{ "ticker": { "uuid": "bd73d82f-5ed6-4a03-ba02-d372ff5ba6ad", "symbol": "FUN", "name": "Six Flags Entertainment Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/bd73d82f-5ed6-4a03-ba02-d372ff5ba6ad/", "api_url": "https://sharemaestro.com/factors/api/tickers/bd73d82f-5ed6-4a03-ba02-d372ff5ba6ad/" }, "ticker_metadata": { "id": 1650, "uuid": "bd73d82f-5ed6-4a03-ba02-d372ff5ba6ad", "symbol": "FUN", "name": "Six Flags Entertainment Corporation", "asset_type": "equity", "market_cap": 2095181000, "stock_exchange_id": 3, "industry": "Leisure", "sector": "Consumer Cyclical", "description": "Cedar Fair, LP owns and operates amusement and water parks and complementary resort facilities in the United States and Canada. The company is headquartered in Sandusky, Ohio.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "bd73d82f-5ed6-4a03-ba02-d372ff5ba6ad", "symbol": "FUN", "name": "Six Flags Entertainment Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/bd73d82f-5ed6-4a03-ba02-d372ff5ba6ad/", "api_url": "https://sharemaestro.com/factors/api/tickers/bd73d82f-5ed6-4a03-ba02-d372ff5ba6ad/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.33, "value": 0.7, "quality": 0.17, "momentum": 0.07, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 20.72, "market_cap": 2102582720, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.109, "shareholder_yield": 0, "roe": -5.902, "piotroski_f_score": 4, "momentum_12_1": -0.338, "volatility_252d": 0.6846 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:35.794629+00:00", "batch_id": "" }, "size": { "price_close": 20.72, "market_cap": 2102582720, "market_cap_usd": 2102582720, "enterprise_value": 7341599720, "shares_outstanding": 101476000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 7.53, "ptbv_ratio": null, "ps_ratio": 0.6731, "pcf_ratio": 4.9783, "pfcf_ratio": 2.5766, "ev_ebitda": 9.1719, "ev_ebit": 23.7559, "ev_sales": 2.3502, "ev_fcf": 8.9966, "earnings_yield": null, "fcf_yield": 0.1112, "price_to_sales": 0.6731, "price_to_book": 7.53, "price_to_cashflow": 4.9783, "ebitda_to_ev": 0.109, "sales_yield": 0.4255 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2162, "operating_margin": 0.0989, "net_margin": -0.5275, "ebitda_margin": 0.2562, "fcf_margin": 0.2612, "roe": -5.902, "roa": -0.2138, "roic": 0.042, "roc_greenblatt": null, "asset_turnover": 0.4052, "cash_conversion": -0.4952, "accruals_ratio": -0.2686, "sbc_to_revenue": 0.0161, "piotroski_f_score": 4, "altman_z_score": 0.284, "earnings_stability_5y": 1.6844, "revenue_stability_5y": 0.5372, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0876, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 25.7662, "net_debt_to_ebitda": 6.5451, "debt_to_assets": 0.6947, "interest_coverage": 0.8401, "current_ratio": 0.6837, "quick_ratio": 0.6249, "net_debt": 5239017000, "local_beta": 0.0001, "volatility_252d": 0.6846, "volatility_60d": 1.5692, "max_drawdown_12m": -0.5816, "risk_adjusted_momentum": -0.4938 }, "growth": { "revenue_growth_1y": 0.1119, "revenue_growth_3y_cagr": 0.1949, "revenue_growth_5y_cagr": 0.7639, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1499, "book_value_growth_1y": -0.7337, "revenue_growth": 0.1119, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0586, "price_return_3m": 0.291, "price_return_6m": 0.3248, "price_return_9m": -0.1702, "price_return_12m": -0.3768, "price_return_12m_ex1m": -0.338, "momentum_6m": 0.3248, "momentum_12m": -0.3768, "momentum_12_1": -0.338, "distance_from_52w_high": -0.3555, "distance_from_52w_low": 0.5405, "relative_strength": -0.4768 }, "raw_ttm": { "revenue_ttm": 3123859000, "gross_profit_ttm": 675396999, "ebit_ttm": 309043000, "ebitda_ttm": 800445000, "net_income_ttm": -1647980000, "eps_diluted_ttm": -16.2401, "operating_cash_flow_ttm": 422346000, "capital_expenditure_ttm": 393699000, "fcf_ttm": 816045000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 367851000, "cash_and_equivalents": 116510000, "total_current_assets": 830780000, "total_current_liabilities": 1215159000, "net_ppe": null, "total_assets": 7708879000, "total_debt": 5355527000, "total_equity": 279226000, "net_working_capital": -485851000, "book_value_per_share": 2.7516, "retained_earnings": -2031969000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2473288000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 86, "rank_ptbv": 50, "rank_ps": 19, "rank_pcf": 17, "rank_ev_ebitda": 33, "rank_ev_ebit": 76, "rank_earnings_yield": 50, "rank_fcf_yield": 36, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 99, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 81, "rank_fcf_margin": 36, "rank_piotroski": 82, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 90, "rank_momentum_12m_ex1m": 89, "rank_relative_strength": 88 }, "composites": { "value_composite": 30, "quality_composite": 83, "momentum_composite": 93, "growth_composite": 28, "yield_composite": 93, "svqf_composite": 29, "vc1_composite": 24, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 67, "quality_value_composite": 0.345, "os_score": 0.33, "value_percentile": 0.7, "quality_percentile": 0.17, "momentum_percentile": 0.07, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 41, "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": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4945, "ticker_id": 1650, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:35.794629+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20.72, "market_cap": 2102582720, "market_cap_usd": 2102582720, "enterprise_value": 7341599720, "shares_outstanding": 101476000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 7.53003918, "ptbv_ratio": null, "ps_ratio": 0.67307222, "pcf_ratio": 4.97834174, "pfcf_ratio": 2.57655242, "ev_ebitda": 9.17189778, "ev_ebit": 23.75591656, "ev_sales": 2.35017, "ev_fcf": 8.99656235, "earnings_yield": null, "fcf_yield": 0.11115357, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.21620598, "operating_margin": 0.09892988, "net_margin": -0.52754622, "ebitda_margin": 0.25623596, "fcf_margin": 0.26122978, "roe": -5.90195755, "roa": -0.21377687, "roic": 0.04200291, "roc_greenblatt": null, "asset_turnover": 0.4052287, "cash_conversion": -0.49517895, "accruals_ratio": -0.26856382, "sbc_to_revenue": 0.01608299, "debt_to_equity": 25.7662467, "net_debt_to_ebitda": 6.54513052, "debt_to_assets": 0.69472189, "interest_coverage": 0.84013092, "current_ratio": 0.68368008, "quick_ratio": 0.6248746, "net_debt": 5239017000, "revenue_growth_1y": 0.11194368, "revenue_growth_3y_cagr": 0.19486426, "revenue_growth_5y_cagr": 0.76391963, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1499244, "book_value_growth_1y": -0.73374473, "piotroski_f_score": 4, "altman_z_score": 0.28401213, "earnings_stability_5y": 1.684435, "revenue_stability_5y": 0.537198, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05860972, "price_return_3m": 0.29096573, "price_return_6m": 0.32480818, "price_return_9m": -0.17020425, "price_return_12m": -0.37684211, "price_return_12m_ex1m": -0.33804511, "distance_from_52w_high": -0.355521, "distance_from_52w_low": 0.54052045, "relative_strength": -0.47680569, "local_beta": 0.0001, "volatility_252d": 0.684553, "volatility_60d": 1.569209, "max_drawdown_12m": -0.58164852, "revenue_ttm": 3123859000, "gross_profit_ttm": 675396999, "ebit_ttm": 309043000, "ebitda_ttm": 800445000, "net_income_ttm": -1647980000, "eps_diluted_ttm": -16.24009618, "operating_cash_flow_ttm": 422346000, "capital_expenditure_ttm": 393699000, "fcf_ttm": 816045000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 367851000, "cash_and_equivalents": 116510000, "total_current_assets": 830780000, "total_current_liabilities": 1215159000, "net_ppe": null, "total_assets": 7708879000, "total_debt": 5355527000, "total_equity": 279226000, "net_working_capital": -485851000, "book_value_per_share": 2.75164571, "retained_earnings": -2031969000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2473288000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 86, "rank_ptbv": 50, "rank_ps": 19, "rank_pcf": 17, "rank_ev_ebitda": 33, "rank_ev_ebit": 76, "rank_earnings_yield": 50, "rank_fcf_yield": 36, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 99, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 81, "rank_fcf_margin": 36, "rank_piotroski": 82, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 90, "rank_momentum_12m_ex1m": 89, "rank_relative_strength": 88, "value_composite": 30, "quality_composite": 83, "momentum_composite": 93, "growth_composite": 28, "yield_composite": 93, "svqf_composite": 29, "vc1_composite": 24, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 67, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 41, "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": 20.72, "os": 0.33, "value": 0.7, "quality": 0.17, "momentum": 0.07, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -5.902, "momentum_12_1": -0.338, "complete_fields": { "id": 4945, "ticker_id": 1650, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:35.794629+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20.72, "market_cap": 2102582720, "market_cap_usd": 2102582720, "enterprise_value": 7341599720, "shares_outstanding": 101476000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 7.53003918, "ptbv_ratio": null, "ps_ratio": 0.67307222, "pcf_ratio": 4.97834174, "pfcf_ratio": 2.57655242, "ev_ebitda": 9.17189778, "ev_ebit": 23.75591656, "ev_sales": 2.35017, "ev_fcf": 8.99656235, "earnings_yield": null, "fcf_yield": 0.11115357, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.21620598, "operating_margin": 0.09892988, "net_margin": -0.52754622, "ebitda_margin": 0.25623596, "fcf_margin": 0.26122978, "roe": -5.90195755, "roa": -0.21377687, "roic": 0.04200291, "roc_greenblatt": null, "asset_turnover": 0.4052287, "cash_conversion": -0.49517895, "accruals_ratio": -0.26856382, "sbc_to_revenue": 0.01608299, "debt_to_equity": 25.7662467, "net_debt_to_ebitda": 6.54513052, "debt_to_assets": 0.69472189, "interest_coverage": 0.84013092, "current_ratio": 0.68368008, "quick_ratio": 0.6248746, "net_debt": 5239017000, "revenue_growth_1y": 0.11194368, "revenue_growth_3y_cagr": 0.19486426, "revenue_growth_5y_cagr": 0.76391963, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1499244, "book_value_growth_1y": -0.73374473, "piotroski_f_score": 4, "altman_z_score": 0.28401213, "earnings_stability_5y": 1.684435, "revenue_stability_5y": 0.537198, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05860972, "price_return_3m": 0.29096573, "price_return_6m": 0.32480818, "price_return_9m": -0.17020425, "price_return_12m": -0.37684211, "price_return_12m_ex1m": -0.33804511, "distance_from_52w_high": -0.355521, "distance_from_52w_low": 0.54052045, "relative_strength": -0.47680569, "local_beta": 0.0001, "volatility_252d": 0.684553, "volatility_60d": 1.569209, "max_drawdown_12m": -0.58164852, "revenue_ttm": 3123859000, "gross_profit_ttm": 675396999, "ebit_ttm": 309043000, "ebitda_ttm": 800445000, "net_income_ttm": -1647980000, "eps_diluted_ttm": -16.24009618, "operating_cash_flow_ttm": 422346000, "capital_expenditure_ttm": 393699000, "fcf_ttm": 816045000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 367851000, "cash_and_equivalents": 116510000, "total_current_assets": 830780000, "total_current_liabilities": 1215159000, "net_ppe": null, "total_assets": 7708879000, "total_debt": 5355527000, "total_equity": 279226000, "net_working_capital": -485851000, "book_value_per_share": 2.75164571, "retained_earnings": -2031969000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2473288000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 86, "rank_ptbv": 50, "rank_ps": 19, "rank_pcf": 17, "rank_ev_ebitda": 33, "rank_ev_ebit": 76, "rank_earnings_yield": 50, "rank_fcf_yield": 36, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 99, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 81, "rank_fcf_margin": 36, "rank_piotroski": 82, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 90, "rank_momentum_12m_ex1m": 89, "rank_relative_strength": 88, "value_composite": 30, "quality_composite": 83, "momentum_composite": 93, "growth_composite": 28, "yield_composite": 93, "svqf_composite": 29, "vc1_composite": 24, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 67, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 41, "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": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "income_statement": { "revenue": 3100289000, "cost_of_revenue": 2476343000, "gross_profit": 623946000, "ebit": 278028000, "ebitda": 764411000, "pretax_income": -1713446000, "tax_provision": -163980000, "net_income": -1599098000, "net_income_to_common": -1599098000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91134000, "total_current_assets": 472868000, "total_assets": 7799202000, "short_term_debt": 41963000, "long_term_debt": 5166072000, "total_debt": 5208035000, "total_liabilities": 7014398000, "total_equity": 549757000, "shares_outstanding": 101476000, "goodwill_and_intangibles": 2794173000 }, "cash_flow": { "operating_cash_flow": 327469000, "capital_expenditure": 479667000, "free_cash_flow": 807136000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265876, "ticker_id": 1650, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "278028000", "ebitda": "764411000", "netIncome": "-1599098000", "grossProfit": "623946000", "depreciation": "None", "totalRevenue": "3100289000", "costOfRevenue": "2476343000", "interestIncome": "359958000", "incomeBeforeTax": "-1713446000", "interestExpense": "359958000", "operatingIncome": "278028000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-163980000", "reportedCurrency": "USD", "netInterestIncome": "-359958000", "nonInterestIncome": "None", "operatingExpenses": "345918000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2476343000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "486383000", "sellingGeneralAndAdministrative": "439393000", "netIncomeFromContinuingOperations": "-1549466000" }, "balance": { "goodwill": "2071680000", "inventory": "68537000", "commonStock": "1017000", "currentDebt": "None", "investments": "None", "totalAssets": "7799202000", "longTermDebt": "5166072000", "shortTermDebt": "41963000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "722493000", "reportedCurrency": "USD", "retainedEarnings": "-1763369000", "totalLiabilities": "7014398000", "otherCurrentAssets": "152914000", "totalCurrentAssets": "472868000", "currentLongTermDebt": "15038000", "longTermInvestments": "None", "shortTermInvestments": "193000", "currentNetReceivables": "160283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7326334000", "currentAccountsPayable": "74181000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4509745000", "shortLongTermDebtTotal": "5427325000", "totalShareholderEquity": "549757000", "capitalLeaseObligations": "219290000", "otherCurrentLiabilities": "275913000", "totalCurrentLiabilities": "685118000", "otherNonCurrentLiabilities": "14043000", "totalNonCurrentLiabilities": "6329280000", "cashAndShortTermInvestments": "91134000", "commonStockSharesOutstanding": "101476000", "intangibleAssetsExcludingGoodwill": "722493000", "cashAndCashEquivalentsAtCarryingValue": "91134000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1549466000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3808000", "operatingCashflow": "327469000", "capitalExpenditures": "479667000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "163199000", "cashflowFromInvestment": "-487461000", "stockBasedCompensation": "63540000", "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": "486383000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3100289000, "cost_of_revenue": 2476343000, "gross_profit": 623946000, "research_and_development": null, "selling_general_admin": 439393000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 278028000, "depreciation_amortisation": 486383000, "ebitda": 764411000, "interest_expense": 359958000, "interest_income": null, "other_non_operating": null, "pretax_income": -1713446000, "tax_provision": -163980000, "effective_tax_rate": null, "net_income": -1599098000, "net_income_continuing_ops": -1549466000, "net_income_to_common": -1599098000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91134000, "short_term_investments": 193000, "net_receivables": 160283000, "inventory": 68537000, "other_current_assets": null, "total_current_assets": 472868000, "net_ppe": null, "goodwill": 2071680000, "intangible_assets": 722493000, "goodwill_and_intangibles": 2794173000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7326334000, "total_assets": 7799202000, "short_term_debt": 41963000, "accounts_payable": 74181000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 685118000, "long_term_debt": 5166072000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6329280000, "total_liabilities": 7014398000, "total_debt": 5208035000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1763369000, "total_equity": 549757000, "shares_outstanding": 101476000, "operating_cash_flow": 327469000, "stock_based_compensation": 63540000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 479667000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -487461000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 163199000, "free_cash_flow": 807136000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "278028000", "ebitda": "764411000", "netIncome": "-1599098000", "grossProfit": "623946000", "depreciation": "None", "totalRevenue": "3100289000", "costOfRevenue": "2476343000", "interestIncome": "359958000", "incomeBeforeTax": "-1713446000", "interestExpense": "359958000", "operatingIncome": "278028000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-163980000", "reportedCurrency": "USD", "netInterestIncome": "-359958000", "nonInterestIncome": "None", "operatingExpenses": "345918000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2476343000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "486383000", "sellingGeneralAndAdministrative": "439393000", "netIncomeFromContinuingOperations": "-1549466000" }, "balance": { "goodwill": "2071680000", "inventory": "68537000", "commonStock": "1017000", "currentDebt": "None", "investments": "None", "totalAssets": "7799202000", "longTermDebt": "5166072000", "shortTermDebt": "41963000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "722493000", "reportedCurrency": "USD", "retainedEarnings": "-1763369000", "totalLiabilities": "7014398000", "otherCurrentAssets": "152914000", "totalCurrentAssets": "472868000", "currentLongTermDebt": "15038000", "longTermInvestments": "None", "shortTermInvestments": "193000", "currentNetReceivables": "160283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7326334000", "currentAccountsPayable": "74181000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4509745000", "shortLongTermDebtTotal": "5427325000", "totalShareholderEquity": "549757000", "capitalLeaseObligations": "219290000", "otherCurrentLiabilities": "275913000", "totalCurrentLiabilities": "685118000", "otherNonCurrentLiabilities": "14043000", "totalNonCurrentLiabilities": "6329280000", "cashAndShortTermInvestments": "91134000", "commonStockSharesOutstanding": "101476000", "intangibleAssetsExcludingGoodwill": "722493000", "cashAndCashEquivalentsAtCarryingValue": "91134000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1549466000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3808000", "operatingCashflow": "327469000", "capitalExpenditures": "479667000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "163199000", "cashflowFromInvestment": "-487461000", "stockBasedCompensation": "63540000", "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": "486383000", "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": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "income_statement": { "revenue": 2708926000, "cost_of_revenue": 232556000, "gross_profit": 2476370000, "ebit": 268948000, "ebitda": 587061000, "pretax_income": 34178000, "tax_provision": 240843000, "net_income": -231164000, "net_income_to_common": -231164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83174000, "total_current_assets": 399870000, "total_assets": 9130516000, "short_term_debt": 210000000, "long_term_debt": 4723072000, "total_debt": 4933072000, "total_liabilities": 6846837000, "total_equity": 2041863000, "shares_outstanding": 100350000, "goodwill_and_intangibles": 4194357000 }, "cash_flow": { "operating_cash_flow": 373412000, "capital_expenditure": 320819000, "free_cash_flow": 694231000, "dividends_paid": 30764000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265881, "ticker_id": 1650, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "268948000", "ebitda": "587061000", "netIncome": "-231164000", "grossProfit": "2476370000", "depreciation": "None", "totalRevenue": "2708926000", "costOfRevenue": "232556000", "interestIncome": "234770000", "incomeBeforeTax": "34178000", "interestExpense": "234770000", "operatingIncome": "310506000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "240843000", "reportedCurrency": "USD", "netInterestIncome": "-234770000", "nonInterestIncome": "None", "operatingExpenses": "2165864000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "232556000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "318113000", "sellingGeneralAndAdministrative": "411164000", "netIncomeFromContinuingOperations": "-206665000" }, "balance": { "goodwill": "3296523000", "inventory": "71104000", "commonStock": "1004000", "currentDebt": "None", "investments": "None", "totalAssets": "9130516000", "longTermDebt": "4723072000", "shortTermDebt": "210000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "897834000", "reportedCurrency": "USD", "retainedEarnings": "-164271000", "totalLiabilities": "6846837000", "otherCurrentAssets": "80731000", "totalCurrentAssets": "399870000", "currentLongTermDebt": "210000000", "longTermInvestments": "None", "shortTermInvestments": "290000", "currentNetReceivables": "164861000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8730646000", "currentAccountsPayable": "107056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4524239000", "shortLongTermDebtTotal": "5163515000", "totalShareholderEquity": "2041863000", "capitalLeaseObligations": "230443000", "otherCurrentLiabilities": "266274000", "totalCurrentLiabilities": "926677000", "otherNonCurrentLiabilities": "133672000", "totalNonCurrentLiabilities": "5920160000", "cashAndShortTermInvestments": "83174000", "commonStockSharesOutstanding": "100350000", "intangibleAssetsExcludingGoodwill": "897834000", "cashAndCashEquivalentsAtCarryingValue": "83174000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-206665000", "profitLoss": "None", "dividendPayout": "30764000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "9595000", "operatingCashflow": "373412000", "capitalExpenditures": "320819000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "117973000", "cashflowFromInvestment": "-472616000", "stockBasedCompensation": "63608000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30764000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7304000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "318113000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2708926000, "cost_of_revenue": 232556000, "gross_profit": 2476370000, "research_and_development": null, "selling_general_admin": 411164000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 268948000, "depreciation_amortisation": 318113000, "ebitda": 587061000, "interest_expense": 234770000, "interest_income": null, "other_non_operating": null, "pretax_income": 34178000, "tax_provision": 240843000, "effective_tax_rate": null, "net_income": -231164000, "net_income_continuing_ops": -206665000, "net_income_to_common": -231164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83174000, "short_term_investments": 290000, "net_receivables": 164861000, "inventory": 71104000, "other_current_assets": null, "total_current_assets": 399870000, "net_ppe": null, "goodwill": 3296523000, "intangible_assets": 897834000, "goodwill_and_intangibles": 4194357000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8730646000, "total_assets": 9130516000, "short_term_debt": 210000000, "accounts_payable": 107056000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 926677000, "long_term_debt": 4723072000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5920160000, "total_liabilities": 6846837000, "total_debt": 4933072000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -164271000, "total_equity": 2041863000, "shares_outstanding": 100350000, "operating_cash_flow": 373412000, "stock_based_compensation": 63608000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 320819000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -472616000, "dividends_paid": 30764000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 117973000, "free_cash_flow": 694231000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "268948000", "ebitda": "587061000", "netIncome": "-231164000", "grossProfit": "2476370000", "depreciation": "None", "totalRevenue": "2708926000", "costOfRevenue": "232556000", "interestIncome": "234770000", "incomeBeforeTax": "34178000", "interestExpense": "234770000", "operatingIncome": "310506000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "240843000", "reportedCurrency": "USD", "netInterestIncome": "-234770000", "nonInterestIncome": "None", "operatingExpenses": "2165864000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "232556000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "318113000", "sellingGeneralAndAdministrative": "411164000", "netIncomeFromContinuingOperations": "-206665000" }, "balance": { "goodwill": "3296523000", "inventory": "71104000", "commonStock": "1004000", "currentDebt": "None", "investments": "None", "totalAssets": "9130516000", "longTermDebt": "4723072000", "shortTermDebt": "210000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "897834000", "reportedCurrency": "USD", "retainedEarnings": "-164271000", "totalLiabilities": "6846837000", "otherCurrentAssets": "80731000", "totalCurrentAssets": "399870000", "currentLongTermDebt": "210000000", "longTermInvestments": "None", "shortTermInvestments": "290000", "currentNetReceivables": "164861000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8730646000", "currentAccountsPayable": "107056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4524239000", "shortLongTermDebtTotal": "5163515000", "totalShareholderEquity": "2041863000", "capitalLeaseObligations": "230443000", "otherCurrentLiabilities": "266274000", "totalCurrentLiabilities": "926677000", "otherNonCurrentLiabilities": "133672000", "totalNonCurrentLiabilities": "5920160000", "cashAndShortTermInvestments": "83174000", "commonStockSharesOutstanding": "100350000", "intangibleAssetsExcludingGoodwill": "897834000", "cashAndCashEquivalentsAtCarryingValue": "83174000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-206665000", "profitLoss": "None", "dividendPayout": "30764000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "9595000", "operatingCashflow": "373412000", "capitalExpenditures": "320819000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "117973000", "cashflowFromInvestment": "-472616000", "stockBasedCompensation": "63608000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30764000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7304000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "318113000", "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": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "income_statement": { "revenue": 1798668000, "cost_of_revenue": 1019984000, "gross_profit": 778684000, "ebit": 314372000, "ebitda": 472367000, "pretax_income": 172602000, "tax_provision": 48043000, "net_income": 124559000, "net_income_to_common": 124559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65488000, "total_current_assets": 208840000, "total_assets": 2240533000, "short_term_debt": 13294000, "long_term_debt": 2275451000, "total_debt": 2288745000, "total_liabilities": 2823495000, "total_equity": -582956000, "shares_outstanding": 51508000, "goodwill_and_intangibles": 313687000 }, "cash_flow": { "operating_cash_flow": 325675000, "capital_expenditure": 220422000, "free_cash_flow": 546097000, "dividends_paid": 61106000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265886, "ticker_id": 1650, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "314372000", "ebitda": "472367000", "netIncome": "124559000", "grossProfit": "778684000", "depreciation": "None", "totalRevenue": "1798668000", "costOfRevenue": "1019984000", "interestIncome": "136245000", "incomeBeforeTax": "172602000", "interestExpense": "141770000", "operatingIncome": "306164000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "48043000", "reportedCurrency": "USD", "netInterestIncome": "-141770000", "nonInterestIncome": "None", "operatingExpenses": "472520000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1019984000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157995000", "sellingGeneralAndAdministrative": "296458000", "netIncomeFromContinuingOperations": "124559000" }, "balance": { "goodwill": "264625000", "inventory": "41048000", "commonStock": "-602947000", "currentDebt": "None", "investments": "None", "totalAssets": "2240533000", "longTermDebt": "2275451000", "shortTermDebt": "13294000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "49062000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2823495000", "otherCurrentAssets": "22472000", "totalCurrentAssets": "208840000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "319000", "currentNetReceivables": "79513000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2031693000", "currentAccountsPayable": "37595000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1716506000", "shortLongTermDebtTotal": "2360696000", "totalShareholderEquity": "-582956000", "capitalLeaseObligations": "71951000", "otherCurrentLiabilities": "351837000", "totalCurrentLiabilities": "402726000", "otherNonCurrentLiabilities": "9964000", "totalNonCurrentLiabilities": "2420769000", "cashAndShortTermInvestments": "65488000", "commonStockSharesOutstanding": "51508000", "intangibleAssetsExcludingGoodwill": "49062000", "cashAndCashEquivalentsAtCarryingValue": "65488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124559000", "profitLoss": "None", "dividendPayout": "61106000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1281000", "operatingCashflow": "325675000", "capitalExpenditures": "220422000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-143001000", "cashflowFromInvestment": "-220422000", "stockBasedCompensation": "22611000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61106000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77272000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157995000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1798668000, "cost_of_revenue": 1019984000, "gross_profit": 778684000, "research_and_development": null, "selling_general_admin": 296458000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 314372000, "depreciation_amortisation": 157995000, "ebitda": 472367000, "interest_expense": 141770000, "interest_income": null, "other_non_operating": null, "pretax_income": 172602000, "tax_provision": 48043000, "effective_tax_rate": null, "net_income": 124559000, "net_income_continuing_ops": 124559000, "net_income_to_common": 124559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65488000, "short_term_investments": 319000, "net_receivables": 79513000, "inventory": 41048000, "other_current_assets": null, "total_current_assets": 208840000, "net_ppe": null, "goodwill": 264625000, "intangible_assets": 49062000, "goodwill_and_intangibles": 313687000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2031693000, "total_assets": 2240533000, "short_term_debt": 13294000, "accounts_payable": 37595000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 402726000, "long_term_debt": 2275451000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2420769000, "total_liabilities": 2823495000, "total_debt": 2288745000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -582956000, "shares_outstanding": 51508000, "operating_cash_flow": 325675000, "stock_based_compensation": 22611000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 220422000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -220422000, "dividends_paid": 61106000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -143001000, "free_cash_flow": 546097000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "314372000", "ebitda": "472367000", "netIncome": "124559000", "grossProfit": "778684000", "depreciation": "None", "totalRevenue": "1798668000", "costOfRevenue": "1019984000", "interestIncome": "136245000", "incomeBeforeTax": "172602000", "interestExpense": "141770000", "operatingIncome": "306164000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "48043000", "reportedCurrency": "USD", "netInterestIncome": "-141770000", "nonInterestIncome": "None", "operatingExpenses": "472520000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1019984000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157995000", "sellingGeneralAndAdministrative": "296458000", "netIncomeFromContinuingOperations": "124559000" }, "balance": { "goodwill": "264625000", "inventory": "41048000", "commonStock": "-602947000", "currentDebt": "None", "investments": "None", "totalAssets": "2240533000", "longTermDebt": "2275451000", "shortTermDebt": "13294000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "49062000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2823495000", "otherCurrentAssets": "22472000", "totalCurrentAssets": "208840000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "319000", "currentNetReceivables": "79513000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2031693000", "currentAccountsPayable": "37595000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1716506000", "shortLongTermDebtTotal": "2360696000", "totalShareholderEquity": "-582956000", "capitalLeaseObligations": "71951000", "otherCurrentLiabilities": "351837000", "totalCurrentLiabilities": "402726000", "otherNonCurrentLiabilities": "9964000", "totalNonCurrentLiabilities": "2420769000", "cashAndShortTermInvestments": "65488000", "commonStockSharesOutstanding": "51508000", "intangibleAssetsExcludingGoodwill": "49062000", "cashAndCashEquivalentsAtCarryingValue": "65488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124559000", "profitLoss": "None", "dividendPayout": "61106000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1281000", "operatingCashflow": "325675000", "capitalExpenditures": "220422000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-143001000", "cashflowFromInvestment": "-220422000", "stockBasedCompensation": "22611000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61106000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77272000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157995000", "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": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "income_statement": { "revenue": 1817383000, "cost_of_revenue": 164246000, "gross_profit": 1653137000, "ebit": 519976000, "ebitda": 673250000, "pretax_income": 371657000, "tax_provision": 63989000, "net_income": 307668000, "net_income_to_common": 307668000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101189000, "total_current_assets": 243759000, "total_assets": 2282172000, "short_term_debt": 12043000, "long_term_debt": 2268155000, "total_debt": 2280198000, "total_liabilities": 2873774000, "total_equity": -596888000, "shares_outstanding": 56414000, "goodwill_and_intangibles": 312156000 }, "cash_flow": { "operating_cash_flow": 407672000, "capital_expenditure": 183352000, "free_cash_flow": 591024000, "dividends_paid": 33455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265891, "ticker_id": 1650, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "519976000", "ebitda": "673250000", "netIncome": "307668000", "grossProfit": "1653137000", "depreciation": "None", "totalRevenue": "1817383000", "costOfRevenue": "164246000", "interestIncome": "150083000", "incomeBeforeTax": "371657000", "interestExpense": "148319000", "operatingIncome": "519942000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "63989000", "reportedCurrency": "USD", "netInterestIncome": "-151940000", "nonInterestIncome": "None", "operatingExpenses": "1133195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3655000", "costofGoodsAndServicesSold": "164246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153274000", "sellingGeneralAndAdministrative": "260592000", "netIncomeFromContinuingOperations": "307668000" }, "balance": { "goodwill": "263206000", "inventory": "45297000", "commonStock": "-612497000", "currentDebt": "None", "investments": "None", "totalAssets": "2282172000", "longTermDebt": "2268155000", "shortTermDebt": "12043000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "48950000", "reportedCurrency": "USD", "retainedEarnings": "307668000", "totalLiabilities": "2873774000", "otherCurrentAssets": "25915000", "totalCurrentAssets": "243759000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "432000", "currentNetReceivables": "70926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2038413000", "currentAccountsPayable": "54983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1582359000", "shortLongTermDebtTotal": "2361955000", "totalShareholderEquity": "-596888000", "capitalLeaseObligations": "81757000", "otherCurrentLiabilities": "131906000", "totalCurrentLiabilities": "396972000", "otherNonCurrentLiabilities": "11203000", "totalNonCurrentLiabilities": "2476801999", "cashAndShortTermInvestments": "101189000", "commonStockSharesOutstanding": "56414000", "intangibleAssetsExcludingGoodwill": "48950000", "cashAndCashEquivalentsAtCarryingValue": "101189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "307668000", "profitLoss": "None", "dividendPayout": "33455000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-13400000", "operatingCashflow": "407672000", "capitalExpenditures": "183352000", "changeInReceivables": "-9117000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-489552000", "cashflowFromInvestment": "126648000", "stockBasedCompensation": "20589000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33455000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "44768000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-184646000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153274000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1817383000, "cost_of_revenue": 164246000, "gross_profit": 1653137000, "research_and_development": null, "selling_general_admin": 260592000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 519976000, "depreciation_amortisation": 153274000, "ebitda": 673250000, "interest_expense": 148319000, "interest_income": null, "other_non_operating": null, "pretax_income": 371657000, "tax_provision": 63989000, "effective_tax_rate": null, "net_income": 307668000, "net_income_continuing_ops": 307668000, "net_income_to_common": 307668000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101189000, "short_term_investments": 432000, "net_receivables": 70926000, "inventory": 45297000, "other_current_assets": null, "total_current_assets": 243759000, "net_ppe": null, "goodwill": 263206000, "intangible_assets": 48950000, "goodwill_and_intangibles": 312156000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2038413000, "total_assets": 2282172000, "short_term_debt": 12043000, "accounts_payable": 54983000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 396972000, "long_term_debt": 2268155000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2476801999, "total_liabilities": 2873774000, "total_debt": 2280198000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 307668000, "total_equity": -596888000, "shares_outstanding": 56414000, "operating_cash_flow": 407672000, "stock_based_compensation": 20589000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 183352000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 126648000, "dividends_paid": 33455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -489552000, "free_cash_flow": 591024000, "net_change_in_cash": 44768000 }, "raw_data": { "income": { "ebit": "519976000", "ebitda": "673250000", "netIncome": "307668000", "grossProfit": "1653137000", "depreciation": "None", "totalRevenue": "1817383000", "costOfRevenue": "164246000", "interestIncome": "150083000", "incomeBeforeTax": "371657000", "interestExpense": "148319000", "operatingIncome": "519942000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "63989000", "reportedCurrency": "USD", "netInterestIncome": "-151940000", "nonInterestIncome": "None", "operatingExpenses": "1133195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3655000", "costofGoodsAndServicesSold": "164246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153274000", "sellingGeneralAndAdministrative": "260592000", "netIncomeFromContinuingOperations": "307668000" }, "balance": { "goodwill": "263206000", "inventory": "45297000", "commonStock": "-612497000", "currentDebt": "None", "investments": "None", "totalAssets": "2282172000", "longTermDebt": "2268155000", "shortTermDebt": "12043000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "48950000", "reportedCurrency": "USD", "retainedEarnings": "307668000", "totalLiabilities": "2873774000", "otherCurrentAssets": "25915000", "totalCurrentAssets": "243759000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "432000", "currentNetReceivables": "70926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2038413000", "currentAccountsPayable": "54983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1582359000", "shortLongTermDebtTotal": "2361955000", "totalShareholderEquity": "-596888000", "capitalLeaseObligations": "81757000", "otherCurrentLiabilities": "131906000", "totalCurrentLiabilities": "396972000", "otherNonCurrentLiabilities": "11203000", "totalNonCurrentLiabilities": "2476801999", "cashAndShortTermInvestments": "101189000", "commonStockSharesOutstanding": "56414000", "intangibleAssetsExcludingGoodwill": "48950000", "cashAndCashEquivalentsAtCarryingValue": "101189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "307668000", "profitLoss": "None", "dividendPayout": "33455000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-13400000", "operatingCashflow": "407672000", "capitalExpenditures": "183352000", "changeInReceivables": "-9117000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-489552000", "cashflowFromInvestment": "126648000", "stockBasedCompensation": "20589000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33455000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "44768000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-184646000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153274000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "income_statement": { "revenue": 1338219000, "cost_of_revenue": 112466000, "gross_profit": 1225753000, "ebit": 155549000, "ebitda": 304352000, "pretax_income": -28483000, "tax_provision": 20035000, "net_income": -48518000, "net_income_to_common": -48518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61119000, "total_current_assets": 263641000, "total_assets": 2345587000, "short_term_debt": 1962000, "long_term_debt": 2518936000, "total_debt": 2520898000, "total_liabilities": 3044075000, "total_equity": -703771000, "shares_outstanding": 56610000, "goodwill_and_intangibles": 317226000 }, "cash_flow": { "operating_cash_flow": 201226000, "capital_expenditure": 59183000, "free_cash_flow": 260409000, "dividends_paid": 33455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265896, "ticker_id": 1650, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "155549000", "ebitda": "304352000", "netIncome": "-48518000", "grossProfit": "1225753000", "depreciation": "None", "totalRevenue": "1338219000", "costOfRevenue": "112466000", "interestIncome": "171209000", "incomeBeforeTax": "-28483000", "interestExpense": "184032000", "operatingIncome": "148335000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "20035000", "reportedCurrency": "USD", "netInterestIncome": "-184032000", "nonInterestIncome": "None", "operatingExpenses": "1077418000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7214000", "costofGoodsAndServicesSold": "112466000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148803000", "sellingGeneralAndAdministrative": "219758000", "netIncomeFromContinuingOperations": "-8448000" }, "balance": { "goodwill": "267232000", "inventory": "32113000", "commonStock": "-712714000", "currentDebt": "None", "investments": "None", "totalAssets": "2345587000", "longTermDebt": "2518936000", "shortTermDebt": "1962000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "49994000", "reportedCurrency": "USD", "retainedEarnings": "-48518000", "totalLiabilities": "3044075000", "otherCurrentAssets": "23771000", "totalCurrentAssets": "263641000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "478000", "currentNetReceivables": "146160000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2081946000", "currentAccountsPayable": "53912000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1710743000", "shortLongTermDebtTotal": "2534243000", "totalShareholderEquity": "-703771000", "capitalLeaseObligations": "13345000", "otherCurrentLiabilities": "128966000", "totalCurrentLiabilities": "381514000", "otherNonCurrentLiabilities": "11144000", "totalNonCurrentLiabilities": "2662560999", "cashAndShortTermInvestments": "61119000", "commonStockSharesOutstanding": "56610000", "intangibleAssetsExcludingGoodwill": "49994000", "cashAndCashEquivalentsAtCarryingValue": "61119000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48518000", "profitLoss": "None", "dividendPayout": "33455000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "15384000", "operatingCashflow": "201226000", "capitalExpenditures": "59183000", "changeInReceivables": "-27651000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-466433000", "cashflowFromInvestment": "-57778000", "stockBasedCompensation": "15431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33455000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-322985000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4652000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148803000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1338219000, "cost_of_revenue": 112466000, "gross_profit": 1225753000, "research_and_development": null, "selling_general_admin": 219758000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 155549000, "depreciation_amortisation": 148803000, "ebitda": 304352000, "interest_expense": 184032000, "interest_income": null, "other_non_operating": null, "pretax_income": -28483000, "tax_provision": 20035000, "effective_tax_rate": null, "net_income": -48518000, "net_income_continuing_ops": -8448000, "net_income_to_common": -48518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61119000, "short_term_investments": 478000, "net_receivables": 146160000, "inventory": 32113000, "other_current_assets": null, "total_current_assets": 263641000, "net_ppe": null, "goodwill": 267232000, "intangible_assets": 49994000, "goodwill_and_intangibles": 317226000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2081946000, "total_assets": 2345587000, "short_term_debt": 1962000, "accounts_payable": 53912000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 381514000, "long_term_debt": 2518936000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2662560999, "total_liabilities": 3044075000, "total_debt": 2520898000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -48518000, "total_equity": -703771000, "shares_outstanding": 56610000, "operating_cash_flow": 201226000, "stock_based_compensation": 15431000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59183000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57778000, "dividends_paid": 33455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -466433000, "free_cash_flow": 260409000, "net_change_in_cash": -322985000 }, "raw_data": { "income": { "ebit": "155549000", "ebitda": "304352000", "netIncome": "-48518000", "grossProfit": "1225753000", "depreciation": "None", "totalRevenue": "1338219000", "costOfRevenue": "112466000", "interestIncome": "171209000", "incomeBeforeTax": "-28483000", "interestExpense": "184032000", "operatingIncome": "148335000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "20035000", "reportedCurrency": "USD", "netInterestIncome": "-184032000", "nonInterestIncome": "None", "operatingExpenses": "1077418000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7214000", "costofGoodsAndServicesSold": "112466000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148803000", "sellingGeneralAndAdministrative": "219758000", "netIncomeFromContinuingOperations": "-8448000" }, "balance": { "goodwill": "267232000", "inventory": "32113000", "commonStock": "-712714000", "currentDebt": "None", "investments": "None", "totalAssets": "2345587000", "longTermDebt": "2518936000", "shortTermDebt": "1962000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "49994000", "reportedCurrency": "USD", "retainedEarnings": "-48518000", "totalLiabilities": "3044075000", "otherCurrentAssets": "23771000", "totalCurrentAssets": "263641000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "478000", "currentNetReceivables": "146160000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2081946000", "currentAccountsPayable": "53912000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1710743000", "shortLongTermDebtTotal": "2534243000", "totalShareholderEquity": "-703771000", "capitalLeaseObligations": "13345000", "otherCurrentLiabilities": "128966000", "totalCurrentLiabilities": "381514000", "otherNonCurrentLiabilities": "11144000", "totalNonCurrentLiabilities": "2662560999", "cashAndShortTermInvestments": "61119000", "commonStockSharesOutstanding": "56610000", "intangibleAssetsExcludingGoodwill": "49994000", "cashAndCashEquivalentsAtCarryingValue": "61119000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48518000", "profitLoss": "None", "dividendPayout": "33455000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "15384000", "operatingCashflow": "201226000", "capitalExpenditures": "59183000", "changeInReceivables": "-27651000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-466433000", "cashflowFromInvestment": "-57778000", "stockBasedCompensation": "15431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33455000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-322985000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4652000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148803000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "income_statement": { "revenue": 181555000, "cost_of_revenue": 27991000, "gross_profit": 153564000, "ebit": -577489000, "ebitda": -419940000, "pretax_income": -728158000, "tax_provision": -137915000, "net_income": -590243000, "net_income_to_common": -590243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 376736000, "total_current_assets": 554511000, "total_assets": 2741955000, "short_term_debt": 1692000, "long_term_debt": 2954244000, "total_debt": 2955936000, "total_liabilities": 3408392000, "total_equity": -671720000, "shares_outstanding": 56476000, "goodwill_and_intangibles": 317249000 }, "cash_flow": { "operating_cash_flow": -416537000, "capital_expenditure": 129087000, "free_cash_flow": -287450000, "dividends_paid": 53020000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265901, "ticker_id": 1650, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-577489000", "ebitda": "-419940000", "netIncome": "-590243000", "grossProfit": "153564000", "depreciation": "None", "totalRevenue": "181555000", "costOfRevenue": "27991000", "interestIncome": "154335000", "incomeBeforeTax": "-728158000", "interestExpense": "150669000", "operatingIncome": "-572008000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-137915000", "reportedCurrency": "USD", "netInterestIncome": "-150669000", "nonInterestIncome": "None", "operatingExpenses": "725572000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-5481000", "costofGoodsAndServicesSold": "27991000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157549000", "sellingGeneralAndAdministrative": "108118000", "netIncomeFromContinuingOperations": "-590243000" }, "balance": { "goodwill": "266961000", "inventory": "47479000", "commonStock": "-674319000", "currentDebt": "None", "investments": "None", "totalAssets": "2741955000", "longTermDebt": "2954244000", "shortTermDebt": "1692000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "50288000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3408392000", "otherCurrentAssets": "26467000", "totalCurrentAssets": "554511000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "280000", "currentNetReceivables": "103549000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2187444000", "currentAccountsPayable": "14272000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1801981000", "shortLongTermDebtTotal": "2966419000", "totalShareholderEquity": "-671720000", "capitalLeaseObligations": "10483000", "otherCurrentLiabilities": "89888000", "totalCurrentLiabilities": "299981000", "otherNonCurrentLiabilities": "16460000", "totalNonCurrentLiabilities": "3108411000", "cashAndShortTermInvestments": "376736000", "commonStockSharesOutstanding": "56476000", "intangibleAssetsExcludingGoodwill": "50288000", "cashAndCashEquivalentsAtCarryingValue": "376736000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-590243000", "profitLoss": "None", "dividendPayout": "53020000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-14499000", "operatingCashflow": "-416537000", "capitalExpenditures": "129087000", "changeInReceivables": "28729000", "changeInExchangeRate": "None", "cashflowFromFinancing": "730850000", "cashflowFromInvestment": "-120821000", "stockBasedCompensation": "-209000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53020000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "193492000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4624000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157549000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 181555000, "cost_of_revenue": 27991000, "gross_profit": 153564000, "research_and_development": null, "selling_general_admin": 108118000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -577489000, "depreciation_amortisation": 157549000, "ebitda": -419940000, "interest_expense": 150669000, "interest_income": null, "other_non_operating": null, "pretax_income": -728158000, "tax_provision": -137915000, "effective_tax_rate": null, "net_income": -590243000, "net_income_continuing_ops": -590243000, "net_income_to_common": -590243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 376736000, "short_term_investments": 280000, "net_receivables": 103549000, "inventory": 47479000, "other_current_assets": null, "total_current_assets": 554511000, "net_ppe": null, "goodwill": 266961000, "intangible_assets": 50288000, "goodwill_and_intangibles": 317249000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2187444000, "total_assets": 2741955000, "short_term_debt": 1692000, "accounts_payable": 14272000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 299981000, "long_term_debt": 2954244000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3108411000, "total_liabilities": 3408392000, "total_debt": 2955936000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -671720000, "shares_outstanding": 56476000, "operating_cash_flow": -416537000, "stock_based_compensation": -209000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 129087000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -120821000, "dividends_paid": 53020000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 730850000, "free_cash_flow": -287450000, "net_change_in_cash": 193492000 }, "raw_data": { "income": { "ebit": "-577489000", "ebitda": "-419940000", "netIncome": "-590243000", "grossProfit": "153564000", "depreciation": "None", "totalRevenue": "181555000", "costOfRevenue": "27991000", "interestIncome": "154335000", "incomeBeforeTax": "-728158000", "interestExpense": "150669000", "operatingIncome": "-572008000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-137915000", "reportedCurrency": "USD", "netInterestIncome": "-150669000", "nonInterestIncome": "None", "operatingExpenses": "725572000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-5481000", "costofGoodsAndServicesSold": "27991000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157549000", "sellingGeneralAndAdministrative": "108118000", "netIncomeFromContinuingOperations": "-590243000" }, "balance": { "goodwill": "266961000", "inventory": "47479000", "commonStock": "-674319000", "currentDebt": "None", "investments": "None", "totalAssets": "2741955000", "longTermDebt": "2954244000", "shortTermDebt": "1692000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "50288000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3408392000", "otherCurrentAssets": "26467000", "totalCurrentAssets": "554511000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "280000", "currentNetReceivables": "103549000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2187444000", "currentAccountsPayable": "14272000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1801981000", "shortLongTermDebtTotal": "2966419000", "totalShareholderEquity": "-671720000", "capitalLeaseObligations": "10483000", "otherCurrentLiabilities": "89888000", "totalCurrentLiabilities": "299981000", "otherNonCurrentLiabilities": "16460000", "totalNonCurrentLiabilities": "3108411000", "cashAndShortTermInvestments": "376736000", "commonStockSharesOutstanding": "56476000", "intangibleAssetsExcludingGoodwill": "50288000", "cashAndCashEquivalentsAtCarryingValue": "376736000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-590243000", "profitLoss": "None", "dividendPayout": "53020000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-14499000", "operatingCashflow": "-416537000", "capitalExpenditures": "129087000", "changeInReceivables": "28729000", "changeInExchangeRate": "None", "cashflowFromFinancing": "730850000", "cashflowFromInvestment": "-120821000", "stockBasedCompensation": "-209000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53020000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "193492000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4624000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157549000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "income_statement": { "revenue": 1474925000, "cost_of_revenue": 126264000, "gross_profit": 1348661000, "ebit": 315518000, "ebitda": 485974000, "pretax_income": 215154000, "tax_provision": 42789000, "net_income": 172365000, "net_income_to_common": 172365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182252000, "total_current_assets": 294181000, "total_assets": 2611533000, "short_term_debt": 9671000, "long_term_debt": 2145883000, "total_debt": 2155554000, "total_liabilities": 2621499000, "total_equity": -15255000, "shares_outstanding": 56921000, "goodwill_and_intangibles": 419553000 }, "cash_flow": { "operating_cash_flow": 403041000, "capital_expenditure": 330662000, "free_cash_flow": 733703000, "dividends_paid": 210011000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265906, "ticker_id": 1650, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "315518000", "ebitda": "485974000", "netIncome": "172365000", "grossProfit": "1348661000", "depreciation": "None", "totalRevenue": "1474925000", "costOfRevenue": "126264000", "interestIncome": "94285000", "incomeBeforeTax": "215154000", "interestExpense": "100364000", "operatingIncome": "309439000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "42789000", "reportedCurrency": "USD", "netInterestIncome": "-100364000", "nonInterestIncome": "None", "operatingExpenses": "1039222000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-16532000", "costofGoodsAndServicesSold": "126264000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170456000", "sellingGeneralAndAdministrative": "222252000", "netIncomeFromContinuingOperations": "172365000" }, "balance": { "goodwill": "359654000", "inventory": "32902000", "commonStock": "-25001000", "currentDebt": "None", "investments": "None", "totalAssets": "2611533000", "longTermDebt": "2145883000", "shortTermDebt": "9671000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "59899000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2621499000", "otherCurrentAssets": "15646000", "totalCurrentAssets": "294181000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "275000", "currentNetReceivables": "63106000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2317352000", "currentAccountsPayable": "29344000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1841608000", "shortLongTermDebtTotal": "2166154000", "totalShareholderEquity": "-15255000", "capitalLeaseObligations": "10600000", "otherCurrentLiabilities": "94509000", "totalCurrentLiabilities": "324138000", "otherNonCurrentLiabilities": "10336000", "totalNonCurrentLiabilities": "2297361000", "cashAndShortTermInvestments": "182252000", "commonStockSharesOutstanding": "56921000", "intangibleAssetsExcludingGoodwill": "59899000", "cashAndCashEquivalentsAtCarryingValue": "182252000", "accumulatedDepreciationAmortizationPPE": "-1855019000" }, "cashflow": { "netIncome": "172365000", "profitLoss": "None", "dividendPayout": "210011000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-211000", "operatingCashflow": "403041000", "capitalExpenditures": "330662000", "changeInReceivables": "-8166000", "changeInExchangeRate": "None", "cashflowFromFinancing": "270469000", "cashflowFromInvestment": "-600216000", "stockBasedCompensation": "11910000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "210011000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "73294000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170456000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1474925000, "cost_of_revenue": 126264000, "gross_profit": 1348661000, "research_and_development": null, "selling_general_admin": 222252000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 315518000, "depreciation_amortisation": 170456000, "ebitda": 485974000, "interest_expense": 100364000, "interest_income": null, "other_non_operating": null, "pretax_income": 215154000, "tax_provision": 42789000, "effective_tax_rate": null, "net_income": 172365000, "net_income_continuing_ops": 172365000, "net_income_to_common": 172365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182252000, "short_term_investments": 275000, "net_receivables": 63106000, "inventory": 32902000, "other_current_assets": null, "total_current_assets": 294181000, "net_ppe": null, "goodwill": 359654000, "intangible_assets": 59899000, "goodwill_and_intangibles": 419553000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2317352000, "total_assets": 2611533000, "short_term_debt": 9671000, "accounts_payable": 29344000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 324138000, "long_term_debt": 2145883000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2297361000, "total_liabilities": 2621499000, "total_debt": 2155554000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -15255000, "shares_outstanding": 56921000, "operating_cash_flow": 403041000, "stock_based_compensation": 11910000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 330662000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -600216000, "dividends_paid": 210011000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 270469000, "free_cash_flow": 733703000, "net_change_in_cash": 73294000 }, "raw_data": { "income": { "ebit": "315518000", "ebitda": "485974000", "netIncome": "172365000", "grossProfit": "1348661000", "depreciation": "None", "totalRevenue": "1474925000", "costOfRevenue": "126264000", "interestIncome": "94285000", "incomeBeforeTax": "215154000", "interestExpense": "100364000", "operatingIncome": "309439000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "42789000", "reportedCurrency": "USD", "netInterestIncome": "-100364000", "nonInterestIncome": "None", "operatingExpenses": "1039222000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-16532000", "costofGoodsAndServicesSold": "126264000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170456000", "sellingGeneralAndAdministrative": "222252000", "netIncomeFromContinuingOperations": "172365000" }, "balance": { "goodwill": "359654000", "inventory": "32902000", "commonStock": "-25001000", "currentDebt": "None", "investments": "None", "totalAssets": "2611533000", "longTermDebt": "2145883000", "shortTermDebt": "9671000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "59899000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2621499000", "otherCurrentAssets": "15646000", "totalCurrentAssets": "294181000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "275000", "currentNetReceivables": "63106000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2317352000", "currentAccountsPayable": "29344000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1841608000", "shortLongTermDebtTotal": "2166154000", "totalShareholderEquity": "-15255000", "capitalLeaseObligations": "10600000", "otherCurrentLiabilities": "94509000", "totalCurrentLiabilities": "324138000", "otherNonCurrentLiabilities": "10336000", "totalNonCurrentLiabilities": "2297361000", "cashAndShortTermInvestments": "182252000", "commonStockSharesOutstanding": "56921000", "intangibleAssetsExcludingGoodwill": "59899000", "cashAndCashEquivalentsAtCarryingValue": "182252000", "accumulatedDepreciationAmortizationPPE": "-1855019000" }, "cashflow": { "netIncome": "172365000", "profitLoss": "None", "dividendPayout": "210011000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-211000", "operatingCashflow": "403041000", "capitalExpenditures": "330662000", "changeInReceivables": "-8166000", "changeInExchangeRate": "None", "cashflowFromFinancing": "270469000", "cashflowFromInvestment": "-600216000", "stockBasedCompensation": "11910000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "210011000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "73294000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170456000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "income_statement": { "revenue": 1348530000, "cost_of_revenue": 114733000, "gross_profit": 1233797000, "ebit": 247083000, "ebitda": 402612000, "pretax_income": 161396000, "tax_provision": 34743000, "net_income": 126653000, "net_income_to_common": 126653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105349000, "total_current_assets": 200209000, "total_assets": 2024183000, "short_term_debt": 5625000, "long_term_debt": 1657568000, "total_debt": 1663193000, "total_liabilities": 1991767000, "total_equity": 21282000, "shares_outstanding": 56860000, "goodwill_and_intangibles": 215095000 }, "cash_flow": { "operating_cash_flow": 350740000, "capital_expenditure": 189816000, "free_cash_flow": 540556000, "dividends_paid": 203199000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265911, "ticker_id": 1650, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "247083000", "ebitda": "402612000", "netIncome": "126653000", "grossProfit": "1233797000", "depreciation": "None", "totalRevenue": "1348530000", "costOfRevenue": "114733000", "interestIncome": "128050000", "incomeBeforeTax": "161396000", "interestExpense": "85687000", "operatingIncome": "290519000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "34743000", "reportedCurrency": "USD", "netInterestIncome": "-85687000", "nonInterestIncome": "None", "operatingExpenses": "933212000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-7442000", "costofGoodsAndServicesSold": "114733000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155529000", "sellingGeneralAndAdministrative": "193333000", "netIncomeFromContinuingOperations": "126653000" }, "balance": { "goodwill": "178719000", "inventory": "30753000", "commonStock": "5845000", "currentDebt": "None", "investments": "None", "totalAssets": "2024183000", "longTermDebt": "1657568000", "shortTermDebt": "5625000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "36376000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1991767000", "otherCurrentAssets": "12589000", "totalCurrentAssets": "200209000", "currentLongTermDebt": "5625000", "longTermInvestments": "None", "shortTermInvestments": "511000", "currentNetReceivables": "51518000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1823974000", "currentAccountsPayable": "23314000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1599438000", "shortLongTermDebtTotal": "1663193000", "totalShareholderEquity": "21282000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "69115000", "totalCurrentLiabilities": "234719000", "otherNonCurrentLiabilities": "11058000", "totalNonCurrentLiabilities": "1757048000", "cashAndShortTermInvestments": "105349000", "commonStockSharesOutstanding": "56860000", "intangibleAssetsExcludingGoodwill": "36376000", "cashAndCashEquivalentsAtCarryingValue": "105349000", "accumulatedDepreciationAmortizationPPE": "-1727345000" }, "cashflow": { "netIncome": "126653000", "profitLoss": "None", "dividendPayout": "203199000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1203000", "operatingCashflow": "350740000", "capitalExpenditures": "189816000", "changeInReceivables": "-13975000", "changeInExchangeRate": "-5357000", "cashflowFromFinancing": "-216575000", "cashflowFromInvestment": "-189704000", "stockBasedCompensation": "11243000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "203199000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-60896000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8428000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155529000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1348530000, "cost_of_revenue": 114733000, "gross_profit": 1233797000, "research_and_development": 0, "selling_general_admin": 193333000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 247083000, "depreciation_amortisation": 155529000, "ebitda": 402612000, "interest_expense": 85687000, "interest_income": null, "other_non_operating": null, "pretax_income": 161396000, "tax_provision": 34743000, "effective_tax_rate": null, "net_income": 126653000, "net_income_continuing_ops": 126653000, "net_income_to_common": 126653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105349000, "short_term_investments": 511000, "net_receivables": 51518000, "inventory": 30753000, "other_current_assets": null, "total_current_assets": 200209000, "net_ppe": null, "goodwill": 178719000, "intangible_assets": 36376000, "goodwill_and_intangibles": 215095000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1823974000, "total_assets": 2024183000, "short_term_debt": 5625000, "accounts_payable": 23314000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 234719000, "long_term_debt": 1657568000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1757048000, "total_liabilities": 1991767000, "total_debt": 1663193000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 21282000, "shares_outstanding": 56860000, "operating_cash_flow": 350740000, "stock_based_compensation": 11243000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 189816000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -189704000, "dividends_paid": 203199000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -216575000, "free_cash_flow": 540556000, "net_change_in_cash": -60896000 }, "raw_data": { "income": { "ebit": "247083000", "ebitda": "402612000", "netIncome": "126653000", "grossProfit": "1233797000", "depreciation": "None", "totalRevenue": "1348530000", "costOfRevenue": "114733000", "interestIncome": "128050000", "incomeBeforeTax": "161396000", "interestExpense": "85687000", "operatingIncome": "290519000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "34743000", "reportedCurrency": "USD", "netInterestIncome": "-85687000", "nonInterestIncome": "None", "operatingExpenses": "933212000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-7442000", "costofGoodsAndServicesSold": "114733000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155529000", "sellingGeneralAndAdministrative": "193333000", "netIncomeFromContinuingOperations": "126653000" }, "balance": { "goodwill": "178719000", "inventory": "30753000", "commonStock": "5845000", "currentDebt": "None", "investments": "None", "totalAssets": "2024183000", "longTermDebt": "1657568000", "shortTermDebt": "5625000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "36376000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1991767000", "otherCurrentAssets": "12589000", "totalCurrentAssets": "200209000", "currentLongTermDebt": "5625000", "longTermInvestments": "None", "shortTermInvestments": "511000", "currentNetReceivables": "51518000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1823974000", "currentAccountsPayable": "23314000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1599438000", "shortLongTermDebtTotal": "1663193000", "totalShareholderEquity": "21282000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "69115000", "totalCurrentLiabilities": "234719000", "otherNonCurrentLiabilities": "11058000", "totalNonCurrentLiabilities": "1757048000", "cashAndShortTermInvestments": "105349000", "commonStockSharesOutstanding": "56860000", "intangibleAssetsExcludingGoodwill": "36376000", "cashAndCashEquivalentsAtCarryingValue": "105349000", "accumulatedDepreciationAmortizationPPE": "-1727345000" }, "cashflow": { "netIncome": "126653000", "profitLoss": "None", "dividendPayout": "203199000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1203000", "operatingCashflow": "350740000", "capitalExpenditures": "189816000", "changeInReceivables": "-13975000", "changeInExchangeRate": "-5357000", "cashflowFromFinancing": "-216575000", "cashflowFromInvestment": "-189704000", "stockBasedCompensation": "11243000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "203199000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-60896000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8428000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155529000", "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": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "income_statement": { "revenue": 225627000, "cost_of_revenue": 395529000, "gross_profit": -169902000, "ebit": -238283000, "ebitda": -130934000, "pretax_income": -416963000, "tax_provision": -148363000, "net_income": -268600000, "net_income_to_common": -268600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116510000, "total_current_assets": 830780000, "total_assets": 7708879000, "short_term_debt": 15038000, "long_term_debt": 5340489000, "total_debt": 5355527000, "total_liabilities": 7194606000, "total_equity": 279226000, "shares_outstanding": 101476000, "goodwill_and_intangibles": 2752514000 }, "cash_flow": { "operating_cash_flow": -83159000, "capital_expenditure": 53964000, "free_cash_flow": -29195000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265874, "ticker_id": 1650, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-238283000", "ebitda": "-130934000", "netIncome": "-268600000", "grossProfit": "-169902000", "depreciation": "None", "totalRevenue": "225627000", "costOfRevenue": "395529000", "interestIncome": "None", "incomeBeforeTax": "-416963000", "interestExpense": "94928000", "operatingIncome": "-238283000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-148363000", "reportedCurrency": "USD", "netInterestIncome": "-94928000", "nonInterestIncome": "None", "operatingExpenses": "68381000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "395529000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107349000", "sellingGeneralAndAdministrative": "73295000", "netIncomeFromContinuingOperations": "-268600000" }, "balance": { "goodwill": "2068867000", "inventory": "71458000", "commonStock": "1016999", "currentDebt": "None", "investments": "None", "totalAssets": "7708879000", "longTermDebt": "5340489000", "shortTermDebt": "15038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "683647000", "reportedCurrency": "USD", "retainedEarnings": "-2031969000", "totalLiabilities": "7194606000", "otherCurrentAssets": "465348000", "totalCurrentAssets": "830780000", "currentLongTermDebt": "15038000", "longTermInvestments": "None", "shortTermInvestments": "145000", "currentNetReceivables": "177319000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6878099000", "currentAccountsPayable": "115171000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5531542000", "totalShareholderEquity": "279226000", "capitalLeaseObligations": "176015000", "otherCurrentLiabilities": "739136000", "totalCurrentLiabilities": "1215159000", "otherNonCurrentLiabilities": "14862000", "totalNonCurrentLiabilities": "5979447000", "cashAndShortTermInvestments": "116510000", "commonStockSharesOutstanding": "101476000", "intangibleAssetsExcludingGoodwill": "683647000", "cashAndCashEquivalentsAtCarryingValue": "116510000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-268600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-9774000", "operatingCashflow": "-83159000", "capitalExpenditures": "53964000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "163688000", "cashflowFromInvestment": "-53964000", "stockBasedCompensation": "3777000", "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": "107349000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 225627000, "cost_of_revenue": 395529000, "gross_profit": -169902000, "research_and_development": null, "selling_general_admin": 73295000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -238283000, "depreciation_amortisation": 107349000, "ebitda": -130934000, "interest_expense": 94928000, "interest_income": null, "other_non_operating": null, "pretax_income": -416963000, "tax_provision": -148363000, "effective_tax_rate": null, "net_income": -268600000, "net_income_continuing_ops": -268600000, "net_income_to_common": -268600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 116510000, "short_term_investments": 145000, "net_receivables": 177319000, "inventory": 71458000, "other_current_assets": null, "total_current_assets": 830780000, "net_ppe": null, "goodwill": 2068867000, "intangible_assets": 683647000, "goodwill_and_intangibles": 2752514000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6878099000, "total_assets": 7708879000, "short_term_debt": 15038000, "accounts_payable": 115171000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1215159000, "long_term_debt": 5340489000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5979447000, "total_liabilities": 7194606000, "total_debt": 5355527000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2031969000, "total_equity": 279226000, "shares_outstanding": 101476000, "operating_cash_flow": -83159000, "stock_based_compensation": 3777000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53964000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53964000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 163688000, "free_cash_flow": -29195000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-238283000", "ebitda": "-130934000", "netIncome": "-268600000", "grossProfit": "-169902000", "depreciation": "None", "totalRevenue": "225627000", "costOfRevenue": "395529000", "interestIncome": "None", "incomeBeforeTax": "-416963000", "interestExpense": "94928000", "operatingIncome": "-238283000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-148363000", "reportedCurrency": "USD", "netInterestIncome": "-94928000", "nonInterestIncome": "None", "operatingExpenses": "68381000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "395529000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107349000", "sellingGeneralAndAdministrative": "73295000", "netIncomeFromContinuingOperations": "-268600000" }, "balance": { "goodwill": "2068867000", "inventory": "71458000", "commonStock": "1016999", "currentDebt": "None", "investments": "None", "totalAssets": "7708879000", "longTermDebt": "5340489000", "shortTermDebt": "15038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "683647000", "reportedCurrency": "USD", "retainedEarnings": "-2031969000", "totalLiabilities": "7194606000", "otherCurrentAssets": "465348000", "totalCurrentAssets": "830780000", "currentLongTermDebt": "15038000", "longTermInvestments": "None", "shortTermInvestments": "145000", "currentNetReceivables": "177319000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6878099000", "currentAccountsPayable": "115171000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5531542000", "totalShareholderEquity": "279226000", "capitalLeaseObligations": "176015000", "otherCurrentLiabilities": "739136000", "totalCurrentLiabilities": "1215159000", "otherNonCurrentLiabilities": "14862000", "totalNonCurrentLiabilities": "5979447000", "cashAndShortTermInvestments": "116510000", "commonStockSharesOutstanding": "101476000", "intangibleAssetsExcludingGoodwill": "683647000", "cashAndCashEquivalentsAtCarryingValue": "116510000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-268600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-9774000", "operatingCashflow": "-83159000", "capitalExpenditures": "53964000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "163688000", "cashflowFromInvestment": "-53964000", "stockBasedCompensation": "3777000", "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": "107349000", "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": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "income_statement": { "revenue": 650089000, "cost_of_revenue": 548774000, "gross_profit": 101315000, "ebit": 14890000, "ebitda": 136262000, "pretax_income": -107844000, "tax_provision": -15460000, "net_income": -92384000, "net_income_to_common": -92384000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91134000, "total_current_assets": 472868000, "total_assets": 7799202000, "short_term_debt": 41963000, "long_term_debt": 5166072000, "total_debt": 5208035000, "total_liabilities": 7014398000, "total_equity": 549757000, "shares_outstanding": 101476000, "goodwill_and_intangibles": 2794173000 }, "cash_flow": { "operating_cash_flow": -37671000, "capital_expenditure": 71592000, "free_cash_flow": 33921000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265875, "ticker_id": 1650, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14890000", "ebitda": "136262000", "netIncome": "-92384000", "grossProfit": "101315000", "depreciation": "None", "totalRevenue": "650089000", "costOfRevenue": "548774000", "interestIncome": "89458000", "incomeBeforeTax": "-107844000", "interestExpense": "89458000", "operatingIncome": "14890000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-15460000", "reportedCurrency": "USD", "netInterestIncome": "-89458000", "nonInterestIncome": "None", "operatingExpenses": "86425000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "548774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121372000", "sellingGeneralAndAdministrative": "106952000", "netIncomeFromContinuingOperations": "-92384000" }, "balance": { "goodwill": "2071680000", "inventory": "68537000", "commonStock": "1017000", "currentDebt": "None", "investments": "None", "totalAssets": "7799202000", "longTermDebt": "5166072000", "shortTermDebt": "41963000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "722493000", "reportedCurrency": "USD", "retainedEarnings": "-1763369000", "totalLiabilities": "7014398000", "otherCurrentAssets": "152914000", "totalCurrentAssets": "472868000", "currentLongTermDebt": "15038000", "longTermInvestments": "None", "shortTermInvestments": "193000", "currentNetReceivables": "160283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7326334000", "currentAccountsPayable": "74181000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4509745000", "shortLongTermDebtTotal": "5427325000", "totalShareholderEquity": "549757000", "capitalLeaseObligations": "219290000", "otherCurrentLiabilities": "275913000", "totalCurrentLiabilities": "685118000", "otherNonCurrentLiabilities": "14043000", "totalNonCurrentLiabilities": "6329280000", "cashAndShortTermInvestments": "91134000", "commonStockSharesOutstanding": "101476000", "intangibleAssetsExcludingGoodwill": "722493000", "cashAndCashEquivalentsAtCarryingValue": "91134000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-92384000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "16568000", "operatingCashflow": "-37671000", "capitalExpenditures": "71592000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "122774000", "cashflowFromInvestment": "-71592000", "stockBasedCompensation": "22578000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14380000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121372000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 650089000, "cost_of_revenue": 548774000, "gross_profit": 101315000, "research_and_development": null, "selling_general_admin": 106952000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14890000, "depreciation_amortisation": 121372000, "ebitda": 136262000, "interest_expense": 89458000, "interest_income": null, "other_non_operating": null, "pretax_income": -107844000, "tax_provision": -15460000, "effective_tax_rate": null, "net_income": -92384000, "net_income_continuing_ops": -92384000, "net_income_to_common": -92384000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91134000, "short_term_investments": 193000, "net_receivables": 160283000, "inventory": 68537000, "other_current_assets": null, "total_current_assets": 472868000, "net_ppe": null, "goodwill": 2071680000, "intangible_assets": 722493000, "goodwill_and_intangibles": 2794173000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7326334000, "total_assets": 7799202000, "short_term_debt": 41963000, "accounts_payable": 74181000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 685118000, "long_term_debt": 5166072000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6329280000, "total_liabilities": 7014398000, "total_debt": 5208035000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1763369000, "total_equity": 549757000, "shares_outstanding": 101476000, "operating_cash_flow": -37671000, "stock_based_compensation": 22578000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71592000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71592000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 122774000, "free_cash_flow": 33921000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14890000", "ebitda": "136262000", "netIncome": "-92384000", "grossProfit": "101315000", "depreciation": "None", "totalRevenue": "650089000", "costOfRevenue": "548774000", "interestIncome": "89458000", "incomeBeforeTax": "-107844000", "interestExpense": "89458000", "operatingIncome": "14890000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-15460000", "reportedCurrency": "USD", "netInterestIncome": "-89458000", "nonInterestIncome": "None", "operatingExpenses": "86425000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "548774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121372000", "sellingGeneralAndAdministrative": "106952000", "netIncomeFromContinuingOperations": "-92384000" }, "balance": { "goodwill": "2071680000", "inventory": "68537000", "commonStock": "1017000", "currentDebt": "None", "investments": "None", "totalAssets": "7799202000", "longTermDebt": "5166072000", "shortTermDebt": "41963000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "722493000", "reportedCurrency": "USD", "retainedEarnings": "-1763369000", "totalLiabilities": "7014398000", "otherCurrentAssets": "152914000", "totalCurrentAssets": "472868000", "currentLongTermDebt": "15038000", "longTermInvestments": "None", "shortTermInvestments": "193000", "currentNetReceivables": "160283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7326334000", "currentAccountsPayable": "74181000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4509745000", "shortLongTermDebtTotal": "5427325000", "totalShareholderEquity": "549757000", "capitalLeaseObligations": "219290000", "otherCurrentLiabilities": "275913000", "totalCurrentLiabilities": "685118000", "otherNonCurrentLiabilities": "14043000", "totalNonCurrentLiabilities": "6329280000", "cashAndShortTermInvestments": "91134000", "commonStockSharesOutstanding": "101476000", "intangibleAssetsExcludingGoodwill": "722493000", "cashAndCashEquivalentsAtCarryingValue": "91134000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-92384000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "16568000", "operatingCashflow": "-37671000", "capitalExpenditures": "71592000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "122774000", "cashflowFromInvestment": "-71592000", "stockBasedCompensation": "22578000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14380000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121372000", "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": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "income_statement": { "revenue": 1317753000, "cost_of_revenue": 788588000, "gross_profit": 529164999, "ebit": 436409000, "ebitda": 564462000, "pretax_income": -1200575000, "tax_provision": -38043000, "net_income": -1187348000, "net_income_to_common": -1187348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70683000, "total_current_assets": 500619000, "total_assets": 7889486000, "short_term_debt": 15038000, "long_term_debt": 5011933000, "total_debt": 5026971000, "total_liabilities": 7027875000, "total_equity": 614314000, "shares_outstanding": 100652000, "goodwill_and_intangibles": 2786855000 }, "cash_flow": { "operating_cash_flow": 356196000, "capital_expenditure": 99996000, "free_cash_flow": 456192000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265877, "ticker_id": 1650, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "436409000", "ebitda": "564462000", "netIncome": "-1187348000", "grossProfit": "529164999", "depreciation": "None", "totalRevenue": "1317753000", "costOfRevenue": "788588000", "interestIncome": "91056000", "incomeBeforeTax": "-1200575000", "interestExpense": "91056000", "operatingIncome": "436409000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-38043000", "reportedCurrency": "USD", "netInterestIncome": "-91056000", "nonInterestIncome": "None", "operatingExpenses": "92756000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "788588000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128053000", "sellingGeneralAndAdministrative": "111834000", "netIncomeFromContinuingOperations": "-1162532000" }, "balance": { "goodwill": "2064541000", "inventory": "84921000", "commonStock": "1012999", "currentDebt": "None", "investments": "None", "totalAssets": "7889486000", "longTermDebt": "5011933000", "shortTermDebt": "15038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "722314000", "reportedCurrency": "USD", "retainedEarnings": "-1670985000", "totalLiabilities": "7027875000", "otherCurrentAssets": "63888000", "totalCurrentAssets": "500619000", "currentLongTermDebt": "15038000", "longTermInvestments": "None", "shortTermInvestments": "249000", "currentNetReceivables": "280878000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7388867000", "currentAccountsPayable": "117552000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4579722000", "shortLongTermDebtTotal": "5241156000", "totalShareholderEquity": "614314000", "capitalLeaseObligations": "214185000", "otherCurrentLiabilities": "727746000", "totalCurrentLiabilities": "860336000", "otherNonCurrentLiabilities": "168544000", "totalNonCurrentLiabilities": "6167539000", "cashAndShortTermInvestments": "70683000", "commonStockSharesOutstanding": "100652000", "intangibleAssetsExcludingGoodwill": "722314000", "cashAndCashEquivalentsAtCarryingValue": "70683000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1162532000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "16582000", "operatingCashflow": "356196000", "capitalExpenditures": "99996000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-291111000", "cashflowFromInvestment": "-99996000", "stockBasedCompensation": "14951000", "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": "128053000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1317753000, "cost_of_revenue": 788588000, "gross_profit": 529164999, "research_and_development": null, "selling_general_admin": 111834000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 436409000, "depreciation_amortisation": 128053000, "ebitda": 564462000, "interest_expense": 91056000, "interest_income": null, "other_non_operating": null, "pretax_income": -1200575000, "tax_provision": -38043000, "effective_tax_rate": null, "net_income": -1187348000, "net_income_continuing_ops": -1162532000, "net_income_to_common": -1187348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70683000, "short_term_investments": 249000, "net_receivables": 280878000, "inventory": 84921000, "other_current_assets": null, "total_current_assets": 500619000, "net_ppe": null, "goodwill": 2064541000, "intangible_assets": 722314000, "goodwill_and_intangibles": 2786855000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7388867000, "total_assets": 7889486000, "short_term_debt": 15038000, "accounts_payable": 117552000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 860336000, "long_term_debt": 5011933000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6167539000, "total_liabilities": 7027875000, "total_debt": 5026971000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1670985000, "total_equity": 614314000, "shares_outstanding": 100652000, "operating_cash_flow": 356196000, "stock_based_compensation": 14951000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 99996000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -99996000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -291111000, "free_cash_flow": 456192000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "436409000", "ebitda": "564462000", "netIncome": "-1187348000", "grossProfit": "529164999", "depreciation": "None", "totalRevenue": "1317753000", "costOfRevenue": "788588000", "interestIncome": "91056000", "incomeBeforeTax": "-1200575000", "interestExpense": "91056000", "operatingIncome": "436409000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-38043000", "reportedCurrency": "USD", "netInterestIncome": "-91056000", "nonInterestIncome": "None", "operatingExpenses": "92756000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "788588000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128053000", "sellingGeneralAndAdministrative": "111834000", "netIncomeFromContinuingOperations": "-1162532000" }, "balance": { "goodwill": "2064541000", "inventory": "84921000", "commonStock": "1012999", "currentDebt": "None", "investments": "None", "totalAssets": "7889486000", "longTermDebt": "5011933000", "shortTermDebt": "15038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "722314000", "reportedCurrency": "USD", "retainedEarnings": "-1670985000", "totalLiabilities": "7027875000", "otherCurrentAssets": "63888000", "totalCurrentAssets": "500619000", "currentLongTermDebt": "15038000", "longTermInvestments": "None", "shortTermInvestments": "249000", "currentNetReceivables": "280878000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7388867000", "currentAccountsPayable": "117552000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4579722000", "shortLongTermDebtTotal": "5241156000", "totalShareholderEquity": "614314000", "capitalLeaseObligations": "214185000", "otherCurrentLiabilities": "727746000", "totalCurrentLiabilities": "860336000", "otherNonCurrentLiabilities": "168544000", "totalNonCurrentLiabilities": "6167539000", "cashAndShortTermInvestments": "70683000", "commonStockSharesOutstanding": "100652000", "intangibleAssetsExcludingGoodwill": "722314000", "cashAndCashEquivalentsAtCarryingValue": "70683000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1162532000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "16582000", "operatingCashflow": "356196000", "capitalExpenditures": "99996000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-291111000", "cashflowFromInvestment": "-99996000", "stockBasedCompensation": "14951000", "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": "128053000", "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": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "income_statement": { "revenue": 930390000, "cost_of_revenue": 715571000, "gross_profit": 214819000, "ebit": 96027000, "ebitda": 230655000, "pretax_income": 1451000, "tax_provision": 76283000, "net_income": -99648000, "net_income_to_common": -99648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107386000, "total_current_assets": 513335000, "total_assets": 9452915000, "short_term_debt": 15038000, "long_term_debt": 5273143000, "total_debt": 5288181000, "total_liabilities": 7430817000, "total_equity": 1774801000, "shares_outstanding": 100652000, "goodwill_and_intangibles": 4297483000 }, "cash_flow": { "operating_cash_flow": 186980000, "capital_expenditure": 168147000, "free_cash_flow": 355127000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265878, "ticker_id": 1650, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96027000", "ebitda": "230655000", "netIncome": "-99648000", "grossProfit": "214819000", "depreciation": "None", "totalRevenue": "930390000", "costOfRevenue": "715571000", "interestIncome": "92409000", "incomeBeforeTax": "1451000", "interestExpense": "92409000", "operatingIncome": "96027000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "76283000", "reportedCurrency": "USD", "netInterestIncome": "-92409000", "nonInterestIncome": "None", "operatingExpenses": "118792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "715571000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134628000", "sellingGeneralAndAdministrative": "129822000", "netIncomeFromContinuingOperations": "-74832000" }, "balance": { "goodwill": "3399090000", "inventory": "99142000", "commonStock": "1013000", "currentDebt": "None", "investments": "None", "totalAssets": "9452915000", "longTermDebt": "5273143000", "shortTermDebt": "15038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "898393000", "reportedCurrency": "USD", "retainedEarnings": "-483637000", "totalLiabilities": "7430817000", "otherCurrentAssets": "86429000", "totalCurrentAssets": "513335000", "currentLongTermDebt": "15038000", "longTermInvestments": "None", "shortTermInvestments": "311000", "currentNetReceivables": "220378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8939580000", "currentAccountsPayable": "160935000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4625526000", "shortLongTermDebtTotal": "5517403000", "totalShareholderEquity": "1774801000", "capitalLeaseObligations": "229222000", "otherCurrentLiabilities": "319265000", "totalCurrentLiabilities": "991985000", "otherNonCurrentLiabilities": "135304000", "totalNonCurrentLiabilities": "6438832000", "cashAndShortTermInvestments": "107386000", "commonStockSharesOutstanding": "100652000", "intangibleAssetsExcludingGoodwill": "898393000", "cashAndCashEquivalentsAtCarryingValue": "107386000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-99648000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-16155000", "operatingCashflow": "186980000", "capitalExpenditures": "168147000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27317000", "cashflowFromInvestment": "-168147000", "stockBasedCompensation": "8935000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4932000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134628000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 930390000, "cost_of_revenue": 715571000, "gross_profit": 214819000, "research_and_development": null, "selling_general_admin": 129822000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96027000, "depreciation_amortisation": 134628000, "ebitda": 230655000, "interest_expense": 92409000, "interest_income": null, "other_non_operating": null, "pretax_income": 1451000, "tax_provision": 76283000, "effective_tax_rate": null, "net_income": -99648000, "net_income_continuing_ops": -74832000, "net_income_to_common": -99648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107386000, "short_term_investments": 311000, "net_receivables": 220378000, "inventory": 99142000, "other_current_assets": null, "total_current_assets": 513335000, "net_ppe": null, "goodwill": 3399090000, "intangible_assets": 898393000, "goodwill_and_intangibles": 4297483000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8939580000, "total_assets": 9452915000, "short_term_debt": 15038000, "accounts_payable": 160935000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 991985000, "long_term_debt": 5273143000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6438832000, "total_liabilities": 7430817000, "total_debt": 5288181000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -483637000, "total_equity": 1774801000, "shares_outstanding": 100652000, "operating_cash_flow": 186980000, "stock_based_compensation": 8935000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 168147000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -168147000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27317000, "free_cash_flow": 355127000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96027000", "ebitda": "230655000", "netIncome": "-99648000", "grossProfit": "214819000", "depreciation": "None", "totalRevenue": "930390000", "costOfRevenue": "715571000", "interestIncome": "92409000", "incomeBeforeTax": "1451000", "interestExpense": "92409000", "operatingIncome": "96027000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "76283000", "reportedCurrency": "USD", "netInterestIncome": "-92409000", "nonInterestIncome": "None", "operatingExpenses": "118792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "715571000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134628000", "sellingGeneralAndAdministrative": "129822000", "netIncomeFromContinuingOperations": "-74832000" }, "balance": { "goodwill": "3399090000", "inventory": "99142000", "commonStock": "1013000", "currentDebt": "None", "investments": "None", "totalAssets": "9452915000", "longTermDebt": "5273143000", "shortTermDebt": "15038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "898393000", "reportedCurrency": "USD", "retainedEarnings": "-483637000", "totalLiabilities": "7430817000", "otherCurrentAssets": "86429000", "totalCurrentAssets": "513335000", "currentLongTermDebt": "15038000", "longTermInvestments": "None", "shortTermInvestments": "311000", "currentNetReceivables": "220378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8939580000", "currentAccountsPayable": "160935000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4625526000", "shortLongTermDebtTotal": "5517403000", "totalShareholderEquity": "1774801000", "capitalLeaseObligations": "229222000", "otherCurrentLiabilities": "319265000", "totalCurrentLiabilities": "991985000", "otherNonCurrentLiabilities": "135304000", "totalNonCurrentLiabilities": "6438832000", "cashAndShortTermInvestments": "107386000", "commonStockSharesOutstanding": "100652000", "intangibleAssetsExcludingGoodwill": "898393000", "cashAndCashEquivalentsAtCarryingValue": "107386000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-99648000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-16155000", "operatingCashflow": "186980000", "capitalExpenditures": "168147000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27317000", "cashflowFromInvestment": "-168147000", "stockBasedCompensation": "8935000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4932000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134628000", "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": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "income_statement": { "revenue": 202057000, "cost_of_revenue": 423410000, "gross_profit": -221353000, "ebit": -296498000, "ebitda": -194168000, "pretax_income": -406478000, "tax_provision": -186760000, "net_income": -219718000, "net_income_to_common": -219718000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61512000, "total_current_assets": 292238000, "total_assets": 11755080000, "short_term_debt": 439182000, "long_term_debt": 5037566000, "total_debt": 5476748000, "total_liabilities": 1290453000, "total_equity": 10464627000, "shares_outstanding": 100094000, "goodwill_and_intangibles": 4201225000 }, "cash_flow": { "operating_cash_flow": -178036000, "capital_expenditure": 139932000, "free_cash_flow": -38104000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265879, "ticker_id": 1650, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-296498000", "ebitda": "-194168000", "netIncome": "-219718000", "grossProfit": "-221353000", "depreciation": "None", "totalRevenue": "202057000", "costOfRevenue": "423410000", "interestIncome": "87035000", "incomeBeforeTax": "-406478000", "interestExpense": "87035000", "operatingIncome": "-296498000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-186760000", "reportedCurrency": "USD", "netInterestIncome": "-87035000", "nonInterestIncome": "None", "operatingExpenses": "75145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "423410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102330000", "sellingGeneralAndAdministrative": "90785000", "netIncomeFromContinuingOperations": "-219718000" }, "balance": { "goodwill": "3303351000", "inventory": "84634000", "commonStock": "1010000", "currentDebt": "None", "investments": "None", "totalAssets": "11755080000", "longTermDebt": "5037566000", "shortTermDebt": "439182000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "897874000", "reportedCurrency": "USD", "retainedEarnings": "-383989000", "totalLiabilities": "1290453000", "otherCurrentAssets": "80731000", "totalCurrentAssets": "292238000", "currentLongTermDebt": "210000000", "longTermInvestments": "None", "shortTermInvestments": "251000", "currentNetReceivables": "146092000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11462842000", "currentAccountsPayable": "128887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4569613000", "shortLongTermDebtTotal": "439182000", "totalShareholderEquity": "10464627000", "capitalLeaseObligations": "229182000", "otherCurrentLiabilities": "-128887000", "totalCurrentLiabilities": "936696000", "otherNonCurrentLiabilities": "133312000", "totalNonCurrentLiabilities": "353757000", "cashAndShortTermInvestments": "61512000", "commonStockSharesOutstanding": "100094000", "intangibleAssetsExcludingGoodwill": "897874000", "cashAndCashEquivalentsAtCarryingValue": "61512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-219718000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-13187000", "operatingCashflow": "-178036000", "capitalExpenditures": "139932000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "296425000", "cashflowFromInvestment": "-139932000", "stockBasedCompensation": "17076000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14380000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102330000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 202057000, "cost_of_revenue": 423410000, "gross_profit": -221353000, "research_and_development": null, "selling_general_admin": 90785000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -296498000, "depreciation_amortisation": 102330000, "ebitda": -194168000, "interest_expense": 87035000, "interest_income": null, "other_non_operating": null, "pretax_income": -406478000, "tax_provision": -186760000, "effective_tax_rate": null, "net_income": -219718000, "net_income_continuing_ops": -219718000, "net_income_to_common": -219718000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61512000, "short_term_investments": 251000, "net_receivables": 146092000, "inventory": 84634000, "other_current_assets": null, "total_current_assets": 292238000, "net_ppe": null, "goodwill": 3303351000, "intangible_assets": 897874000, "goodwill_and_intangibles": 4201225000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11462842000, "total_assets": 11755080000, "short_term_debt": 439182000, "accounts_payable": 128887000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 936696000, "long_term_debt": 5037566000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 353757000, "total_liabilities": 1290453000, "total_debt": 5476748000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -383989000, "total_equity": 10464627000, "shares_outstanding": 100094000, "operating_cash_flow": -178036000, "stock_based_compensation": 17076000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 139932000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139932000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 296425000, "free_cash_flow": -38104000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-296498000", "ebitda": "-194168000", "netIncome": "-219718000", "grossProfit": "-221353000", "depreciation": "None", "totalRevenue": "202057000", "costOfRevenue": "423410000", "interestIncome": "87035000", "incomeBeforeTax": "-406478000", "interestExpense": "87035000", "operatingIncome": "-296498000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-186760000", "reportedCurrency": "USD", "netInterestIncome": "-87035000", "nonInterestIncome": "None", "operatingExpenses": "75145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "423410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102330000", "sellingGeneralAndAdministrative": "90785000", "netIncomeFromContinuingOperations": "-219718000" }, "balance": { "goodwill": "3303351000", "inventory": "84634000", "commonStock": "1010000", "currentDebt": "None", "investments": "None", "totalAssets": "11755080000", "longTermDebt": "5037566000", "shortTermDebt": "439182000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "897874000", "reportedCurrency": "USD", "retainedEarnings": "-383989000", "totalLiabilities": "1290453000", "otherCurrentAssets": "80731000", "totalCurrentAssets": "292238000", "currentLongTermDebt": "210000000", "longTermInvestments": "None", "shortTermInvestments": "251000", "currentNetReceivables": "146092000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11462842000", "currentAccountsPayable": "128887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4569613000", "shortLongTermDebtTotal": "439182000", "totalShareholderEquity": "10464627000", "capitalLeaseObligations": "229182000", "otherCurrentLiabilities": "-128887000", "totalCurrentLiabilities": "936696000", "otherNonCurrentLiabilities": "133312000", "totalNonCurrentLiabilities": "353757000", "cashAndShortTermInvestments": "61512000", "commonStockSharesOutstanding": "100094000", "intangibleAssetsExcludingGoodwill": "897874000", "cashAndCashEquivalentsAtCarryingValue": "61512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-219718000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-13187000", "operatingCashflow": "-178036000", "capitalExpenditures": "139932000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "296425000", "cashflowFromInvestment": "-139932000", "stockBasedCompensation": "17076000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14380000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102330000", "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": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "income_statement": { "revenue": 687310000, "cost_of_revenue": 57797000, "gross_profit": 629513000, "ebit": 24359000, "ebitda": 130585000, "pretax_income": -54508000, "tax_provision": 209708000, "net_income": -264216000, "net_income_to_common": -264216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83174000, "total_current_assets": 399870000, "total_assets": 9130516000, "short_term_debt": 210000000, "long_term_debt": 4723072000, "total_debt": 4933072000, "total_liabilities": 6846837000, "total_equity": 2041863000, "shares_outstanding": 100350000, "goodwill_and_intangibles": 4194357000 }, "cash_flow": { "operating_cash_flow": -32571000, "capital_expenditure": 93199000, "free_cash_flow": 60628000, "dividends_paid": 61528000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265880, "ticker_id": 1650, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24359000", "ebitda": "130585000", "netIncome": "-264216000", "grossProfit": "629513000", "depreciation": "None", "totalRevenue": "687310000", "costOfRevenue": "57797000", "interestIncome": "78867000", "incomeBeforeTax": "-54508000", "interestExpense": "78867000", "operatingIncome": "51081000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "209708000", "reportedCurrency": "USD", "netInterestIncome": "-78867000", "nonInterestIncome": "None", "operatingExpenses": "578432000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57797000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106226000", "sellingGeneralAndAdministrative": "88646000", "netIncomeFromContinuingOperations": "-264216000" }, "balance": { "goodwill": "3296523000", "inventory": "71104000", "commonStock": "1004000", "currentDebt": "None", "investments": "None", "totalAssets": "9130516000", "longTermDebt": "4723072000", "shortTermDebt": "210000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "897834000", "reportedCurrency": "USD", "retainedEarnings": "-164271000", "totalLiabilities": "6846837000", "otherCurrentAssets": "80731000", "totalCurrentAssets": "399870000", "currentLongTermDebt": "210000000", "longTermInvestments": "None", "shortTermInvestments": "290000", "currentNetReceivables": "164861000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8730646000", "currentAccountsPayable": "107056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4524239000", "shortLongTermDebtTotal": "5163515000", "totalShareholderEquity": "2041863000", "capitalLeaseObligations": "230443000", "otherCurrentLiabilities": "266274000", "totalCurrentLiabilities": "926677000", "otherNonCurrentLiabilities": "133672000", "totalNonCurrentLiabilities": "5920160000", "cashAndShortTermInvestments": "83174000", "commonStockSharesOutstanding": "100350000", "intangibleAssetsExcludingGoodwill": "897834000", "cashAndCashEquivalentsAtCarryingValue": "83174000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-264216000", "profitLoss": "None", "dividendPayout": "61528000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "18152000", "operatingCashflow": "-32571000", "capitalExpenditures": "93199000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "119139000", "cashflowFromInvestment": "-93911000", "stockBasedCompensation": "10246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61528000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2615000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106226000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 687310000, "cost_of_revenue": 57797000, "gross_profit": 629513000, "research_and_development": null, "selling_general_admin": 88646000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24359000, "depreciation_amortisation": 106226000, "ebitda": 130585000, "interest_expense": 78867000, "interest_income": null, "other_non_operating": null, "pretax_income": -54508000, "tax_provision": 209708000, "effective_tax_rate": null, "net_income": -264216000, "net_income_continuing_ops": -264216000, "net_income_to_common": -264216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83174000, "short_term_investments": 290000, "net_receivables": 164861000, "inventory": 71104000, "other_current_assets": null, "total_current_assets": 399870000, "net_ppe": null, "goodwill": 3296523000, "intangible_assets": 897834000, "goodwill_and_intangibles": 4194357000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8730646000, "total_assets": 9130516000, "short_term_debt": 210000000, "accounts_payable": 107056000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 926677000, "long_term_debt": 4723072000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5920160000, "total_liabilities": 6846837000, "total_debt": 4933072000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -164271000, "total_equity": 2041863000, "shares_outstanding": 100350000, "operating_cash_flow": -32571000, "stock_based_compensation": 10246000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93199000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93911000, "dividends_paid": 61528000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 119139000, "free_cash_flow": 60628000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24359000", "ebitda": "130585000", "netIncome": "-264216000", "grossProfit": "629513000", "depreciation": "None", "totalRevenue": "687310000", "costOfRevenue": "57797000", "interestIncome": "78867000", "incomeBeforeTax": "-54508000", "interestExpense": "78867000", "operatingIncome": "51081000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "209708000", "reportedCurrency": "USD", "netInterestIncome": "-78867000", "nonInterestIncome": "None", "operatingExpenses": "578432000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57797000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106226000", "sellingGeneralAndAdministrative": "88646000", "netIncomeFromContinuingOperations": "-264216000" }, "balance": { "goodwill": "3296523000", "inventory": "71104000", "commonStock": "1004000", "currentDebt": "None", "investments": "None", "totalAssets": "9130516000", "longTermDebt": "4723072000", "shortTermDebt": "210000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "897834000", "reportedCurrency": "USD", "retainedEarnings": "-164271000", "totalLiabilities": "6846837000", "otherCurrentAssets": "80731000", "totalCurrentAssets": "399870000", "currentLongTermDebt": "210000000", "longTermInvestments": "None", "shortTermInvestments": "290000", "currentNetReceivables": "164861000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8730646000", "currentAccountsPayable": "107056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4524239000", "shortLongTermDebtTotal": "5163515000", "totalShareholderEquity": "2041863000", "capitalLeaseObligations": "230443000", "otherCurrentLiabilities": "266274000", "totalCurrentLiabilities": "926677000", "otherNonCurrentLiabilities": "133672000", "totalNonCurrentLiabilities": "5920160000", "cashAndShortTermInvestments": "83174000", "commonStockSharesOutstanding": "100350000", "intangibleAssetsExcludingGoodwill": "897834000", "cashAndCashEquivalentsAtCarryingValue": "83174000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-264216000", "profitLoss": "None", "dividendPayout": "61528000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "18152000", "operatingCashflow": "-32571000", "capitalExpenditures": "93199000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "119139000", "cashflowFromInvestment": "-93911000", "stockBasedCompensation": "10246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61528000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2615000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106226000", "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": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "income_statement": { "revenue": 1348385000, "cost_of_revenue": 109890000, "gross_profit": 1238495000, "ebit": 260548000, "ebitda": 405108000, "pretax_income": 178806000, "tax_provision": 43341000, "net_income": 135465000, "net_income_to_common": 135465000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89705000, "total_current_assets": 456961000, "total_assets": 11828727000, "short_term_debt": 210000000, "long_term_debt": 4574507000, "total_debt": 4784507000, "total_liabilities": 1374398000, "total_equity": 10454329000, "shares_outstanding": 100988000, "goodwill_and_intangibles": 3684771000 }, "cash_flow": { "operating_cash_flow": 337356000, "capital_expenditure": 109652000, "free_cash_flow": 447008000, "dividends_paid": 30764000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265882, "ticker_id": 1650, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "260548000", "ebitda": "405108000", "netIncome": "135465000", "grossProfit": "1238495000", "depreciation": "None", "totalRevenue": "1348385000", "costOfRevenue": "109890000", "interestIncome": "81742000", "incomeBeforeTax": "178806000", "interestExpense": "81742000", "operatingIncome": "262510000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "43341000", "reportedCurrency": "USD", "netInterestIncome": "-81742000", "nonInterestIncome": "None", "operatingExpenses": "975985000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109890000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144560000", "sellingGeneralAndAdministrative": "209260000", "netIncomeFromContinuingOperations": "135465000" }, "balance": { "goodwill": "2786109000", "inventory": "89842000", "commonStock": "1003000", "currentDebt": "None", "investments": "None", "totalAssets": "11828727000", "longTermDebt": "4574507000", "shortTermDebt": "210000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "898662000", "reportedCurrency": "USD", "retainedEarnings": "110966000", "totalLiabilities": "1374398000", "otherCurrentAssets": "75761000", "totalCurrentAssets": "456961000", "currentLongTermDebt": "210000000", "longTermInvestments": "None", "shortTermInvestments": "304000", "currentNetReceivables": "201653000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11447527000", "currentAccountsPayable": "120351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5215302000", "shortLongTermDebtTotal": "446810000", "totalShareholderEquity": "10454329000", "capitalLeaseObligations": "236810000", "otherCurrentLiabilities": "404947000", "totalCurrentLiabilities": "1140611000", "otherNonCurrentLiabilities": "53743000", "totalNonCurrentLiabilities": "476292000", "cashAndShortTermInvestments": "89705000", "commonStockSharesOutstanding": "100988000", "intangibleAssetsExcludingGoodwill": "898662000", "cashAndCashEquivalentsAtCarryingValue": "89705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135465000", "profitLoss": "None", "dividendPayout": "30764000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "8971000", "operatingCashflow": "337356000", "capitalExpenditures": "109652000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38578000", "cashflowFromInvestment": "-260737000", "stockBasedCompensation": "38943000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30764000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4689000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144560000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1348385000, "cost_of_revenue": 109890000, "gross_profit": 1238495000, "research_and_development": null, "selling_general_admin": 209260000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 260548000, "depreciation_amortisation": 144560000, "ebitda": 405108000, "interest_expense": 81742000, "interest_income": null, "other_non_operating": null, "pretax_income": 178806000, "tax_provision": 43341000, "effective_tax_rate": null, "net_income": 135465000, "net_income_continuing_ops": 135465000, "net_income_to_common": 135465000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89705000, "short_term_investments": 304000, "net_receivables": 201653000, "inventory": 89842000, "other_current_assets": null, "total_current_assets": 456961000, "net_ppe": null, "goodwill": 2786109000, "intangible_assets": 898662000, "goodwill_and_intangibles": 3684771000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11447527000, "total_assets": 11828727000, "short_term_debt": 210000000, "accounts_payable": 120351000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1140611000, "long_term_debt": 4574507000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 476292000, "total_liabilities": 1374398000, "total_debt": 4784507000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 110966000, "total_equity": 10454329000, "shares_outstanding": 100988000, "operating_cash_flow": 337356000, "stock_based_compensation": 38943000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109652000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -260737000, "dividends_paid": 30764000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38578000, "free_cash_flow": 447008000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "260548000", "ebitda": "405108000", "netIncome": "135465000", "grossProfit": "1238495000", "depreciation": "None", "totalRevenue": "1348385000", "costOfRevenue": "109890000", "interestIncome": "81742000", "incomeBeforeTax": "178806000", "interestExpense": "81742000", "operatingIncome": "262510000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "43341000", "reportedCurrency": "USD", "netInterestIncome": "-81742000", "nonInterestIncome": "None", "operatingExpenses": "975985000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109890000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144560000", "sellingGeneralAndAdministrative": "209260000", "netIncomeFromContinuingOperations": "135465000" }, "balance": { "goodwill": "2786109000", "inventory": "89842000", "commonStock": "1003000", "currentDebt": "None", "investments": "None", "totalAssets": "11828727000", "longTermDebt": "4574507000", "shortTermDebt": "210000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "898662000", "reportedCurrency": "USD", "retainedEarnings": "110966000", "totalLiabilities": "1374398000", "otherCurrentAssets": "75761000", "totalCurrentAssets": "456961000", "currentLongTermDebt": "210000000", "longTermInvestments": "None", "shortTermInvestments": "304000", "currentNetReceivables": "201653000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11447527000", "currentAccountsPayable": "120351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5215302000", "shortLongTermDebtTotal": "446810000", "totalShareholderEquity": "10454329000", "capitalLeaseObligations": "236810000", "otherCurrentLiabilities": "404947000", "totalCurrentLiabilities": "1140611000", "otherNonCurrentLiabilities": "53743000", "totalNonCurrentLiabilities": "476292000", "cashAndShortTermInvestments": "89705000", "commonStockSharesOutstanding": "100988000", "intangibleAssetsExcludingGoodwill": "898662000", "cashAndCashEquivalentsAtCarryingValue": "89705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135465000", "profitLoss": "None", "dividendPayout": "30764000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "8971000", "operatingCashflow": "337356000", "capitalExpenditures": "109652000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38578000", "cashflowFromInvestment": "-260737000", "stockBasedCompensation": "38943000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30764000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4689000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144560000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "income_statement": { "revenue": 571616000, "cost_of_revenue": 294323000, "gross_profit": 277293000, "ebit": 115803000, "ebitda": 172818000, "pretax_income": 75763000, "tax_provision": 20210000, "net_income": 55553000, "net_income_to_common": 55553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52858000, "total_current_assets": 271393000, "total_assets": 2347830000, "short_term_debt": 10000000, "long_term_debt": 2348790000, "total_debt": 2358790000, "total_liabilities": 3029908000, "total_equity": -687361000, "shares_outstanding": 51395000, "goodwill_and_intangibles": 311172999 }, "cash_flow": { "operating_cash_flow": 179237000, "capital_expenditure": 60882000, "free_cash_flow": 240119000, "dividends_paid": 15451000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265883, "ticker_id": 1650, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "115803000", "ebitda": "172818000", "netIncome": "55553000", "grossProfit": "277293000", "depreciation": "None", "totalRevenue": "571616000", "costOfRevenue": "294323000", "interestIncome": "None", "incomeBeforeTax": "75763000", "interestExpense": "40040000", "operatingIncome": "123199000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "20210000", "reportedCurrency": "USD", "netInterestIncome": "-40040000", "nonInterestIncome": "None", "operatingExpenses": "154094000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "294323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57015000", "sellingGeneralAndAdministrative": "92958000", "netIncomeFromContinuingOperations": "55553000" }, "balance": { "goodwill": "262591999", "inventory": "61480000", "commonStock": "-702046000", "currentDebt": "None", "investments": "None", "totalAssets": "2347830000", "longTermDebt": "2348790000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "48581000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3029908000", "otherCurrentAssets": "42102000", "totalCurrentAssets": "271393000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "399000", "currentNetReceivables": "114554000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2076437000", "currentAccountsPayable": "84130000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2425661000", "totalShareholderEquity": "-687361000", "capitalLeaseObligations": "66871000", "otherCurrentLiabilities": "142622000", "totalCurrentLiabilities": "539869000", "otherNonCurrentLiabilities": "8996000", "totalNonCurrentLiabilities": "2490038999", "cashAndShortTermInvestments": "52858000", "commonStockSharesOutstanding": "51395000", "intangibleAssetsExcludingGoodwill": "48581000", "cashAndCashEquivalentsAtCarryingValue": "52858000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55553000", "profitLoss": "None", "dividendPayout": "15451000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-5654000", "operatingCashflow": "179237000", "capitalExpenditures": "60882000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100502000", "cashflowFromInvestment": "-60882000", "stockBasedCompensation": "9135000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15451000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57015000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 571616000, "cost_of_revenue": 294323000, "gross_profit": 277293000, "research_and_development": null, "selling_general_admin": 92958000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115803000, "depreciation_amortisation": 57015000, "ebitda": 172818000, "interest_expense": 40040000, "interest_income": null, "other_non_operating": null, "pretax_income": 75763000, "tax_provision": 20210000, "effective_tax_rate": null, "net_income": 55553000, "net_income_continuing_ops": 55553000, "net_income_to_common": 55553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52858000, "short_term_investments": 399000, "net_receivables": 114554000, "inventory": 61480000, "other_current_assets": null, "total_current_assets": 271393000, "net_ppe": null, "goodwill": 262591999, "intangible_assets": 48581000, "goodwill_and_intangibles": 311172999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2076437000, "total_assets": 2347830000, "short_term_debt": 10000000, "accounts_payable": 84130000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 539869000, "long_term_debt": 2348790000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2490038999, "total_liabilities": 3029908000, "total_debt": 2358790000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -687361000, "shares_outstanding": 51395000, "operating_cash_flow": 179237000, "stock_based_compensation": 9135000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60882000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60882000, "dividends_paid": 15451000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100502000, "free_cash_flow": 240119000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "115803000", "ebitda": "172818000", "netIncome": "55553000", "grossProfit": "277293000", "depreciation": "None", "totalRevenue": "571616000", "costOfRevenue": "294323000", "interestIncome": "None", "incomeBeforeTax": "75763000", "interestExpense": "40040000", "operatingIncome": "123199000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "20210000", "reportedCurrency": "USD", "netInterestIncome": "-40040000", "nonInterestIncome": "None", "operatingExpenses": "154094000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "294323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57015000", "sellingGeneralAndAdministrative": "92958000", "netIncomeFromContinuingOperations": "55553000" }, "balance": { "goodwill": "262591999", "inventory": "61480000", "commonStock": "-702046000", "currentDebt": "None", "investments": "None", "totalAssets": "2347830000", "longTermDebt": "2348790000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "48581000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3029908000", "otherCurrentAssets": "42102000", "totalCurrentAssets": "271393000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "399000", "currentNetReceivables": "114554000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2076437000", "currentAccountsPayable": "84130000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2425661000", "totalShareholderEquity": "-687361000", "capitalLeaseObligations": "66871000", "otherCurrentLiabilities": "142622000", "totalCurrentLiabilities": "539869000", "otherNonCurrentLiabilities": "8996000", "totalNonCurrentLiabilities": "2490038999", "cashAndShortTermInvestments": "52858000", "commonStockSharesOutstanding": "51395000", "intangibleAssetsExcludingGoodwill": "48581000", "cashAndCashEquivalentsAtCarryingValue": "52858000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55553000", "profitLoss": "None", "dividendPayout": "15451000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-5654000", "operatingCashflow": "179237000", "capitalExpenditures": "60882000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100502000", "cashflowFromInvestment": "-60882000", "stockBasedCompensation": "9135000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15451000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57015000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "income_statement": { "revenue": 101615000, "cost_of_revenue": 11611000, "gross_profit": 90004000, "ebit": -131547000, "ebitda": -121235000, "pretax_income": -165883000, "tax_provision": -32416000, "net_income": -133467000, "net_income_to_common": -133467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35128000, "total_current_assets": 190187000, "total_assets": 2264265000, "short_term_debt": 68626000, "long_term_debt": 2435941000, "total_debt": 2504567000, "total_liabilities": 2995184000, "total_equity": -736202000, "shares_outstanding": 50667000, "goodwill_and_intangibles": 311978000 }, "cash_flow": { "operating_cash_flow": -110610000, "capital_expenditure": 57086000, "free_cash_flow": -53524000, "dividends_paid": 15313000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265884, "ticker_id": 1650, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-131547000", "ebitda": "-121235000", "netIncome": "-133467000", "grossProfit": "90004000", "depreciation": "None", "totalRevenue": "101615000", "costOfRevenue": "11611000", "interestIncome": "None", "incomeBeforeTax": "-165883000", "interestExpense": "34696000", "operatingIncome": "-126284000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-32416000", "reportedCurrency": "USD", "netInterestIncome": "-34696000", "nonInterestIncome": "None", "operatingExpenses": "216288000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10312000", "sellingGeneralAndAdministrative": "61424000", "netIncomeFromContinuingOperations": "-133467000" }, "balance": { "goodwill": "263182000", "inventory": "55875000", "commonStock": "-751215000", "currentDebt": "None", "investments": "None", "totalAssets": "2264265000", "longTermDebt": "2435941000", "shortTermDebt": "68626000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "48796000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2995184000", "otherCurrentAssets": "37361000", "totalCurrentAssets": "190187000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "293000", "currentNetReceivables": "61530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2074078000", "currentAccountsPayable": "52847000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2504567000", "totalShareholderEquity": "-736202000", "capitalLeaseObligations": "68626000", "otherCurrentLiabilities": "131007000", "totalCurrentLiabilities": "424266000", "otherNonCurrentLiabilities": "9393000", "totalNonCurrentLiabilities": "2570918000", "cashAndShortTermInvestments": "35128000", "commonStockSharesOutstanding": "50667000", "intangibleAssetsExcludingGoodwill": "48796000", "cashAndCashEquivalentsAtCarryingValue": "35128000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-133467000", "profitLoss": "None", "dividendPayout": "15313000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-11874000", "operatingCashflow": "-110610000", "capitalExpenditures": "57086000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "137914000", "cashflowFromInvestment": "-57086000", "stockBasedCompensation": "5284000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15313000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4653000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10312000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 101615000, "cost_of_revenue": 11611000, "gross_profit": 90004000, "research_and_development": null, "selling_general_admin": 61424000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -131547000, "depreciation_amortisation": 10312000, "ebitda": -121235000, "interest_expense": 34696000, "interest_income": null, "other_non_operating": null, "pretax_income": -165883000, "tax_provision": -32416000, "effective_tax_rate": null, "net_income": -133467000, "net_income_continuing_ops": -133467000, "net_income_to_common": -133467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35128000, "short_term_investments": 293000, "net_receivables": 61530000, "inventory": 55875000, "other_current_assets": null, "total_current_assets": 190187000, "net_ppe": null, "goodwill": 263182000, "intangible_assets": 48796000, "goodwill_and_intangibles": 311978000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2074078000, "total_assets": 2264265000, "short_term_debt": 68626000, "accounts_payable": 52847000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 424266000, "long_term_debt": 2435941000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2570918000, "total_liabilities": 2995184000, "total_debt": 2504567000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -736202000, "shares_outstanding": 50667000, "operating_cash_flow": -110610000, "stock_based_compensation": 5284000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57086000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57086000, "dividends_paid": 15313000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 137914000, "free_cash_flow": -53524000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-131547000", "ebitda": "-121235000", "netIncome": "-133467000", "grossProfit": "90004000", "depreciation": "None", "totalRevenue": "101615000", "costOfRevenue": "11611000", "interestIncome": "None", "incomeBeforeTax": "-165883000", "interestExpense": "34696000", "operatingIncome": "-126284000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-32416000", "reportedCurrency": "USD", "netInterestIncome": "-34696000", "nonInterestIncome": "None", "operatingExpenses": "216288000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10312000", "sellingGeneralAndAdministrative": "61424000", "netIncomeFromContinuingOperations": "-133467000" }, "balance": { "goodwill": "263182000", "inventory": "55875000", "commonStock": "-751215000", "currentDebt": "None", "investments": "None", "totalAssets": "2264265000", "longTermDebt": "2435941000", "shortTermDebt": "68626000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "48796000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2995184000", "otherCurrentAssets": "37361000", "totalCurrentAssets": "190187000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "293000", "currentNetReceivables": "61530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2074078000", "currentAccountsPayable": "52847000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2504567000", "totalShareholderEquity": "-736202000", "capitalLeaseObligations": "68626000", "otherCurrentLiabilities": "131007000", "totalCurrentLiabilities": "424266000", "otherNonCurrentLiabilities": "9393000", "totalNonCurrentLiabilities": "2570918000", "cashAndShortTermInvestments": "35128000", "commonStockSharesOutstanding": "50667000", "intangibleAssetsExcludingGoodwill": "48796000", "cashAndCashEquivalentsAtCarryingValue": "35128000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-133467000", "profitLoss": "None", "dividendPayout": "15313000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-11874000", "operatingCashflow": "-110610000", "capitalExpenditures": "57086000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "137914000", "cashflowFromInvestment": "-57086000", "stockBasedCompensation": "5284000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15313000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4653000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10312000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "income_statement": { "revenue": 371123000, "cost_of_revenue": 30745000, "gross_profit": 340378000, "ebit": 33994000, "ebitda": 64278000, "pretax_income": -2156000, "tax_provision": 7797000, "net_income": -9953000, "net_income_to_common": -9953000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65488000, "total_current_assets": 208840000, "total_assets": 2240533000, "short_term_debt": 13294000, "long_term_debt": 2275451000, "total_debt": 2288745000, "total_liabilities": 2823495000, "total_equity": -582956000, "shares_outstanding": 51013467, "goodwill_and_intangibles": 313687000 }, "cash_flow": { "operating_cash_flow": -4343000, "capital_expenditure": 50843000, "free_cash_flow": 46500000, "dividends_paid": 14831000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265885, "ticker_id": 1650, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33994000", "ebitda": "64278000", "netIncome": "-9953000", "grossProfit": "340378000", "depreciation": "None", "totalRevenue": "371123000", "costOfRevenue": "30745000", "interestIncome": "None", "incomeBeforeTax": "-2156000", "interestExpense": "36150000", "operatingIncome": "28815000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7797000", "reportedCurrency": "USD", "netInterestIncome": "-36150000", "nonInterestIncome": "None", "operatingExpenses": "311563000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30745000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30284000", "sellingGeneralAndAdministrative": "87060000", "netIncomeFromContinuingOperations": "-9953000" }, "balance": { "goodwill": "264625000", "inventory": "41048000", "commonStock": "-602947000", "currentDebt": "None", "investments": "None", "totalAssets": "2240533000", "longTermDebt": "2275451000", "shortTermDebt": "13294000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "49062000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2823495000", "otherCurrentAssets": "22472000", "totalCurrentAssets": "208840000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "319000", "currentNetReceivables": "79513000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2031693000", "currentAccountsPayable": "37595000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2360696000", "totalShareholderEquity": "-582956000", "capitalLeaseObligations": "71951000", "otherCurrentLiabilities": "351837000", "totalCurrentLiabilities": "402726000", "otherNonCurrentLiabilities": "9964000", "totalNonCurrentLiabilities": "2420769000", "cashAndShortTermInvestments": "65488000", "commonStockSharesOutstanding": "51013467", "intangibleAssetsExcludingGoodwill": "49062000", "cashAndCashEquivalentsAtCarryingValue": "65488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9953000", "profitLoss": "None", "dividendPayout": "14831000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "10896000", "operatingCashflow": "-4343000", "capitalExpenditures": "50843000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16426000", "cashflowFromInvestment": "-50843000", "stockBasedCompensation": "6770000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14831000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2735000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30284000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 371123000, "cost_of_revenue": 30745000, "gross_profit": 340378000, "research_and_development": null, "selling_general_admin": 87060000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33994000, "depreciation_amortisation": 30284000, "ebitda": 64278000, "interest_expense": 36150000, "interest_income": null, "other_non_operating": null, "pretax_income": -2156000, "tax_provision": 7797000, "effective_tax_rate": null, "net_income": -9953000, "net_income_continuing_ops": -9953000, "net_income_to_common": -9953000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65488000, "short_term_investments": 319000, "net_receivables": 79513000, "inventory": 41048000, "other_current_assets": null, "total_current_assets": 208840000, "net_ppe": null, "goodwill": 264625000, "intangible_assets": 49062000, "goodwill_and_intangibles": 313687000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2031693000, "total_assets": 2240533000, "short_term_debt": 13294000, "accounts_payable": 37595000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 402726000, "long_term_debt": 2275451000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2420769000, "total_liabilities": 2823495000, "total_debt": 2288745000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -582956000, "shares_outstanding": 51013467, "operating_cash_flow": -4343000, "stock_based_compensation": 6770000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50843000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50843000, "dividends_paid": 14831000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16426000, "free_cash_flow": 46500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33994000", "ebitda": "64278000", "netIncome": "-9953000", "grossProfit": "340378000", "depreciation": "None", "totalRevenue": "371123000", "costOfRevenue": "30745000", "interestIncome": "None", "incomeBeforeTax": "-2156000", "interestExpense": "36150000", "operatingIncome": "28815000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7797000", "reportedCurrency": "USD", "netInterestIncome": "-36150000", "nonInterestIncome": "None", "operatingExpenses": "311563000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30745000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30284000", "sellingGeneralAndAdministrative": "87060000", "netIncomeFromContinuingOperations": "-9953000" }, "balance": { "goodwill": "264625000", "inventory": "41048000", "commonStock": "-602947000", "currentDebt": "None", "investments": "None", "totalAssets": "2240533000", "longTermDebt": "2275451000", "shortTermDebt": "13294000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "49062000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2823495000", "otherCurrentAssets": "22472000", "totalCurrentAssets": "208840000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "319000", "currentNetReceivables": "79513000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2031693000", "currentAccountsPayable": "37595000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2360696000", "totalShareholderEquity": "-582956000", "capitalLeaseObligations": "71951000", "otherCurrentLiabilities": "351837000", "totalCurrentLiabilities": "402726000", "otherNonCurrentLiabilities": "9964000", "totalNonCurrentLiabilities": "2420769000", "cashAndShortTermInvestments": "65488000", "commonStockSharesOutstanding": "51013467", "intangibleAssetsExcludingGoodwill": "49062000", "cashAndCashEquivalentsAtCarryingValue": "65488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9953000", "profitLoss": "None", "dividendPayout": "14831000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "10896000", "operatingCashflow": "-4343000", "capitalExpenditures": "50843000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16426000", "cashflowFromInvestment": "-50843000", "stockBasedCompensation": "6770000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14831000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2735000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30284000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "income_statement": { "revenue": 842009000, "cost_of_revenue": 70072000, "gross_profit": 771937000, "ebit": 302292000, "ebitda": 368228000, "pretax_income": 266167000, "tax_provision": 50673000, "net_income": 215494000, "net_income_to_common": 215494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134394000, "total_current_assets": 305308000, "total_assets": 2318603000, "short_term_debt": 44867000, "long_term_debt": 2272961000, "total_debt": 2317828000, "total_liabilities": 2884372000, "total_equity": -571053000, "shares_outstanding": 51150000, "goodwill_and_intangibles": 312440000 }, "cash_flow": { "operating_cash_flow": 316883000, "capital_expenditure": 45085000, "free_cash_flow": 361968000, "dividends_paid": 15305000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265887, "ticker_id": 1650, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "302292000", "ebitda": "368228000", "netIncome": "215494000", "grossProfit": "771937000", "depreciation": "None", "totalRevenue": "842009000", "costOfRevenue": "70072000", "interestIncome": "41196000", "incomeBeforeTax": "266167000", "interestExpense": "36125000", "operatingIncome": "306625000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "50673000", "reportedCurrency": "USD", "netInterestIncome": "-36125000", "nonInterestIncome": "None", "operatingExpenses": "465312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70072000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65936000", "sellingGeneralAndAdministrative": "95885000", "netIncomeFromContinuingOperations": "215494000" }, "balance": { "goodwill": "263557000", "inventory": "54932000", "commonStock": "-586074000", "currentDebt": "None", "investments": "None", "totalAssets": "2318603000", "longTermDebt": "2272961000", "shortTermDebt": "44867000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "48883000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2884372000", "otherCurrentAssets": "27388000", "totalCurrentAssets": "305308000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "338000", "currentNetReceivables": "88256000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2013295000", "currentAccountsPayable": "56145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1698603000", "shortLongTermDebtTotal": "2347918000", "totalShareholderEquity": "-571053000", "capitalLeaseObligations": "74957000", "otherCurrentLiabilities": "159270000", "totalCurrentLiabilities": "446457000", "otherNonCurrentLiabilities": "23830000", "totalNonCurrentLiabilities": "2437915000", "cashAndShortTermInvestments": "134394000", "commonStockSharesOutstanding": "51150000", "intangibleAssetsExcludingGoodwill": "48883000", "cashAndCashEquivalentsAtCarryingValue": "134394000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "215492000", "profitLoss": "None", "dividendPayout": "15305000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "10840000", "operatingCashflow": "316883000", "capitalExpenditures": "45085000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-184527000", "cashflowFromInvestment": "-169579000", "stockBasedCompensation": "8221000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15305000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65936000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 842009000, "cost_of_revenue": 70072000, "gross_profit": 771937000, "research_and_development": null, "selling_general_admin": 95885000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 302292000, "depreciation_amortisation": 65936000, "ebitda": 368228000, "interest_expense": 36125000, "interest_income": null, "other_non_operating": null, "pretax_income": 266167000, "tax_provision": 50673000, "effective_tax_rate": null, "net_income": 215494000, "net_income_continuing_ops": 215494000, "net_income_to_common": 215494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 134394000, "short_term_investments": 338000, "net_receivables": 88256000, "inventory": 54932000, "other_current_assets": null, "total_current_assets": 305308000, "net_ppe": null, "goodwill": 263557000, "intangible_assets": 48883000, "goodwill_and_intangibles": 312440000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2013295000, "total_assets": 2318603000, "short_term_debt": 44867000, "accounts_payable": 56145000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 446457000, "long_term_debt": 2272961000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2437915000, "total_liabilities": 2884372000, "total_debt": 2317828000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -571053000, "shares_outstanding": 51150000, "operating_cash_flow": 316883000, "stock_based_compensation": 8221000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45085000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -169579000, "dividends_paid": 15305000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -184527000, "free_cash_flow": 361968000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "302292000", "ebitda": "368228000", "netIncome": "215494000", "grossProfit": "771937000", "depreciation": "None", "totalRevenue": "842009000", "costOfRevenue": "70072000", "interestIncome": "41196000", "incomeBeforeTax": "266167000", "interestExpense": "36125000", "operatingIncome": "306625000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "50673000", "reportedCurrency": "USD", "netInterestIncome": "-36125000", "nonInterestIncome": "None", "operatingExpenses": "465312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70072000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65936000", "sellingGeneralAndAdministrative": "95885000", "netIncomeFromContinuingOperations": "215494000" }, "balance": { "goodwill": "263557000", "inventory": "54932000", "commonStock": "-586074000", "currentDebt": "None", "investments": "None", "totalAssets": "2318603000", "longTermDebt": "2272961000", "shortTermDebt": "44867000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "48883000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2884372000", "otherCurrentAssets": "27388000", "totalCurrentAssets": "305308000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "338000", "currentNetReceivables": "88256000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2013295000", "currentAccountsPayable": "56145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1698603000", "shortLongTermDebtTotal": "2347918000", "totalShareholderEquity": "-571053000", "capitalLeaseObligations": "74957000", "otherCurrentLiabilities": "159270000", "totalCurrentLiabilities": "446457000", "otherNonCurrentLiabilities": "23830000", "totalNonCurrentLiabilities": "2437915000", "cashAndShortTermInvestments": "134394000", "commonStockSharesOutstanding": "51150000", "intangibleAssetsExcludingGoodwill": "48883000", "cashAndCashEquivalentsAtCarryingValue": "134394000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "215492000", "profitLoss": "None", "dividendPayout": "15305000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "10840000", "operatingCashflow": "316883000", "capitalExpenditures": "45085000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-184527000", "cashflowFromInvestment": "-169579000", "stockBasedCompensation": "8221000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15305000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65936000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "income_statement": { "revenue": 500982000, "cost_of_revenue": 48632000, "gross_profit": 452350000, "ebit": 104593000, "ebitda": 152687000, "pretax_income": 67227000, "tax_provision": 13663000, "net_income": 53564000, "net_income_to_common": 53564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49179000, "total_current_assets": 262579000, "total_assets": 2316418000, "short_term_debt": 77679000, "long_term_debt": 2427586000, "total_debt": 2505265000, "total_liabilities": 3079076000, "total_equity": -767940000, "shares_outstanding": 51401000, "goodwill_and_intangibles": 313950000 }, "cash_flow": { "operating_cash_flow": 120278000, "capital_expenditure": 69797000, "free_cash_flow": 190075000, "dividends_paid": 15402000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265888, "ticker_id": 1650, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:48.005123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "104593000", "ebitda": "152687000", "netIncome": "53564000", "grossProfit": "452350000", "depreciation": "None", "totalRevenue": "500982000", "costOfRevenue": "48632000", "interestIncome": "26683000", "incomeBeforeTax": "67227000", "interestExpense": "37366000", "operatingIncome": "93673000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "13663000", "reportedCurrency": "USD", "netInterestIncome": "-37366000", "nonInterestIncome": "None", "operatingExpenses": "358677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "10920000", "costofGoodsAndServicesSold": "48632000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48094000", "sellingGeneralAndAdministrative": "67048000", "netIncomeFromContinuingOperations": "80890000" }, "balance": { "goodwill": "264744000", "inventory": "65852000", "commonStock": "-782377000", "currentDebt": "None", "investments": "None", "totalAssets": "2316418000", "longTermDebt": "2427586000", "shortTermDebt": "77679000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "49206000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3079076000", "otherCurrentAssets": "47122000", "totalCurrentAssets": "262579000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "441000", "currentNetReceivables": "99985000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2053839000", "currentAccountsPayable": "79339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1648746000", "shortLongTermDebtTotal": "2505265000", "totalShareholderEquity": "-767940000", "capitalLeaseObligations": "77679000", "otherCurrentLiabilities": "126524000", "totalCurrentLiabilities": "496181000", "otherNonCurrentLiabilities": "10788000", "totalNonCurrentLiabilities": "2582895000", "cashAndShortTermInvestments": "49179000", "commonStockSharesOutstanding": "51401000", "intangibleAssetsExcludingGoodwill": "49206000", "cashAndCashEquivalentsAtCarryingValue": "49179000", "accumulatedDepreciationAmortizationPPE": "-2287750000" }, "cashflow": { "netIncome": "53564000", "profitLoss": "None", "dividendPayout": "15402000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-8905000", "operatingCashflow": "120278000", "capitalExpenditures": "69797000", "changeInReceivables": "-45338000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36225000", "cashflowFromInvestment": "-69797000", "stockBasedCompensation": "2567000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15402000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14256000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7648000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48094000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 500982000, "cost_of_revenue": 48632000, "gross_profit": 452350000, "research_and_development": null, "selling_general_admin": 67048000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104593000, "depreciation_amortisation": 48094000, "ebitda": 152687000, "interest_expense": 37366000, "interest_income": null, "other_non_operating": null, "pretax_income": 67227000, "tax_provision": 13663000, "effective_tax_rate": null, "net_income": 53564000, "net_income_continuing_ops": 80890000, "net_income_to_common": 53564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49179000, "short_term_investments": 441000, "net_receivables": 99985000, "inventory": 65852000, "other_current_assets": null, "total_current_assets": 262579000, "net_ppe": null, "goodwill": 264744000, "intangible_assets": 49206000, "goodwill_and_intangibles": 313950000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2053839000, "total_assets": 2316418000, "short_term_debt": 77679000, "accounts_payable": 79339000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 496181000, "long_term_debt": 2427586000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2582895000, "total_liabilities": 3079076000, "total_debt": 2505265000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -767940000, "shares_outstanding": 51401000, "operating_cash_flow": 120278000, "stock_based_compensation": 2567000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69797000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69797000, "dividends_paid": 15402000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36225000, "free_cash_flow": 190075000, "net_change_in_cash": 14256000 }, "raw_data": { "income": { "ebit": "104593000", "ebitda": "152687000", "netIncome": "53564000", "grossProfit": "452350000", "depreciation": "None", "totalRevenue": "500982000", "costOfRevenue": "48632000", "interestIncome": "26683000", "incomeBeforeTax": "67227000", "interestExpense": "37366000", "operatingIncome": "93673000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "13663000", "reportedCurrency": "USD", "netInterestIncome": "-37366000", "nonInterestIncome": "None", "operatingExpenses": "358677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "10920000", "costofGoodsAndServicesSold": "48632000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48094000", "sellingGeneralAndAdministrative": "67048000", "netIncomeFromContinuingOperations": "80890000" }, "balance": { "goodwill": "264744000", "inventory": "65852000", "commonStock": "-782377000", "currentDebt": "None", "investments": "None", "totalAssets": "2316418000", "longTermDebt": "2427586000", "shortTermDebt": "77679000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "49206000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3079076000", "otherCurrentAssets": "47122000", "totalCurrentAssets": "262579000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "441000", "currentNetReceivables": "99985000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2053839000", "currentAccountsPayable": "79339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1648746000", "shortLongTermDebtTotal": "2505265000", "totalShareholderEquity": "-767940000", "capitalLeaseObligations": "77679000", "otherCurrentLiabilities": "126524000", "totalCurrentLiabilities": "496181000", "otherNonCurrentLiabilities": "10788000", "totalNonCurrentLiabilities": "2582895000", "cashAndShortTermInvestments": "49179000", "commonStockSharesOutstanding": "51401000", "intangibleAssetsExcludingGoodwill": "49206000", "cashAndCashEquivalentsAtCarryingValue": "49179000", "accumulatedDepreciationAmortizationPPE": "-2287750000" }, "cashflow": { "netIncome": "53564000", "profitLoss": "None", "dividendPayout": "15402000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-8905000", "operatingCashflow": "120278000", "capitalExpenditures": "69797000", "changeInReceivables": "-45338000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36225000", "cashflowFromInvestment": "-69797000", "stockBasedCompensation": "2567000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15402000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14256000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7648000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48094000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }