpense": "78100000", "operatingIncome": "179100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "37300000", "reportedCurrency": "USD", "netInterestIncome": "-78100000", "nonInterestIncome": "None", "operatingExpenses": "261500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1131000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103400000", "sellingGeneralAndAdministrative": "261500000", "netIncomeFromContinuingOperations": "65200000" }, "balance": { "goodwill": "None", "inventory": "401000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5987000000", "longTermDebt": "3268000000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "141000000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "5459000000", "otherCurrentAssets": "275000000", "totalCurrentAssets": "1730000000", "currentLongTermDebt": "4000000", "longTermInvestments": "59000000", "shortTermInvestments": "None", "currentNetReceivables": "748000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4257000000", "currentAccountsPayable": "95000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4184000000", "totalShareholderEquity": "528000000", "capitalLeaseObligations": "912000000", "otherCurrentLiabilities": "638000000", "totalCurrentLiabilities": "880000000", "otherNonCurrentLiabilities": "84000000", "totalNonCurrentLiabilities": "4579000000", "cashAndShortTermInvestments": "306000000", "commonStockSharesOutstanding": "251282894", "intangibleAssetsExcludingGoodwill": "141000000", "cashAndCashEquivalentsAtCarryingValue": "306000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4099999", "operatingCashflow": "277400000", "capitalExpenditures": "533500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-371700000", "cashflowFromInvestment": "-2000000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103000000", "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": "2026-06-06T20:41:16.269927+00:00", "is_restated": false, "income_statement": { "revenue": 943900000, "cost_of_revenue": 648000000, "gross_profit": 295900000, "ebit": 90600000, "ebitda": 185200000, "pretax_income": 15100000, "tax_provision": 8800000, "net_income": 6300000, "net_income_to_common": 6300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 401800000, "total_current_assets": 1745200000, "total_assets": 6090600000, "short_term_debt": 218100000, "long_term_debt": 3602400000, "total_debt": 3820500000, "total_liabilities": 5270800000, "total_equity": 819800000, "shares_outstanding": 251282894, "goodwill_and_intangibles": 134500000 }, "cash_flow": { "operating_cash_flow": 114000000, "capital_expenditure": 589600000, "free_cash_flow": 703600000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64906, "ticker_id": 5882, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:16.269927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90600000", "ebitda": "185200000", "netIncome": "6300000", "grossProfit": "295900000", "depreciation": "None", "totalRevenue": "943900000", "costOfRevenue": "648000000", "interestIncome": "None", "incomeBeforeTax": "15100000", "interestExpense": "75500000", "operatingIncome": "64800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "8800000", "reportedCurrency": "USD", "netInterestIncome": "-75500000", "nonInterestIncome": "None", "operatingExpenses": "231100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "648000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94600000", "sellingGeneralAndAdministrative": "241600000", "netIncomeFromContinuingOperations": "6300000" }, "balance": { "goodwill": "23300000", "inventory": "404100000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6090600000", "longTermDebt": "3602400000", "shortTermDebt": "218100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "111200000", "reportedCurrency": "USD", "retainedEarnings": "-53900000", "totalLiabilities": "5270800000", "otherCurrentAssets": "148299999", "totalCurrentAssets": "1745200000", "currentLongTermDebt": "7200000", "longTermInvestments": "59600000", "shortTermInvestments": "67900000", "currentNetReceivables": "723100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4345400000", "currentAccountsPayable": "121100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5332200000", "totalShareholderEquity": "819800000", "capitalLeaseObligations": "874000000", "otherCurrentLiabilities": "424900000", "totalCurrentLiabilities": "793500000", "otherNonCurrentLiabilities": "87300000", "totalNonCurrentLiabilities": "4477300000", "cashAndShortTermInvestments": "401800000", "commonStockSharesOutstanding": "251282894", "intangibleAssetsExcludingGoodwill": "111200000", "cashAndCashEquivalentsAtCarryingValue": "401800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6300000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-5800000", "operatingCashflow": "114000000", "capitalExpenditures": "589600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "455200000", "cashflowFromInvestment": "-528200000", "stockBasedCompensation": "900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 943900000, "cost_of_revenue": 648000000, "gross_profit": 295900000, "research_and_development": null, "selling_general_admin": 241600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90600000, "depreciation_amortisation": 94600000, "ebitda": 185200000, "interest_expense": 75500000, "interest_income": null, "other_non_operating": null, "pretax_income": 15100000, "tax_provision": 8800000, "effective_tax_rate": null, "net_income": 6300000, "net_income_continuing_ops": 6300000, "net_income_to_common": 6300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 401800000, "short_term_investments": 67900000, "net_receivables": 723100000, "inventory": 404100000, "other_current_assets": null, "total_current_assets": 1745200000, "net_ppe": null, "goodwill": 23300000, "intangible_assets": 111200000, "goodwill_and_intangibles": 134500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4345400000, "total_assets": 6090600000, "short_term_debt": 218100000, "accounts_payable": 121100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 793500000, "long_term_debt": 3602400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4477300000, "total_liabilities": 5270800000, "total_debt": 3820500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -53900000, "total_equity": 819800000, "shares_outstanding": 251282894, "operating_cash_flow": 114000000, "stock_based_compensation": 900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 589600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -528200000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 455200000, "free_cash_flow": 703600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "90600000", "ebitda": "185200000", "netIncome": "6300000", "grossProfit": "295900000", "depreciation": "None", "totalRevenue": "943900000", "costOfRevenue": "648000000", "interestIncome": "None", "incomeBeforeTax": "15100000", "interestExpense": "75500000", "operatingIncome": "64800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "8800000", "reportedCurrency": "USD", "netInterestIncome": "-75500000", "nonInterestIncome": "None", "operatingExpenses": "231100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "648000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94600000", "sellingGeneralAndAdministrative": "241600000", "netIncomeFromContinuingOperations": "6300000" }, "balance": { "goodwill": "23300000", "inventory": "404100000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6090600000", "longTermDebt": "3602400000", "shortTermDebt": "218100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "111200000", "reportedCurrency": "USD", "retainedEarnings": "-53900000", "totalLiabilities": "5270800000", "otherCurrentAssets": "148299999", "totalCurrentAssets": "1745200000", "currentLongTermDebt": "7200000", "longTermInvestments": "59600000", "shortTermInvestments": "67900000", "currentNetReceivables": "723100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4345400000", "currentAccountsPayable": "121100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5332200000", "totalShareholderEquity": "819800000", "capitalLeaseObligations": "874000000", "otherCurrentLiabilities": "424900000", "totalCurrentLiabilities": "793500000", "otherNonCurrentLiabilities": "87300000", "totalNonCurrentLiabilities": "4477300000", "cashAndShortTermInvestments": "401800000", "commonStockSharesOutstanding": "251282894", "intangibleAssetsExcludingGoodwill": "111200000", "cashAndCashEquivalentsAtCarryingValue": "401800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6300000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-5800000", "operatingCashflow": "114000000", "capitalExpenditures": "589600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "455200000", "cashflowFromInvestment": "-528200000", "stockBasedCompensation": "900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94600000", "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": "2026-06-06T20:41:16.269927+00:00", "is_restated": false, "income_statement": { "revenue": 1147500000, "cost_of_revenue": 855500000, "gross_profit": 292000000, "ebit": 71800000, "ebitda": 159800000, "pretax_income": 3400000, "tax_provision": -13100000, "net_income": 16500000, "net_income_to_common": 16500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 360800000, "total_current_assets": 1576400000, "total_assets": 5354000000, "short_term_debt": 95500000, "long_term_debt": 3135700000, "total_debt": 3231200000, "total_liabilities": 4886900000, "total_equity": 467100000, "shares_outstanding": 251282894, "goodwill_and_intangibles": 103400000 }, "cash_flow": { "operating_cash_flow": -76400000, "capital_expenditure": 581700000, "free_cash_flow": 505300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64907, "ticker_id": 5882, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:16.269927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71800000", "ebitda": "159800000", "netIncome": "16500000", "grossProfit": "292000000", "depreciation": "None", "totalRevenue": "1147500000", "costOfRevenue": "855500000", "interestIncome": "None", "incomeBeforeTax": "3400000", "interestExpense": "68400000", "operatingIncome": "63100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-13100000", "reportedCurrency": "USD", "netInterestIncome": "-68400000", "nonInterestIncome": "None", "operatingExpenses": "228900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "855500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88000000", "sellingGeneralAndAdministrative": "228900000", "netIncomeFromContinuingOperations": "16500000" }, "balance": { "goodwill": "None", "inventory": "373600000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5354000000", "longTermDebt": "3135700000", "shortTermDebt": "95500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "103400000", "reportedCurrency": "USD", "retainedEarnings": "-60200000", "totalLiabilities": "4886900000", "otherCurrentAssets": "180200000", "totalCurrentAssets": "1576400000", "currentLongTermDebt": "9600000", "longTermInvestments": "55000000", "shortTermInvestments": "None", "currentNetReceivables": "661800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3777600000", "currentAccountsPayable": "79200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3917900000", "totalShareholderEquity": "467100000", "capitalLeaseObligations": "772600000", "otherCurrentLiabilities": "407600000", "totalCurrentLiabilities": "631600000", "otherNonCurrentLiabilities": "95200000", "totalNonCurrentLiabilities": "4255300000", "cashAndShortTermInvestments": "360800000", "commonStockSharesOutstanding": "251282894", "intangibleAssetsExcludingGoodwill": "103400000", "cashAndCashEquivalentsAtCarryingValue": "360800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-14100000", "operatingCashflow": "-76400000", "capitalExpenditures": "581700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "258500000", "cashflowFromInvestment": "-166800000", "stockBasedCompensation": "1100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1147500000, "cost_of_revenue": 855500000, "gross_profit": 292000000, "research_and_development": null, "selling_general_admin": 228900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71800000, "depreciation_amortisation": 88000000, "ebitda": 159800000, "interest_expense": 68400000, "interest_income": null, "other_non_operating": null, "pretax_income": 3400000, "tax_provision": -13100000, "effective_tax_rate": null, "net_income": 16500000, "net_income_continuing_ops": 16500000, "net_income_to_common": 16500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 360800000, "short_term_investments": null, "net_receivables": 661800000, "inventory": 373600000, "other_current_assets": null, "total_current_assets": 1576400000, "net_ppe": null, "goodwill": null, "intangible_assets": 103400000, "goodwill_and_intangibles": 103400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3777600000, "total_assets": 5354000000, "short_term_debt": 95500000, "accounts_payable": 79200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 631600000, "long_term_debt": 3135700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4255300000, "total_liabilities": 4886900000, "total_debt": 3231200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -60200000, "total_equity": 467100000, "shares_outstanding": 251282894, "operating_cash_flow": -76400000, "stock_based_compensation": 1100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 581700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -166800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 258500000, "free_cash_flow": 505300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71800000", "ebitda": "159800000", "netIncome": "16500000", "grossProfit": "292000000", "depreciation": "None", "totalRevenue": "1147500000", "costOfRevenue": "855500000", "interestIncome": "None", "incomeBeforeTax": "3400000", "interestExpense": "68400000", "operatingIncome": "63100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-13100000", "reportedCurrency": "USD", "netInterestIncome": "-68400000", "nonInterestIncome": "None", "operatingExpenses": "228900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "855500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88000000", "sellingGeneralAndAdministrative": "228900000", "netIncomeFromContinuingOperations": "16500000" }, "balance": { "goodwill": "None", "inventory": "373600000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5354000000", "longTermDebt": "3135700000", "shortTermDebt": "95500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "103400000", "reportedCurrency": "USD", "retainedEarnings": "-60200000", "totalLiabilities": "4886900000", "otherCurrentAssets": "180200000", "totalCurrentAssets": "1576400000", "currentLongTermDebt": "9600000", "longTermInvestments": "55000000", "shortTermInvestments": "None", "currentNetReceivables": "661800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3777600000", "currentAccountsPayable": "79200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3917900000", "totalShareholderEquity": "467100000", "capitalLeaseObligations": "772600000", "otherCurrentLiabilities": "407600000", "totalCurrentLiabilities": "631600000", "otherNonCurrentLiabilities": "95200000", "totalNonCurrentLiabilities": "4255300000", "cashAndShortTermInvestments": "360800000", "commonStockSharesOutstanding": "251282894", "intangibleAssetsExcludingGoodwill": "103400000", "cashAndCashEquivalentsAtCarryingValue": "360800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-14100000", "operatingCashflow": "-76400000", "capitalExpenditures": "581700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "258500000", "cashflowFromInvestment": "-166800000", "stockBasedCompensation": "1100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88000000", "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": "2026-06-06T20:41:16.269927+00:00", "is_restated": false, "income_statement": { "revenue": 716000000, "cost_of_revenue": 516000000, "gross_profit": 200000000, "ebit": -10000000, "ebitda": null, "pretax_income": -67000000, "tax_provision": null, "net_income": -48000000, "net_income_to_common": -48000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -51000000, "capital_expenditure": 353000000, "free_cash_flow": 302000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64908, "ticker_id": 5882, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:16.269927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-48000000", "grossProfit": "200000000", "depreciation": "None", "totalRevenue": "716000000", "costOfRevenue": "516000000", "interestIncome": "None", "incomeBeforeTax": "-67000000", "interestExpense": "63000000", "operatingIncome": "-10000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-63000000", "nonInterestIncome": "None", "operatingExpenses": "726000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "516000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "210000000", "netIncomeFromContinuingOperations": "-48000000" }, "cashflow": { "netIncome": "-48000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-26000000", "operatingCashflow": "-51000000", "capitalExpenditures": "353000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "273000000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 716000000, "cost_of_revenue": 516000000, "gross_profit": 200000000, "research_and_development": null, "selling_general_admin": 210000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10000000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 63000000, "interest_income": null, "other_non_operating": null, "pretax_income": -67000000, "tax_provision": null, "effective_tax_rate": null, "net_income": -48000000, "net_income_continuing_ops": -48000000, "net_income_to_common": -48000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": -51000000, "stock_based_compensation": 1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 353000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 273000000, "free_cash_flow": 302000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-48000000", "grossProfit": "200000000", "depreciation": "None", "totalRevenue": "716000000", "costOfRevenue": "516000000", "interestIncome": "None", "incomeBeforeTax": "-67000000", "interestExpense": "63000000", "operatingIncome": "-10000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-63000000", "nonInterestIncome": "None", "operatingExpenses": "726000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "516000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "210000000", "netIncomeFromContinuingOperations": "-48000000" }, "cashflow": { "netIncome": "-48000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-26000000", "operatingCashflow": "-51000000", "capitalExpenditures": "353000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "273000000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79000000", "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": "2026-06-06T20:41:16.269927+00:00", "is_restated": false, "income_statement": { "revenue": 1553100000, "cost_of_revenue": 1227600000, "gross_profit": 325500000, "ebit": 131800000, "ebitda": 219400000, "pretax_income": 62400000, "tax_provision": 12800000, "net_income": 49600000, "net_income_to_common": 49600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 406500000, "total_current_assets": 1407600000, "total_assets": 5230800000, "short_term_debt": 222100000, "long_term_debt": 2527900000, "total_debt": 2750000000, "total_liabilities": 4357800000, "total_equity": 873000000, "shares_outstanding": 251282894, "goodwill_and_intangibles": 94600000 }, "cash_flow": { "operating_cash_flow": 177100000, "capital_expenditure": 567400000, "free_cash_flow": 744500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64909, "ticker_id": 5882, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:16.269927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "131800000", "ebitda": "219400000", "netIncome": "49600000", "grossProfit": "325500000", "depreciation": "None", "totalRevenue": "1553100000", "costOfRevenue": "1227600000", "interestIncome": "None", "incomeBeforeTax": "62400000", "interestExpense": "69400000", "operatingIncome": "121200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "12800000", "reportedCurrency": "USD", "netInterestIncome": "-69400000", "nonInterestIncome": "None", "operatingExpenses": "204300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1227600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87600000", "sellingGeneralAndAdministrative": "219800000", "netIncomeFromContinuingOperations": "49600000" }, "balance": { "goodwill": "None", "inventory": "331500000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5230800000", "longTermDebt": "2527900000", "shortTermDebt": "222100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "94600000", "reportedCurrency": "USD", "retainedEarnings": "8300000", "totalLiabilities": "4357800000", "otherCurrentAssets": "55600000", "totalCurrentAssets": "1407600000", "currentLongTermDebt": "18700000", "longTermInvestments": "53800000", "shortTermInvestments": "50800000", "currentNetReceivables": "563200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3823200000", "currentAccountsPayable": "91500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4030400000", "totalShareholderEquity": "873000000", "capitalLeaseObligations": "701600000", "otherCurrentLiabilities": "324500000", "totalCurrentLiabilities": "657900000", "otherNonCurrentLiabilities": "100100000", "totalNonCurrentLiabilities": "3699900000", "cashAndShortTermInvestments": "406500000", "commonStockSharesOutstanding": "251282894", "intangibleAssetsExcludingGoodwill": "94600000", "cashAndCashEquivalentsAtCarryingValue": "406500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-20800000", "operatingCashflow": "177100000", "capitalExpenditures": "567400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-360300000", "cashflowFromInvestment": "311100000", "stockBasedCompensation": "1100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1553100000, "cost_of_revenue": 1227600000, "gross_profit": 325500000, "research_and_development": null, "selling_general_admin": 219800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 131800000, "depreciation_amortisation": 87600000, "ebitda": 219400000, "interest_expense": 69400000, "interest_income": null, "other_non_operating": null, "pretax_income": 62400000, "tax_provision": 12800000, "effective_tax_rate": null, "net_income": 49600000, "net_income_continuing_ops": 49600000, "net_income_to_common": 49600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 406500000, "short_term_investments": 50800000, "net_receivables": 563200000, "inventory": 331500000, "other_current_assets": null, "total_current_assets": 1407600000, "net_ppe": null, "goodwill": null, "intangible_assets": 94600000, "goodwill_and_intangibles": 94600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3823200000, "total_assets": 5230800000, "short_term_debt": 222100000, "accounts_payable": 91500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 657900000, "long_term_debt": 2527900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3699900000, "total_liabilities": 4357800000, "total_debt": 2750000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8300000, "total_equity": 873000000, "shares_outstanding": 251282894, "operating_cash_flow": 177100000, "stock_based_compensation": 1100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 567400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 311100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -360300000, "free_cash_flow": 744500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "131800000", "ebitda": "219400000", "netIncome": "49600000", "grossProfit": "325500000", "depreciation": "None", "totalRevenue": "1553100000", "costOfRevenue": "1227600000", "interestIncome": "None", "incomeBeforeTax": "62400000", "interestExpense": "69400000", "operatingIncome": "121200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "12800000", "reportedCurrency": "USD", "netInterestIncome": "-69400000", "nonInterestIncome": "None", "operatingExpenses": "204300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1227600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87600000", "sellingGeneralAndAdministrative": "219800000", "netIncomeFromContinuingOperations": "49600000" }, "balance": { "goodwill": "None", "inventory": "331500000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5230800000", "longTermDebt": "2527900000", "shortTermDebt": "222100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "94600000", "reportedCurrency": "USD", "retainedEarnings": "8300000", "totalLiabilities": "4357800000", "otherCurrentAssets": "55600000", "totalCurrentAssets": "1407600000", "currentLongTermDebt": "18700000", "longTermInvestments": "53800000", "shortTermInvestments": "50800000", "currentNetReceivables": "563200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3823200000", "currentAccountsPayable": "91500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4030400000", "totalShareholderEquity": "873000000", "capitalLeaseObligations": "701600000", "otherCurrentLiabilities": "324500000", "totalCurrentLiabilities": "657900000", "otherNonCurrentLiabilities": "100100000", "totalNonCurrentLiabilities": "3699900000", "cashAndShortTermInvestments": "406500000", "commonStockSharesOutstanding": "251282894", "intangibleAssetsExcludingGoodwill": "94600000", "cashAndCashEquivalentsAtCarryingValue": "406500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-20800000", "operatingCashflow": "177100000", "capitalExpenditures": "567400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-360300000", "cashflowFromInvestment": "311100000", "stockBasedCompensation": "1100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87600000", "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": "2026-06-06T20:41:16.269927+00:00", "is_restated": false, "income_statement": { "revenue": 776300000, "cost_of_revenue": 533700000, "gross_profit": 242600000, "ebit": 76600000, "ebitda": 161900000, "pretax_income": 7100000, "tax_provision": 6100000, "net_income": 1200000, "net_income_to_common": 1200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 251282894, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 67800000, "capital_expenditure": 338200000, "free_cash_flow": 406000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64911, "ticker_id": 5882, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:41:16.269927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76600000", "ebitda": "161900000", "netIncome": "1200000", "grossProfit": "242600000", "depreciation": "None", "totalRevenue": "776300000", "costOfRevenue": "533700000", "interestIncome": "None", "incomeBeforeTax": "7100000", "interestExpense": "69500000", "operatingIncome": "62000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6100000", "reportedCurrency": "USD", "netInterestIncome": "-69500000", "nonInterestIncome": "None", "operatingExpenses": "180600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "533700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85300000", "sellingGeneralAndAdministrative": "184900000", "netIncomeFromContinuingOperations": "1000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "251282894", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1200000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-17100000", "operatingCashflow": "67800000", "capitalExpenditures": "338200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "116300000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 776300000, "cost_of_revenue": 533700000, "gross_profit": 242600000, "research_and_development": null, "selling_general_admin": 184900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76600000, "depreciation_amortisation": 85300000, "ebitda": 161900000, "interest_expense": 69500000, "interest_income": null, "other_non_operating": null, "pretax_income": 7100000, "tax_provision": 6100000, "effective_tax_rate": null, "net_income": 1200000, "net_income_continuing_ops": 1000000, "net_income_to_common": 1200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 251282894, "operating_cash_flow": 67800000, "stock_based_compensation": 1100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 338200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 116300000, "free_cash_flow": 406000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76600000", "ebitda": "161900000", "netIncome": "1200000", "grossProfit": "242600000", "depreciation": "None", "totalRevenue": "776300000", "costOfRevenue": "533700000", "interestIncome": "None", "incomeBeforeTax": "7100000", "interestExpense": "69500000", "operatingIncome": "62000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6100000", "reportedCurrency": "USD", "netInterestIncome": "-69500000", "nonInterestIncome": "None", "operatingExpenses": "180600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "533700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85300000", "sellingGeneralAndAdministrative": "184900000", "netIncomeFromContinuingOperations": "1000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "251282894", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1200000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-17100000", "operatingCashflow": "67800000", "capitalExpenditures": "338200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "116300000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85200000", "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 7, "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" ] } } }