{ "ticker": { "uuid": "d1c7620a-1fd0-44b5-bfb4-6dcc11375e21", "symbol": "MLCO", "name": "Melco Resorts & Entertainment Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/d1c7620a-1fd0-44b5-bfb4-6dcc11375e21/", "api_url": "https://sharemaestro.com/factors/api/tickers/d1c7620a-1fd0-44b5-bfb4-6dcc11375e21/" }, "ticker_metadata": { "id": 7153, "uuid": "d1c7620a-1fd0-44b5-bfb4-6dcc11375e21", "symbol": "MLCO", "name": "Melco Resorts & Entertainment Ltd", "asset_type": "equity", "market_cap": 2149194000, "stock_exchange_id": 2, "industry": "Resorts & Casinos", "sector": "Consumer Cyclical", "description": "Melco Resorts & Entertainment Limited develops, owns and operates casino gaming facilities and resorts in Asia and Europe.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "d1c7620a-1fd0-44b5-bfb4-6dcc11375e21", "symbol": "MLCO", "name": "Melco Resorts & Entertainment Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/d1c7620a-1fd0-44b5-bfb4-6dcc11375e21/", "api_url": "https://sharemaestro.com/factors/api/tickers/d1c7620a-1fd0-44b5-bfb4-6dcc11375e21/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.86, "value": 0.91, "quality": 0.78, "momentum": 0.2, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 5.7, "market_cap": 2242751651.4, "pe_ratio": 9.7692, "earnings_yield": 0.1024, "ebitda_to_ev": 0.1483, "shareholder_yield": 0.0, "roe": -0.1883, "piotroski_f_score": 8, "momentum_12_1": -0.0883, "volatility_252d": 0.4346 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:07.397116+00:00", "batch_id": "" }, "size": { "price_close": 5.7, "market_cap": 2242751651.4, "market_cap_usd": 2242751651.4, "enterprise_value": 8022380753.4, "shares_outstanding": 393465202, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 9.7692, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.423, "pcf_ratio": 2.7414, "pfcf_ratio": 1.9332, "ev_ebitda": 6.7446, "ev_ebit": 12.4712, "ev_sales": 1.5131, "ev_fcf": 6.9153, "earnings_yield": 0.1024, "fcf_yield": 0.1446, "price_to_sales": 0.423, "price_to_book": null, "price_to_cashflow": 2.7414, "ebitda_to_ev": 0.1483, "sales_yield": 0.6609 }, "yield": { "dividend_yield": 0.0, "buyback_yield": 0, "shareholder_yield": 0.0, "debt_paydown_yield": null, "total_yield": 0.0 }, "quality": { "gross_margin": 0.342, "operating_margin": 0.1213, "net_margin": 0.0433, "ebitda_margin": 0.2243, "fcf_margin": 0.2188, "roe": -0.1883, "roa": 0.031, "roic": 0.1372, "roc_greenblatt": null, "asset_turnover": 0.7168, "cash_conversion": 5.0532, "accruals_ratio": -0.0796, "sbc_to_revenue": 0.0055, "piotroski_f_score": 8, "altman_z_score": 0.4181, "earnings_stability_5y": 0.9081, "revenue_stability_5y": 0.512, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2451, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -6.799, "net_debt_to_ebitda": 4.8591, "debt_to_assets": 0.9088, "interest_coverage": 1.3868, "current_ratio": 0.8367, "quick_ratio": 0.8114, "net_debt": 5779629102, "local_beta": 0.0011, "volatility_252d": 0.4346, "volatility_60d": 0.8504, "max_drawdown_12m": -0.4598, "risk_adjusted_momentum": -0.2032 }, "growth": { "revenue_growth_1y": 0.1143, "revenue_growth_3y_cagr": 0.5639, "revenue_growth_5y_cagr": 0.2447, "eps_growth_1y": 2.7694, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": 0.1143, "earnings_growth": 2.7694 }, "momentum": { "price_return_1m": 0.0615, "price_return_3m": 0.0215, "price_return_6m": -0.3508, "price_return_9m": -0.4148, "price_return_12m": -0.0323, "price_return_12m_ex1m": -0.0883, "momentum_6m": -0.3508, "momentum_12m": -0.0323, "momentum_12_1": -0.0883, "distance_from_52w_high": -0.4266, "distance_from_52w_low": 0.0615, "relative_strength": -0.1902 }, "raw_ttm": { "revenue_ttm": 5301780200, "gross_profit_ttm": 1812983548, "ebit_ttm": 643270958, "ebitda_ttm": 1189447575, "net_income_ttm": 229574093, "eps_diluted_ttm": 0.5835, "operating_cash_flow_ttm": 818115000, "capital_expenditure_ttm": 0, "fcf_ttm": 1160095000, "dividends_paid_ttm": 78000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 463850861, "cash_and_equivalents": 942395243, "total_current_assets": 1197431157, "total_current_liabilities": 1431090408, "net_ppe": null, "total_assets": 7396366516, "total_debt": 6722024345, "total_equity": -1219435840, "net_working_capital": -778217149, "book_value_per_share": -3.0992, "retained_earnings": -3751568415, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1502552624, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 19, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 12, "rank_pcf": 8, "rank_ev_ebitda": 20, "rank_ev_ebit": 50, "rank_earnings_yield": 18, "rank_fcf_yield": 26, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 84, "rank_roc": 50, "rank_roic": 27, "rank_gross_margin": 65, "rank_fcf_margin": 43, "rank_piotroski": 4, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 5, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 67, "rank_momentum_12m_ex1m": 73, "rank_relative_strength": 70 }, "composites": { "value_composite": 9, "quality_composite": 22, "momentum_composite": 80, "growth_composite": 8, "yield_composite": 72, "svqf_composite": 10, "vc1_composite": 6, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 92, "overall_composite": 14, "quality_value_composite": 0.8425, "os_score": 0.86, "value_percentile": 0.91, "quality_percentile": 0.78, "momentum_percentile": 0.2, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 92, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1931, "ticker_id": 7153, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:07.397116+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.7, "market_cap": 2242751651.4, "market_cap_usd": 2242751651.4, "enterprise_value": 8022380753.4, "shares_outstanding": 393465202, "fx_rate_to_usd": null, "pe_ratio": 9.76918441, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.4230186, "pcf_ratio": 2.74136479, "pfcf_ratio": 1.93324827, "ev_ebitda": 6.74462744, "ev_ebit": 12.47123106, "ev_sales": 1.5131485, "ev_fcf": 6.91527914, "earnings_yield": 0.10236269, "fcf_yield": 0.14460732, "dividend_yield": 3.478e-05, "buyback_yield": 0, "shareholder_yield": 3.478e-05, "debt_paydown_yield": null, "total_yield": 3.478e-05, "gross_margin": 0.34195751, "operating_margin": 0.12133113, "net_margin": 0.04330132, "ebitda_margin": 0.22434871, "fcf_margin": 0.21881235, "roe": -0.18826254, "roa": 0.03103877, "roic": 0.13716929, "roc_greenblatt": null, "asset_turnover": 0.71680875, "cash_conversion": 5.05324876, "accruals_ratio": -0.07957163, "sbc_to_revenue": 0.00552079, "debt_to_equity": -6.79898524, "net_debt_to_ebitda": 4.85908688, "debt_to_assets": 0.90882791, "interest_coverage": 1.38680557, "current_ratio": 0.83672642, "quick_ratio": 0.81142814, "net_debt": 5779629102, "revenue_growth_1y": 0.11426086, "revenue_growth_3y_cagr": 0.56386875, "revenue_growth_5y_cagr": 0.24474554, "eps_growth_1y": 2.76938007, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 8, "altman_z_score": 0.41810364, "earnings_stability_5y": 0.908137, "revenue_stability_5y": 0.511989, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06145251, "price_return_3m": 0.02150538, "price_return_6m": -0.35079727, "price_return_9m": -0.41478439, "price_return_12m": -0.03225806, "price_return_12m_ex1m": -0.08828523, "distance_from_52w_high": -0.42655936, "distance_from_52w_low": 0.06145251, "relative_strength": -0.19019912, "local_beta": 0.0011, "volatility_252d": 0.434558, "volatility_60d": 0.850423, "max_drawdown_12m": -0.45975855, "revenue_ttm": 5301780200, "gross_profit_ttm": 1812983548, "ebit_ttm": 643270958, "ebitda_ttm": 1189447575, "net_income_ttm": 229574093, "eps_diluted_ttm": 0.58346734, "operating_cash_flow_ttm": 818115000, "capital_expenditure_ttm": 0, "fcf_ttm": 1160095000, "dividends_paid_ttm": 78000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 463850861, "cash_and_equivalents": 942395243, "total_current_assets": 1197431157, "total_current_liabilities": 1431090408, "net_ppe": null, "total_assets": 7396366516, "total_debt": 6722024345, "total_equity": -1219435840, "net_working_capital": -778217149, "book_value_per_share": -3.09922157, "retained_earnings": -3751568415, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1502552624, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 19, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 12, "rank_pcf": 8, "rank_ev_ebitda": 20, "rank_ev_ebit": 50, "rank_earnings_yield": 18, "rank_fcf_yield": 26, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 84, "rank_roc": 50, "rank_roic": 27, "rank_gross_margin": 65, "rank_fcf_margin": 43, "rank_piotroski": 4, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 5, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 67, "rank_momentum_12m_ex1m": 73, "rank_relative_strength": 70, "value_composite": 9, "quality_composite": 22, "momentum_composite": 80, "growth_composite": 8, "yield_composite": 72, "svqf_composite": 10, "vc1_composite": 6, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 92, "overall_composite": 14, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 5.7, "os": 0.86, "value": 0.91, "quality": 0.78, "momentum": 0.2, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 9.7692, "earnings_yield": 0.1024, "shareholder_yield": 0.0, "roe": -0.1883, "momentum_12_1": -0.0883, "complete_fields": { "id": 1931, "ticker_id": 7153, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:07.397116+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.7, "market_cap": 2242751651.4, "market_cap_usd": 2242751651.4, "enterprise_value": 8022380753.4, "shares_outstanding": 393465202, "fx_rate_to_usd": null, "pe_ratio": 9.76918441, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.4230186, "pcf_ratio": 2.74136479, "pfcf_ratio": 1.93324827, "ev_ebitda": 6.74462744, "ev_ebit": 12.47123106, "ev_sales": 1.5131485, "ev_fcf": 6.91527914, "earnings_yield": 0.10236269, "fcf_yield": 0.14460732, "dividend_yield": 3.478e-05, "buyback_yield": 0, "shareholder_yield": 3.478e-05, "debt_paydown_yield": null, "total_yield": 3.478e-05, "gross_margin": 0.34195751, "operating_margin": 0.12133113, "net_margin": 0.04330132, "ebitda_margin": 0.22434871, "fcf_margin": 0.21881235, "roe": -0.18826254, "roa": 0.03103877, "roic": 0.13716929, "roc_greenblatt": null, "asset_turnover": 0.71680875, "cash_conversion": 5.05324876, "accruals_ratio": -0.07957163, "sbc_to_revenue": 0.00552079, "debt_to_equity": -6.79898524, "net_debt_to_ebitda": 4.85908688, "debt_to_assets": 0.90882791, "interest_coverage": 1.38680557, "current_ratio": 0.83672642, "quick_ratio": 0.81142814, "net_debt": 5779629102, "revenue_growth_1y": 0.11426086, "revenue_growth_3y_cagr": 0.56386875, "revenue_growth_5y_cagr": 0.24474554, "eps_growth_1y": 2.76938007, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 8, "altman_z_score": 0.41810364, "earnings_stability_5y": 0.908137, "revenue_stability_5y": 0.511989, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06145251, "price_return_3m": 0.02150538, "price_return_6m": -0.35079727, "price_return_9m": -0.41478439, "price_return_12m": -0.03225806, "price_return_12m_ex1m": -0.08828523, "distance_from_52w_high": -0.42655936, "distance_from_52w_low": 0.06145251, "relative_strength": -0.19019912, "local_beta": 0.0011, "volatility_252d": 0.434558, "volatility_60d": 0.850423, "max_drawdown_12m": -0.45975855, "revenue_ttm": 5301780200, "gross_profit_ttm": 1812983548, "ebit_ttm": 643270958, "ebitda_ttm": 1189447575, "net_income_ttm": 229574093, "eps_diluted_ttm": 0.58346734, "operating_cash_flow_ttm": 818115000, "capital_expenditure_ttm": 0, "fcf_ttm": 1160095000, "dividends_paid_ttm": 78000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 463850861, "cash_and_equivalents": 942395243, "total_current_assets": 1197431157, "total_current_liabilities": 1431090408, "net_ppe": null, "total_assets": 7396366516, "total_debt": 6722024345, "total_equity": -1219435840, "net_working_capital": -778217149, "book_value_per_share": -3.09922157, "retained_earnings": -3751568415, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1502552624, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 19, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 12, "rank_pcf": 8, "rank_ev_ebitda": 20, "rank_ev_ebit": 50, "rank_earnings_yield": 18, "rank_fcf_yield": 26, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 84, "rank_roc": 50, "rank_roic": 27, "rank_gross_margin": 65, "rank_fcf_margin": 43, "rank_piotroski": 4, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 5, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 67, "rank_momentum_12m_ex1m": 73, "rank_relative_strength": 70, "value_composite": 9, "quality_composite": 22, "momentum_composite": 80, "growth_composite": 8, "yield_composite": 72, "svqf_composite": 10, "vc1_composite": 6, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 92, "overall_composite": 14, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "income_statement": { "revenue": 5163299000, "cost_of_revenue": 3266591000, "gross_profit": 1896708000, "ebit": 600426000, "ebitda": 1141964000, "pretax_income": 148285000, "tax_provision": 2829000, "net_income": 185045000, "net_income_to_common": 185045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1023199000, "total_current_assets": 1269200000, "total_assets": 7597688000, "short_term_debt": 52325000, "long_term_debt": 6747918000, "total_debt": 6800243000, "total_liabilities": 8501317000, "total_equity": -1246602000, "shares_outstanding": 400628408, "goodwill_and_intangibles": 839447000 }, "cash_flow": { "operating_cash_flow": 818115000, "capital_expenditure": 341980000, "free_cash_flow": 1160095000, "dividends_paid": 78000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121437, "ticker_id": 7153, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "600426000", "ebitda": "1141964000", "netIncome": "185045000", "grossProfit": "1896708000", "depreciation": "None", "totalRevenue": "5163299000", "costOfRevenue": "3266591000", "interestIncome": "8482000", "incomeBeforeTax": "148285000", "interestExpense": "472852270", "operatingIncome": "600426000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2829000", "reportedCurrency": "USD", "netInterestIncome": "-463123000", "nonInterestIncome": "None", "operatingExpenses": "1296282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7619000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3266591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "541538000", "sellingGeneralAndAdministrative": "657358000", "netIncomeFromContinuingOperations": "145456000" }, "balance": { "goodwill": "23490000", "inventory": "36919000", "commonStock": "13515000", "currentDebt": "None", "investments": "None", "totalAssets": "7597688000", "longTermDebt": "6747918000", "shortTermDebt": "52325000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "815957000", "reportedCurrency": "USD", "retainedEarnings": "-3828284000", "totalLiabilities": "8501317000", "otherCurrentAssets": "82677000", "totalCurrentAssets": "1269200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "126405000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6328488000", "currentAccountsPayable": "25910000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7024941000", "totalShareholderEquity": "-1246602000", "capitalLeaseObligations": "277023000", "otherCurrentLiabilities": "1106077000", "totalCurrentLiabilities": "1184312000", "otherNonCurrentLiabilities": "309799000", "totalNonCurrentLiabilities": "7317005000", "cashAndShortTermInvestments": "1023199000", "commonStockSharesOutstanding": "400628408", "intangibleAssetsExcludingGoodwill": "815957000", "cashAndCashEquivalentsAtCarryingValue": "1023199000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145456000", "profitLoss": "None", "dividendPayout": "78000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "20499000", "operatingCashflow": "818115000", "capitalExpenditures": "341980000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-603117000", "cashflowFromInvestment": "-341775000", "stockBasedCompensation": "29270000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-166010000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "543562000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5163299000, "cost_of_revenue": 3266591000, "gross_profit": 1896708000, "research_and_development": 7619000, "selling_general_admin": 657358000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 600426000, "depreciation_amortisation": 541538000, "ebitda": 1141964000, "interest_expense": 472852270, "interest_income": null, "other_non_operating": null, "pretax_income": 148285000, "tax_provision": 2829000, "effective_tax_rate": null, "net_income": 185045000, "net_income_continuing_ops": 145456000, "net_income_to_common": 185045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1023199000, "short_term_investments": null, "net_receivables": 126405000, "inventory": 36919000, "other_current_assets": null, "total_current_assets": 1269200000, "net_ppe": null, "goodwill": 23490000, "intangible_assets": 815957000, "goodwill_and_intangibles": 839447000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6328488000, "total_assets": 7597688000, "short_term_debt": 52325000, "accounts_payable": 25910000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1184312000, "long_term_debt": 6747918000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7317005000, "total_liabilities": 8501317000, "total_debt": 6800243000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3828284000, "total_equity": -1246602000, "shares_outstanding": 400628408, "operating_cash_flow": 818115000, "stock_based_compensation": 29270000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 341980000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -341775000, "dividends_paid": 78000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -603117000, "free_cash_flow": 1160095000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "600426000", "ebitda": "1141964000", "netIncome": "185045000", "grossProfit": "1896708000", "depreciation": "None", "totalRevenue": "5163299000", "costOfRevenue": "3266591000", "interestIncome": "8482000", "incomeBeforeTax": "148285000", "interestExpense": "472852270", "operatingIncome": "600426000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2829000", "reportedCurrency": "USD", "netInterestIncome": "-463123000", "nonInterestIncome": "None", "operatingExpenses": "1296282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7619000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3266591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "541538000", "sellingGeneralAndAdministrative": "657358000", "netIncomeFromContinuingOperations": "145456000" }, "balance": { "goodwill": "23490000", "inventory": "36919000", "commonStock": "13515000", "currentDebt": "None", "investments": "None", "totalAssets": "7597688000", "longTermDebt": "6747918000", "shortTermDebt": "52325000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "815957000", "reportedCurrency": "USD", "retainedEarnings": "-3828284000", "totalLiabilities": "8501317000", "otherCurrentAssets": "82677000", "totalCurrentAssets": "1269200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "126405000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6328488000", "currentAccountsPayable": "25910000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7024941000", "totalShareholderEquity": "-1246602000", "capitalLeaseObligations": "277023000", "otherCurrentLiabilities": "1106077000", "totalCurrentLiabilities": "1184312000", "otherNonCurrentLiabilities": "309799000", "totalNonCurrentLiabilities": "7317005000", "cashAndShortTermInvestments": "1023199000", "commonStockSharesOutstanding": "400628408", "intangibleAssetsExcludingGoodwill": "815957000", "cashAndCashEquivalentsAtCarryingValue": "1023199000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145456000", "profitLoss": "None", "dividendPayout": "78000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "20499000", "operatingCashflow": "818115000", "capitalExpenditures": "341980000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-603117000", "cashflowFromInvestment": "-341775000", "stockBasedCompensation": "29270000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-166010000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "543562000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "income_statement": { "revenue": 4638213000, "cost_of_revenue": 2975123000, "gross_profit": 1663090000, "ebit": 480372000, "ebitda": 1021910000, "pretax_income": -6349000, "tax_provision": 21610000, "net_income": 43543000, "net_income_to_common": 43543000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1147193000, "total_current_assets": 1429167000, "total_assets": 7985343000, "short_term_debt": 74004000, "long_term_debt": 7135825000, "total_debt": 7209829000, "total_liabilities": 8925307000, "total_equity": -1326460000, "shares_outstanding": 433144000, "goodwill_and_intangibles": 937151000 }, "cash_flow": { "operating_cash_flow": 626656000, "capital_expenditure": 301181000, "free_cash_flow": 927837000, "dividends_paid": 344000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121442, "ticker_id": 7153, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "480372000", "ebitda": "1021910000", "netIncome": "43543000", "grossProfit": "1663090000", "depreciation": "None", "totalRevenue": "4638213000", "costOfRevenue": "2975123000", "interestIncome": "15766000", "incomeBeforeTax": "-6349000", "interestExpense": "486721000", "operatingIncome": "484627000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "21610000", "reportedCurrency": "USD", "netInterestIncome": "-478317000", "nonInterestIncome": "None", "operatingExpenses": "1178463000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5433000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2975123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "541538000", "sellingGeneralAndAdministrative": "568701000", "netIncomeFromContinuingOperations": "-27959000" }, "balance": { "goodwill": "82090000", "inventory": "32452000", "commonStock": "13515000", "currentDebt": "None", "investments": "None", "totalAssets": "7985343000", "longTermDebt": "7135825000", "shortTermDebt": "74004000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "855061000", "reportedCurrency": "USD", "retainedEarnings": "-4013329000", "totalLiabilities": "8925307000", "otherCurrentAssets": "102889000", "totalCurrentAssets": "1429167000", "currentLongTermDebt": "21597000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "146633000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6556176000", "currentAccountsPayable": "24794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7456440000", "totalShareholderEquity": "-1326460000", "capitalLeaseObligations": "299018000", "otherCurrentLiabilities": "629705000", "totalCurrentLiabilities": "1190864000", "otherNonCurrentLiabilities": "315299000", "totalNonCurrentLiabilities": "7734443000", "cashAndShortTermInvestments": "1147193000", "commonStockSharesOutstanding": "433144000", "intangibleAssetsExcludingGoodwill": "855061000", "cashAndCashEquivalentsAtCarryingValue": "1147193000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27959000", "profitLoss": "None", "dividendPayout": "344000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "5123000", "operatingCashflow": "626656000", "capitalExpenditures": "301181000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-478349000", "cashflowFromInvestment": "-300807000", "stockBasedCompensation": "27368000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "344000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-113035000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "541538000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4638213000, "cost_of_revenue": 2975123000, "gross_profit": 1663090000, "research_and_development": 5433000, "selling_general_admin": 568701000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 480372000, "depreciation_amortisation": 541538000, "ebitda": 1021910000, "interest_expense": 486721000, "interest_income": null, "other_non_operating": null, "pretax_income": -6349000, "tax_provision": 21610000, "effective_tax_rate": null, "net_income": 43543000, "net_income_continuing_ops": -27959000, "net_income_to_common": 43543000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1147193000, "short_term_investments": null, "net_receivables": 146633000, "inventory": 32452000, "other_current_assets": null, "total_current_assets": 1429167000, "net_ppe": null, "goodwill": 82090000, "intangible_assets": 855061000, "goodwill_and_intangibles": 937151000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6556176000, "total_assets": 7985343000, "short_term_debt": 74004000, "accounts_payable": 24794000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1190864000, "long_term_debt": 7135825000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7734443000, "total_liabilities": 8925307000, "total_debt": 7209829000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4013329000, "total_equity": -1326460000, "shares_outstanding": 433144000, "operating_cash_flow": 626656000, "stock_based_compensation": 27368000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 301181000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -300807000, "dividends_paid": 344000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -478349000, "free_cash_flow": 927837000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "480372000", "ebitda": "1021910000", "netIncome": "43543000", "grossProfit": "1663090000", "depreciation": "None", "totalRevenue": "4638213000", "costOfRevenue": "2975123000", "interestIncome": "15766000", "incomeBeforeTax": "-6349000", "interestExpense": "486721000", "operatingIncome": "484627000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "21610000", "reportedCurrency": "USD", "netInterestIncome": "-478317000", "nonInterestIncome": "None", "operatingExpenses": "1178463000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5433000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2975123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "541538000", "sellingGeneralAndAdministrative": "568701000", "netIncomeFromContinuingOperations": "-27959000" }, "balance": { "goodwill": "82090000", "inventory": "32452000", "commonStock": "13515000", "currentDebt": "None", "investments": "None", "totalAssets": "7985343000", "longTermDebt": "7135825000", "shortTermDebt": "74004000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "855061000", "reportedCurrency": "USD", "retainedEarnings": "-4013329000", "totalLiabilities": "8925307000", "otherCurrentAssets": "102889000", "totalCurrentAssets": "1429167000", "currentLongTermDebt": "21597000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "146633000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6556176000", "currentAccountsPayable": "24794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7456440000", "totalShareholderEquity": "-1326460000", "capitalLeaseObligations": "299018000", "otherCurrentLiabilities": "629705000", "totalCurrentLiabilities": "1190864000", "otherNonCurrentLiabilities": "315299000", "totalNonCurrentLiabilities": "7734443000", "cashAndShortTermInvestments": "1147193000", "commonStockSharesOutstanding": "433144000", "intangibleAssetsExcludingGoodwill": "855061000", "cashAndCashEquivalentsAtCarryingValue": "1147193000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27959000", "profitLoss": "None", "dividendPayout": "344000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "5123000", "operatingCashflow": "626656000", "capitalExpenditures": "301181000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-478349000", "cashflowFromInvestment": "-300807000", "stockBasedCompensation": "27368000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "344000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-113035000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "541538000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "income_statement": { "revenue": 3775247000, "cost_of_revenue": 2591118000, "gross_profit": 1184129000, "ebit": 272567000, "ebitda": 815963000, "pretax_income": -401908000, "tax_provision": 13422000, "net_income": -326920000, "net_income_to_common": -326920000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1310715000, "total_current_assets": 1544292000, "total_assets": 8335072000, "short_term_debt": 54992000, "long_term_debt": 7472620000, "total_debt": 7527612000, "total_liabilities": 9175122000, "total_equity": -1287280000, "shares_outstanding": 438201724, "goodwill_and_intangibles": 969016000 }, "cash_flow": { "operating_cash_flow": 622690000, "capital_expenditure": 263888000, "free_cash_flow": 886578000, "dividends_paid": 314000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121447, "ticker_id": 7153, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "272567000", "ebitda": "815963000", "netIncome": "-326920000", "grossProfit": "1184129000", "depreciation": "None", "totalRevenue": "3775247000", "costOfRevenue": "2591118000", "interestIncome": "27270000", "incomeBeforeTax": "-401908000", "interestExpense": "496763000", "operatingIncome": "64959000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13422000", "reportedCurrency": "USD", "netInterestIncome": "-444972000", "nonInterestIncome": "None", "operatingExpenses": "1119170000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1202000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2591118000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "543396000", "sellingGeneralAndAdministrative": "488127000", "netIncomeFromContinuingOperations": "-482629000" }, "balance": { "goodwill": "81582000", "inventory": "29427000", "commonStock": "14047000", "currentDebt": "None", "investments": "None", "totalAssets": "8335072000", "longTermDebt": "7472620000", "shortTermDebt": "54992000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "887434000", "reportedCurrency": "USD", "retainedEarnings": "-4056872000", "totalLiabilities": "9175122000", "otherCurrentAssets": "111715000", "totalCurrentAssets": "1544292000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-27000", "currentNetReceivables": "92435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6790780000", "currentAccountsPayable": "11752000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7768944000", "totalShareholderEquity": "-1287280000", "capitalLeaseObligations": "296324000", "otherCurrentLiabilities": "757738000", "totalCurrentLiabilities": "1103620000", "otherNonCurrentLiabilities": "322591000", "totalNonCurrentLiabilities": "8071502000", "cashAndShortTermInvestments": "1310715000", "commonStockSharesOutstanding": "438201724", "intangibleAssetsExcludingGoodwill": "887434000", "cashAndCashEquivalentsAtCarryingValue": "1310715000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-326920000", "profitLoss": "None", "dividendPayout": "314000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "20176000", "operatingCashflow": "622690000", "capitalExpenditures": "263888000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1129124000", "cashflowFromInvestment": "-48513000", "stockBasedCompensation": "35473000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "314000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-170507000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "520726000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3775247000, "cost_of_revenue": 2591118000, "gross_profit": 1184129000, "research_and_development": 1202000, "selling_general_admin": 488127000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 272567000, "depreciation_amortisation": 543396000, "ebitda": 815963000, "interest_expense": 496763000, "interest_income": null, "other_non_operating": null, "pretax_income": -401908000, "tax_provision": 13422000, "effective_tax_rate": null, "net_income": -326920000, "net_income_continuing_ops": -482629000, "net_income_to_common": -326920000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1310715000, "short_term_investments": -27000, "net_receivables": 92435000, "inventory": 29427000, "other_current_assets": null, "total_current_assets": 1544292000, "net_ppe": null, "goodwill": 81582000, "intangible_assets": 887434000, "goodwill_and_intangibles": 969016000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6790780000, "total_assets": 8335072000, "short_term_debt": 54992000, "accounts_payable": 11752000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1103620000, "long_term_debt": 7472620000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8071502000, "total_liabilities": 9175122000, "total_debt": 7527612000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4056872000, "total_equity": -1287280000, "shares_outstanding": 438201724, "operating_cash_flow": 622690000, "stock_based_compensation": 35473000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 263888000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48513000, "dividends_paid": 314000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1129124000, "free_cash_flow": 886578000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "272567000", "ebitda": "815963000", "netIncome": "-326920000", "grossProfit": "1184129000", "depreciation": "None", "totalRevenue": "3775247000", "costOfRevenue": "2591118000", "interestIncome": "27270000", "incomeBeforeTax": "-401908000", "interestExpense": "496763000", "operatingIncome": "64959000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13422000", "reportedCurrency": "USD", "netInterestIncome": "-444972000", "nonInterestIncome": "None", "operatingExpenses": "1119170000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1202000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2591118000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "543396000", "sellingGeneralAndAdministrative": "488127000", "netIncomeFromContinuingOperations": "-482629000" }, "balance": { "goodwill": "81582000", "inventory": "29427000", "commonStock": "14047000", "currentDebt": "None", "investments": "None", "totalAssets": "8335072000", "longTermDebt": "7472620000", "shortTermDebt": "54992000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "887434000", "reportedCurrency": "USD", "retainedEarnings": "-4056872000", "totalLiabilities": "9175122000", "otherCurrentAssets": "111715000", "totalCurrentAssets": "1544292000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-27000", "currentNetReceivables": "92435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6790780000", "currentAccountsPayable": "11752000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7768944000", "totalShareholderEquity": "-1287280000", "capitalLeaseObligations": "296324000", "otherCurrentLiabilities": "757738000", "totalCurrentLiabilities": "1103620000", "otherNonCurrentLiabilities": "322591000", "totalNonCurrentLiabilities": "8071502000", "cashAndShortTermInvestments": "1310715000", "commonStockSharesOutstanding": "438201724", "intangibleAssetsExcludingGoodwill": "887434000", "cashAndCashEquivalentsAtCarryingValue": "1310715000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-326920000", "profitLoss": "None", "dividendPayout": "314000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "20176000", "operatingCashflow": "622690000", "capitalExpenditures": "263888000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1129124000", "cashflowFromInvestment": "-48513000", "stockBasedCompensation": "35473000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "314000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-170507000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "520726000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "income_statement": { "revenue": 1349977000, "cost_of_revenue": 1063457000, "gross_profit": 286520000, "ebit": -739510000, "ebitda": -217571000, "pretax_income": -1091931000, "tax_provision": 5236000, "net_income": -930526000, "net_income_to_common": -930526000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1812729000, "total_current_assets": 2074672000, "total_assets": 9301784000, "short_term_debt": 370220000, "long_term_debt": 8090008000, "total_debt": 8460228000, "total_liabilities": 9616146000, "total_equity": -850325000, "shares_outstanding": 463718278, "goodwill_and_intangibles": 796088000 }, "cash_flow": { "operating_cash_flow": -619434000, "capital_expenditure": 622092000, "free_cash_flow": 2658000, "dividends_paid": 196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121452, "ticker_id": 7153, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-739510000", "ebitda": "-217571000", "netIncome": "-930526000", "grossProfit": "286520000", "depreciation": "None", "totalRevenue": "1349977000", "costOfRevenue": "1063457000", "interestIncome": "26458000", "incomeBeforeTax": "-1091931000", "interestExpense": "383118000", "operatingIncome": "-743105000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "5236000", "reportedCurrency": "USD", "netInterestIncome": "-356660000", "nonInterestIncome": "None", "operatingExpenses": "1029625000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1302000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1063457000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "521939000", "sellingGeneralAndAdministrative": "423225000", "netIncomeFromContinuingOperations": "-1097167000" }, "balance": { "goodwill": "81606000", "inventory": "26416000", "commonStock": "14451000", "currentDebt": "None", "investments": "None", "totalAssets": "9301784000", "longTermDebt": "8090008000", "shortTermDebt": "370220000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "714482000", "reportedCurrency": "USD", "retainedEarnings": "-3729952000", "totalLiabilities": "9616146000", "otherCurrentAssets": "178905000", "totalCurrentAssets": "2074672000", "currentLongTermDebt": "322500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56622000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7227112000", "currentAccountsPayable": "6730000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5929620000", "shortLongTermDebtTotal": "8714351000", "totalShareholderEquity": "-850325000", "capitalLeaseObligations": "301843000", "otherCurrentLiabilities": "478552323", "totalCurrentLiabilities": "1198626000", "otherNonCurrentLiabilities": "33712000", "totalNonCurrentLiabilities": "8417520000", "cashAndShortTermInvestments": "1812729000", "commonStockSharesOutstanding": "463718278", "intangibleAssetsExcludingGoodwill": "714482000", "cashAndCashEquivalentsAtCarryingValue": "1812729000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1097167000", "profitLoss": "None", "dividendPayout": "196000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "4187000", "operatingCashflow": "-619434000", "capitalExpenditures": "622092000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1783285000", "cashflowFromInvestment": "-806107000", "stockBasedCompensation": "71809000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-192471000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "521939000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1349977000, "cost_of_revenue": 1063457000, "gross_profit": 286520000, "research_and_development": 1302000, "selling_general_admin": 423225000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -739510000, "depreciation_amortisation": 521939000, "ebitda": -217571000, "interest_expense": 383118000, "interest_income": null, "other_non_operating": null, "pretax_income": -1091931000, "tax_provision": 5236000, "effective_tax_rate": null, "net_income": -930526000, "net_income_continuing_ops": -1097167000, "net_income_to_common": -930526000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1812729000, "short_term_investments": null, "net_receivables": 56622000, "inventory": 26416000, "other_current_assets": null, "total_current_assets": 2074672000, "net_ppe": null, "goodwill": 81606000, "intangible_assets": 714482000, "goodwill_and_intangibles": 796088000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7227112000, "total_assets": 9301784000, "short_term_debt": 370220000, "accounts_payable": 6730000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1198626000, "long_term_debt": 8090008000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8417520000, "total_liabilities": 9616146000, "total_debt": 8460228000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3729952000, "total_equity": -850325000, "shares_outstanding": 463718278, "operating_cash_flow": -619434000, "stock_based_compensation": 71809000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 622092000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -806107000, "dividends_paid": 196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1783285000, "free_cash_flow": 2658000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-739510000", "ebitda": "-217571000", "netIncome": "-930526000", "grossProfit": "286520000", "depreciation": "None", "totalRevenue": "1349977000", "costOfRevenue": "1063457000", "interestIncome": "26458000", "incomeBeforeTax": "-1091931000", "interestExpense": "383118000", "operatingIncome": "-743105000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "5236000", "reportedCurrency": "USD", "netInterestIncome": "-356660000", "nonInterestIncome": "None", "operatingExpenses": "1029625000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1302000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1063457000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "521939000", "sellingGeneralAndAdministrative": "423225000", "netIncomeFromContinuingOperations": "-1097167000" }, "balance": { "goodwill": "81606000", "inventory": "26416000", "commonStock": "14451000", "currentDebt": "None", "investments": "None", "totalAssets": "9301784000", "longTermDebt": "8090008000", "shortTermDebt": "370220000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "714482000", "reportedCurrency": "USD", "retainedEarnings": "-3729952000", "totalLiabilities": "9616146000", "otherCurrentAssets": "178905000", "totalCurrentAssets": "2074672000", "currentLongTermDebt": "322500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56622000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7227112000", "currentAccountsPayable": "6730000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5929620000", "shortLongTermDebtTotal": "8714351000", "totalShareholderEquity": "-850325000", "capitalLeaseObligations": "301843000", "otherCurrentLiabilities": "478552323", "totalCurrentLiabilities": "1198626000", "otherNonCurrentLiabilities": "33712000", "totalNonCurrentLiabilities": "8417520000", "cashAndShortTermInvestments": "1812729000", "commonStockSharesOutstanding": "463718278", "intangibleAssetsExcludingGoodwill": "714482000", "cashAndCashEquivalentsAtCarryingValue": "1812729000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1097167000", "profitLoss": "None", "dividendPayout": "196000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "4187000", "operatingCashflow": "-619434000", "capitalExpenditures": "622092000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1783285000", "cashflowFromInvestment": "-806107000", "stockBasedCompensation": "71809000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-192471000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "521939000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "income_statement": { "revenue": 2012356000, "cost_of_revenue": 1522348000, "gross_profit": 490008000, "ebit": -603035000, "ebitda": -23188000, "pretax_income": -953579000, "tax_provision": 2885000, "net_income": -811751000, "net_income_to_common": -811751000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1652890000, "total_current_assets": 1868746000, "total_assets": 8883690000, "short_term_debt": 65450000, "long_term_debt": 6559854000, "total_debt": 6625304000, "total_liabilities": 8063805000, "total_equity": 244746000, "shares_outstanding": 478029213, "goodwill_and_intangibles": 854915000 }, "cash_flow": { "operating_cash_flow": -268774000, "capital_expenditure": 679394000, "free_cash_flow": 410620000, "dividends_paid": 6656000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121457, "ticker_id": 7153, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-603035000", "ebitda": "-23188000", "netIncome": "-811751000", "grossProfit": "490008000", "depreciation": "None", "totalRevenue": "2012356000", "costOfRevenue": "1522348000", "interestIncome": "6618000", "incomeBeforeTax": "-953579000", "interestExpense": "361577000", "operatingIncome": "-577451000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "2885000", "reportedCurrency": "USD", "netInterestIncome": "-354959000", "nonInterestIncome": "None", "operatingExpenses": "1067459000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30677000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1522348000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "579847000", "sellingGeneralAndAdministrative": "426407000", "netIncomeFromContinuingOperations": "-956464000" }, "balance": { "goodwill": "81721000", "inventory": "29589000", "commonStock": "14565000", "currentDebt": "None", "investments": "None", "totalAssets": "8883690000", "longTermDebt": "6559854000", "shortTermDebt": "65450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "773194000", "reportedCurrency": "USD", "retainedEarnings": "-2799555000", "totalLiabilities": "8063805000", "otherCurrentAssets": "131392000", "totalCurrentAssets": "1868746000", "currentLongTermDebt": "128000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54875000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7014944000", "currentAccountsPayable": "5992000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5978718000", "shortLongTermDebtTotal": "7035822000", "totalShareholderEquity": "244746000", "capitalLeaseObligations": "475840000", "otherCurrentLiabilities": "532321687", "totalCurrentLiabilities": "1021883000", "otherNonCurrentLiabilities": "30520000", "totalNonCurrentLiabilities": "7041922000", "cashAndShortTermInvestments": "1652890000", "commonStockSharesOutstanding": "478029213", "intangibleAssetsExcludingGoodwill": "773194000", "cashAndCashEquivalentsAtCarryingValue": "1652890000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-956464000", "profitLoss": "None", "dividendPayout": "6656000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "16134000", "operatingCashflow": "-268774000", "capitalExpenditures": "679394000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "821745000", "cashflowFromInvestment": "-674551000", "stockBasedCompensation": "67957000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6656000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60989000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "579847000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2012356000, "cost_of_revenue": 1522348000, "gross_profit": 490008000, "research_and_development": 30677000, "selling_general_admin": 426407000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -603035000, "depreciation_amortisation": 579847000, "ebitda": -23188000, "interest_expense": 361577000, "interest_income": null, "other_non_operating": null, "pretax_income": -953579000, "tax_provision": 2885000, "effective_tax_rate": null, "net_income": -811751000, "net_income_continuing_ops": -956464000, "net_income_to_common": -811751000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1652890000, "short_term_investments": null, "net_receivables": 54875000, "inventory": 29589000, "other_current_assets": null, "total_current_assets": 1868746000, "net_ppe": null, "goodwill": 81721000, "intangible_assets": 773194000, "goodwill_and_intangibles": 854915000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7014944000, "total_assets": 8883690000, "short_term_debt": 65450000, "accounts_payable": 5992000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1021883000, "long_term_debt": 6559854000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7041922000, "total_liabilities": 8063805000, "total_debt": 6625304000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2799555000, "total_equity": 244746000, "shares_outstanding": 478029213, "operating_cash_flow": -268774000, "stock_based_compensation": 67957000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 679394000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -674551000, "dividends_paid": 6656000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 821745000, "free_cash_flow": 410620000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-603035000", "ebitda": "-23188000", "netIncome": "-811751000", "grossProfit": "490008000", "depreciation": "None", "totalRevenue": "2012356000", "costOfRevenue": "1522348000", "interestIncome": "6618000", "incomeBeforeTax": "-953579000", "interestExpense": "361577000", "operatingIncome": "-577451000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "2885000", "reportedCurrency": "USD", "netInterestIncome": "-354959000", "nonInterestIncome": "None", "operatingExpenses": "1067459000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30677000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1522348000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "579847000", "sellingGeneralAndAdministrative": "426407000", "netIncomeFromContinuingOperations": "-956464000" }, "balance": { "goodwill": "81721000", "inventory": "29589000", "commonStock": "14565000", "currentDebt": "None", "investments": "None", "totalAssets": "8883690000", "longTermDebt": "6559854000", "shortTermDebt": "65450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "773194000", "reportedCurrency": "USD", "retainedEarnings": "-2799555000", "totalLiabilities": "8063805000", "otherCurrentAssets": "131392000", "totalCurrentAssets": "1868746000", "currentLongTermDebt": "128000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54875000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7014944000", "currentAccountsPayable": "5992000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5978718000", "shortLongTermDebtTotal": "7035822000", "totalShareholderEquity": "244746000", "capitalLeaseObligations": "475840000", "otherCurrentLiabilities": "532321687", "totalCurrentLiabilities": "1021883000", "otherNonCurrentLiabilities": "30520000", "totalNonCurrentLiabilities": "7041922000", "cashAndShortTermInvestments": "1652890000", "commonStockSharesOutstanding": "478029213", "intangibleAssetsExcludingGoodwill": "773194000", "cashAndCashEquivalentsAtCarryingValue": "1652890000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-956464000", "profitLoss": "None", "dividendPayout": "6656000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "16134000", "operatingCashflow": "-268774000", "capitalExpenditures": "679394000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "821745000", "cashflowFromInvestment": "-674551000", "stockBasedCompensation": "67957000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6656000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60989000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "579847000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "income_statement": { "revenue": 1727923000, "cost_of_revenue": 1538402000, "gross_profit": 189521000, "ebit": -918563000, "ebitda": -300033000, "pretax_income": -1457527000, "tax_provision": -2913000, "net_income": -1263492000, "net_income_to_common": -1263492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1755351000, "total_current_assets": 2008823000, "total_assets": 9020967000, "short_term_debt": 107070000, "long_term_debt": 5645262000, "total_debt": 5752332000, "total_liabilities": 7182896000, "total_equity": 1102121000, "shares_outstanding": 477350911, "goodwill_and_intangibles": 947273000 }, "cash_flow": { "operating_cash_flow": -860963000, "capital_expenditure": 463867000, "free_cash_flow": -397096000, "dividends_paid": 79116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121462, "ticker_id": 7153, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-918563000", "ebitda": "-300033000", "netIncome": "-1263492000", "grossProfit": "189521000", "depreciation": "None", "totalRevenue": "1727923000", "costOfRevenue": "1538402000", "interestIncome": "5134000", "incomeBeforeTax": "-1457527000", "interestExpense": "348794000", "operatingIncome": "-940557000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-2913000", "reportedCurrency": "USD", "netInterestIncome": "-343970000", "nonInterestIncome": "None", "operatingExpenses": "1130078000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25616000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1538402000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "618530000", "sellingGeneralAndAdministrative": "485932000", "netIncomeFromContinuingOperations": "-1454614000" }, "balance": { "goodwill": "82203000", "inventory": "37277000", "commonStock": "14565000", "currentDebt": "None", "investments": "None", "totalAssets": "9020967000", "longTermDebt": "5645262000", "shortTermDebt": "107070000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "865070000", "reportedCurrency": "USD", "retainedEarnings": "-1987396000", "totalLiabilities": "7182896000", "otherCurrentAssets": "85811000", "totalCurrentAssets": "2008823000", "currentLongTermDebt": "129000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "130384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7012144000", "currentAccountsPayable": "9483000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5773481000", "shortLongTermDebtTotal": "6098551000", "totalShareholderEquity": "1102121000", "capitalLeaseObligations": "453160000", "otherCurrentLiabilities": "620345000", "totalCurrentLiabilities": "1116250000", "otherNonCurrentLiabilities": "29213000", "totalNonCurrentLiabilities": "6066646000", "cashAndShortTermInvestments": "1755351000", "commonStockSharesOutstanding": "477350911", "intangibleAssetsExcludingGoodwill": "865070000", "cashAndCashEquivalentsAtCarryingValue": "1755351000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1454614000", "profitLoss": "None", "dividendPayout": "79116000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2187000", "operatingCashflow": "-860963000", "capitalExpenditures": "463867000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1263607000", "cashflowFromInvestment": "-53312000", "stockBasedCompensation": "54392000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44977000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "618530000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1727923000, "cost_of_revenue": 1538402000, "gross_profit": 189521000, "research_and_development": 25616000, "selling_general_admin": 485932000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -918563000, "depreciation_amortisation": 618530000, "ebitda": -300033000, "interest_expense": 348794000, "interest_income": null, "other_non_operating": null, "pretax_income": -1457527000, "tax_provision": -2913000, "effective_tax_rate": null, "net_income": -1263492000, "net_income_continuing_ops": -1454614000, "net_income_to_common": -1263492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1755351000, "short_term_investments": 0, "net_receivables": 130384000, "inventory": 37277000, "other_current_assets": null, "total_current_assets": 2008823000, "net_ppe": null, "goodwill": 82203000, "intangible_assets": 865070000, "goodwill_and_intangibles": 947273000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7012144000, "total_assets": 9020967000, "short_term_debt": 107070000, "accounts_payable": 9483000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1116250000, "long_term_debt": 5645262000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6066646000, "total_liabilities": 7182896000, "total_debt": 5752332000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1987396000, "total_equity": 1102121000, "shares_outstanding": 477350911, "operating_cash_flow": -860963000, "stock_based_compensation": 54392000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 463867000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53312000, "dividends_paid": 79116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1263607000, "free_cash_flow": -397096000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-918563000", "ebitda": "-300033000", "netIncome": "-1263492000", "grossProfit": "189521000", "depreciation": "None", "totalRevenue": "1727923000", "costOfRevenue": "1538402000", "interestIncome": "5134000", "incomeBeforeTax": "-1457527000", "interestExpense": "348794000", "operatingIncome": "-940557000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-2913000", "reportedCurrency": "USD", "netInterestIncome": "-343970000", "nonInterestIncome": "None", "operatingExpenses": "1130078000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25616000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1538402000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "618530000", "sellingGeneralAndAdministrative": "485932000", "netIncomeFromContinuingOperations": "-1454614000" }, "balance": { "goodwill": "82203000", "inventory": "37277000", "commonStock": "14565000", "currentDebt": "None", "investments": "None", "totalAssets": "9020967000", "longTermDebt": "5645262000", "shortTermDebt": "107070000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "865070000", "reportedCurrency": "USD", "retainedEarnings": "-1987396000", "totalLiabilities": "7182896000", "otherCurrentAssets": "85811000", "totalCurrentAssets": "2008823000", "currentLongTermDebt": "129000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "130384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7012144000", "currentAccountsPayable": "9483000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5773481000", "shortLongTermDebtTotal": "6098551000", "totalShareholderEquity": "1102121000", "capitalLeaseObligations": "453160000", "otherCurrentLiabilities": "620345000", "totalCurrentLiabilities": "1116250000", "otherNonCurrentLiabilities": "29213000", "totalNonCurrentLiabilities": "6066646000", "cashAndShortTermInvestments": "1755351000", "commonStockSharesOutstanding": "477350911", "intangibleAssetsExcludingGoodwill": "865070000", "cashAndCashEquivalentsAtCarryingValue": "1755351000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1454614000", "profitLoss": "None", "dividendPayout": "79116000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2187000", "operatingCashflow": "-860963000", "capitalExpenditures": "463867000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1263607000", "cashflowFromInvestment": "-53312000", "stockBasedCompensation": "54392000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44977000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "618530000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "income_statement": { "revenue": 5736801000, "cost_of_revenue": 3637915000, "gross_profit": 2098886000, "ebit": 715407000, "ebitda": 1343953000, "pretax_income": 402567000, "tax_provision": 8339000, "net_income": 373173000, "net_income_to_common": 373173000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1394982000, "total_current_assets": 1894672000, "total_assets": 9488422000, "short_term_debt": 73023000, "long_term_debt": 4393985000, "total_debt": 4467008000, "total_liabilities": 6345194000, "total_equity": 2438968000, "shares_outstanding": 481149140, "goodwill_and_intangibles": 1009696000 }, "cash_flow": { "operating_cash_flow": 836162000, "capital_expenditure": 449916000, "free_cash_flow": 1286078000, "dividends_paid": 300995000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121467, "ticker_id": 7153, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "715407000", "ebitda": "1343953000", "netIncome": "373173000", "grossProfit": "2098886000", "depreciation": "None", "totalRevenue": "5736801000", "costOfRevenue": "3637915000", "interestIncome": "9311000", "incomeBeforeTax": "402567000", "interestExpense": "312840000", "operatingIncome": "747678000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "8339000", "reportedCurrency": "USD", "netInterestIncome": "-304108000", "nonInterestIncome": "None", "operatingExpenses": "1351208000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "57433000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3637915000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "628546000", "sellingGeneralAndAdministrative": "642570000", "netIncomeFromContinuingOperations": "394228000" }, "balance": { "goodwill": "95620000", "inventory": "43959000", "commonStock": "14565000", "currentDebt": "None", "investments": "None", "totalAssets": "9488422000", "longTermDebt": "4393985000", "shortTermDebt": "73023000", "treasuryStock": "-90585000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "914076000", "reportedCurrency": "USD", "retainedEarnings": "-644788000", "totalLiabilities": "6345194000", "otherCurrentAssets": "121587000", "totalCurrentAssets": "1894672000", "currentLongTermDebt": "146000", "longTermInvestments": "568936000", "shortTermInvestments": "49369000", "currentNetReceivables": "284775000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7593750000", "currentAccountsPayable": "21882000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5834952000", "shortLongTermDebtTotal": "4817307000", "totalShareholderEquity": "2438968000", "capitalLeaseObligations": "423176000", "otherCurrentLiabilities": "1166155000", "totalCurrentLiabilities": "1525460000", "otherNonCurrentLiabilities": "18773000", "totalNonCurrentLiabilities": "4819734000", "cashAndShortTermInvestments": "1394982000", "commonStockSharesOutstanding": "481149140", "intangibleAssetsExcludingGoodwill": "914076000", "cashAndCashEquivalentsAtCarryingValue": "1394982000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "394228000", "profitLoss": "None", "dividendPayout": "300995000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-593000", "operatingCashflow": "836162000", "capitalExpenditures": "449916000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "97114000", "cashflowFromInvestment": "-1031849000", "stockBasedCompensation": "31797000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300995000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2936332000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "651205000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5736801000, "cost_of_revenue": 3637915000, "gross_profit": 2098886000, "research_and_development": 57433000, "selling_general_admin": 642570000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 715407000, "depreciation_amortisation": 628546000, "ebitda": 1343953000, "interest_expense": 312840000, "interest_income": null, "other_non_operating": null, "pretax_income": 402567000, "tax_provision": 8339000, "effective_tax_rate": null, "net_income": 373173000, "net_income_continuing_ops": 394228000, "net_income_to_common": 373173000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1394982000, "short_term_investments": 49369000, "net_receivables": 284775000, "inventory": 43959000, "other_current_assets": null, "total_current_assets": 1894672000, "net_ppe": null, "goodwill": 95620000, "intangible_assets": 914076000, "goodwill_and_intangibles": 1009696000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7593750000, "total_assets": 9488422000, "short_term_debt": 73023000, "accounts_payable": 21882000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1525460000, "long_term_debt": 4393985000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4819734000, "total_liabilities": 6345194000, "total_debt": 4467008000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -644788000, "total_equity": 2438968000, "shares_outstanding": 481149140, "operating_cash_flow": 836162000, "stock_based_compensation": 31797000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 449916000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1031849000, "dividends_paid": 300995000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 97114000, "free_cash_flow": 1286078000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "715407000", "ebitda": "1343953000", "netIncome": "373173000", "grossProfit": "2098886000", "depreciation": "None", "totalRevenue": "5736801000", "costOfRevenue": "3637915000", "interestIncome": "9311000", "incomeBeforeTax": "402567000", "interestExpense": "312840000", "operatingIncome": "747678000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "8339000", "reportedCurrency": "USD", "netInterestIncome": "-304108000", "nonInterestIncome": "None", "operatingExpenses": "1351208000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "57433000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3637915000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "628546000", "sellingGeneralAndAdministrative": "642570000", "netIncomeFromContinuingOperations": "394228000" }, "balance": { "goodwill": "95620000", "inventory": "43959000", "commonStock": "14565000", "currentDebt": "None", "investments": "None", "totalAssets": "9488422000", "longTermDebt": "4393985000", "shortTermDebt": "73023000", "treasuryStock": "-90585000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "914076000", "reportedCurrency": "USD", "retainedEarnings": "-644788000", "totalLiabilities": "6345194000", "otherCurrentAssets": "121587000", "totalCurrentAssets": "1894672000", "currentLongTermDebt": "146000", "longTermInvestments": "568936000", "shortTermInvestments": "49369000", "currentNetReceivables": "284775000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7593750000", "currentAccountsPayable": "21882000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5834952000", "shortLongTermDebtTotal": "4817307000", "totalShareholderEquity": "2438968000", "capitalLeaseObligations": "423176000", "otherCurrentLiabilities": "1166155000", "totalCurrentLiabilities": "1525460000", "otherNonCurrentLiabilities": "18773000", "totalNonCurrentLiabilities": "4819734000", "cashAndShortTermInvestments": "1394982000", "commonStockSharesOutstanding": "481149140", "intangibleAssetsExcludingGoodwill": "914076000", "cashAndCashEquivalentsAtCarryingValue": "1394982000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "394228000", "profitLoss": "None", "dividendPayout": "300995000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-593000", "operatingCashflow": "836162000", "capitalExpenditures": "449916000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "97114000", "cashflowFromInvestment": "-1031849000", "stockBasedCompensation": "31797000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300995000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2936332000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "651205000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "income_statement": { "revenue": 5158509000, "cost_of_revenue": 3316650000, "gross_profit": 1841859000, "ebit": 608644000, "ebitda": 1153899000, "pretax_income": 353406000, "tax_provision": -445000, "net_income": 351515000, "net_income_to_common": 351515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1436558000, "total_current_assets": 1957462000, "total_assets": 8877383000, "short_term_debt": 430206000, "long_term_debt": 3665370000, "total_debt": 4095576000, "total_liabilities": 6131680000, "total_equity": 2127336000, "shares_outstanding": 505470021, "goodwill_and_intangibles": 1068632000 }, "cash_flow": { "operating_cash_flow": 1056698000, "capital_expenditure": 667533000, "free_cash_flow": 1724231000, "dividends_paid": 271531000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121472, "ticker_id": 7153, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "608644000", "ebitda": "1153899000", "netIncome": "351515000", "grossProfit": "1841859000", "depreciation": "None", "totalRevenue": "5158509000", "costOfRevenue": "3316650000", "interestIncome": "5471000", "incomeBeforeTax": "353406000", "interestExpense": "269510000", "operatingIncome": "626836000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-445000", "reportedCurrency": "USD", "netInterestIncome": "-264039000", "nonInterestIncome": "None", "operatingExpenses": "1215023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23029000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3316650000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "545255000", "sellingGeneralAndAdministrative": "500624000", "netIncomeFromContinuingOperations": "353851000" }, "balance": { "goodwill": "81376000", "inventory": "40828000", "commonStock": "14830000", "currentDebt": "None", "investments": "None", "totalAssets": "8877383000", "longTermDebt": "3665370000", "shortTermDebt": "430206000", "treasuryStock": "-657389000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "987256000", "reportedCurrency": "USD", "retainedEarnings": "-703576000", "totalLiabilities": "6131680000", "otherCurrentAssets": "230607000", "totalCurrentAssets": "1957462000", "currentLongTermDebt": "395547000", "longTermInvestments": "None", "shortTermInvestments": "91598000", "currentNetReceivables": "329483000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6919921000", "currentAccountsPayable": "25003000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5784343000", "shortLongTermDebtTotal": "4348950000", "totalShareholderEquity": "2127336000", "capitalLeaseObligations": "288033000", "otherCurrentLiabilities": "1686816000", "totalCurrentLiabilities": "2130007000", "otherNonCurrentLiabilities": "28866000", "totalNonCurrentLiabilities": "4001673000", "cashAndShortTermInvestments": "1436558000", "commonStockSharesOutstanding": "505470021", "intangibleAssetsExcludingGoodwill": "987256000", "cashAndCashEquivalentsAtCarryingValue": "1436558000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "353851000", "profitLoss": "None", "dividendPayout": "271531000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-27847000", "operatingCashflow": "1056698000", "capitalExpenditures": "667533000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-340517000", "cashflowFromInvestment": "-609696000", "stockBasedCompensation": "25143000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "271531000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-854919000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "564076000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5158509000, "cost_of_revenue": 3316650000, "gross_profit": 1841859000, "research_and_development": 23029000, "selling_general_admin": 500624000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 608644000, "depreciation_amortisation": 545255000, "ebitda": 1153899000, "interest_expense": 269510000, "interest_income": null, "other_non_operating": null, "pretax_income": 353406000, "tax_provision": -445000, "effective_tax_rate": null, "net_income": 351515000, "net_income_continuing_ops": 353851000, "net_income_to_common": 351515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1436558000, "short_term_investments": 91598000, "net_receivables": 329483000, "inventory": 40828000, "other_current_assets": null, "total_current_assets": 1957462000, "net_ppe": null, "goodwill": 81376000, "intangible_assets": 987256000, "goodwill_and_intangibles": 1068632000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6919921000, "total_assets": 8877383000, "short_term_debt": 430206000, "accounts_payable": 25003000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2130007000, "long_term_debt": 3665370000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4001673000, "total_liabilities": 6131680000, "total_debt": 4095576000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -703576000, "total_equity": 2127336000, "shares_outstanding": 505470021, "operating_cash_flow": 1056698000, "stock_based_compensation": 25143000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 667533000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -609696000, "dividends_paid": 271531000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -340517000, "free_cash_flow": 1724231000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "608644000", "ebitda": "1153899000", "netIncome": "351515000", "grossProfit": "1841859000", "depreciation": "None", "totalRevenue": "5158509000", "costOfRevenue": "3316650000", "interestIncome": "5471000", "incomeBeforeTax": "353406000", "interestExpense": "269510000", "operatingIncome": "626836000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-445000", "reportedCurrency": "USD", "netInterestIncome": "-264039000", "nonInterestIncome": "None", "operatingExpenses": "1215023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23029000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3316650000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "545255000", "sellingGeneralAndAdministrative": "500624000", "netIncomeFromContinuingOperations": "353851000" }, "balance": { "goodwill": "81376000", "inventory": "40828000", "commonStock": "14830000", "currentDebt": "None", "investments": "None", "totalAssets": "8877383000", "longTermDebt": "3665370000", "shortTermDebt": "430206000", "treasuryStock": "-657389000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "987256000", "reportedCurrency": "USD", "retainedEarnings": "-703576000", "totalLiabilities": "6131680000", "otherCurrentAssets": "230607000", "totalCurrentAssets": "1957462000", "currentLongTermDebt": "395547000", "longTermInvestments": "None", "shortTermInvestments": "91598000", "currentNetReceivables": "329483000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6919921000", "currentAccountsPayable": "25003000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5784343000", "shortLongTermDebtTotal": "4348950000", "totalShareholderEquity": "2127336000", "capitalLeaseObligations": "288033000", "otherCurrentLiabilities": "1686816000", "totalCurrentLiabilities": "2130007000", "otherNonCurrentLiabilities": "28866000", "totalNonCurrentLiabilities": "4001673000", "cashAndShortTermInvestments": "1436558000", "commonStockSharesOutstanding": "505470021", "intangibleAssetsExcludingGoodwill": "987256000", "cashAndCashEquivalentsAtCarryingValue": "1436558000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "353851000", "profitLoss": "None", "dividendPayout": "271531000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-27847000", "operatingCashflow": "1056698000", "capitalExpenditures": "667533000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-340517000", "cashflowFromInvestment": "-609696000", "stockBasedCompensation": "25143000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "271531000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-854919000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "564076000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "income_statement": { "revenue": 1370789200, "cost_of_revenue": 997566652, "gross_profit": 373222548, "ebit": 182636958, "ebitda": 324121575, "pretax_income": 78232576, "tax_provision": 7141230, "net_income": 77061093, "net_income_to_common": 77061093, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 942395243, "total_current_assets": 1197431157, "total_assets": 7396366516, "short_term_debt": 397837345, "long_term_debt": 6324187000, "total_debt": 6722024345, "total_liabilities": 8290926276, "total_equity": -1219435840, "shares_outstanding": 393465202, "goodwill_and_intangibles": 283116784 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121435, "ticker_id": 7153, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "182636958", "ebitda": "324121575", "netIncome": "77061093", "grossProfit": "373222548", "depreciation": "None", "totalRevenue": "1370789200", "costOfRevenue": "997566652", "interestIncome": "992000", "incomeBeforeTax": "78232576", "interestExpense": "113899610", "operatingIncome": "182636958", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "7141230", "reportedCurrency": "USD", "netInterestIncome": "-112569000", "nonInterestIncome": "None", "operatingExpenses": "190585588", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1025047", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "997566652", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141484617", "sellingGeneralAndAdministrative": "179623000", "netIncomeFromContinuingOperations": "70880000" }, "balance": { "goodwill": "23324723", "inventory": "36204123", "commonStock": "13515419", "currentDebt": "None", "investments": "None", "totalAssets": "7396366516", "longTermDebt": "6324187000", "shortTermDebt": "397837345", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "259792061", "reportedCurrency": "USD", "retainedEarnings": "-3751568415", "totalLiabilities": "8290926276", "otherCurrentAssets": "77670411", "totalCurrentAssets": "1197431157", "currentLongTermDebt": "348735000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "141161380", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6198935359", "currentAccountsPayable": "18601577", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6938685314", "totalShareholderEquity": "-1219435840", "capitalLeaseObligations": "265548000", "otherCurrentLiabilities": "1014651486", "totalCurrentLiabilities": "1431090408", "otherNonCurrentLiabilities": "283013000", "totalNonCurrentLiabilities": "6859835867", "cashAndShortTermInvestments": "942395243", "commonStockSharesOutstanding": "393465202", "intangibleAssetsExcludingGoodwill": "259792061", "cashAndCashEquivalentsAtCarryingValue": "942395243", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60635000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "7110000", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1370789200, "cost_of_revenue": 997566652, "gross_profit": 373222548, "research_and_development": 1025047, "selling_general_admin": 179623000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 182636958, "depreciation_amortisation": 141484617, "ebitda": 324121575, "interest_expense": 113899610, "interest_income": null, "other_non_operating": null, "pretax_income": 78232576, "tax_provision": 7141230, "effective_tax_rate": null, "net_income": 77061093, "net_income_continuing_ops": 70880000, "net_income_to_common": 77061093, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 942395243, "short_term_investments": null, "net_receivables": 141161380, "inventory": 36204123, "other_current_assets": null, "total_current_assets": 1197431157, "net_ppe": null, "goodwill": 23324723, "intangible_assets": 259792061, "goodwill_and_intangibles": 283116784, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6198935359, "total_assets": 7396366516, "short_term_debt": 397837345, "accounts_payable": 18601577, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1431090408, "long_term_debt": 6324187000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6859835867, "total_liabilities": 8290926276, "total_debt": 6722024345, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3751568415, "total_equity": -1219435840, "shares_outstanding": 393465202, "operating_cash_flow": null, "stock_based_compensation": 7110000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "182636958", "ebitda": "324121575", "netIncome": "77061093", "grossProfit": "373222548", "depreciation": "None", "totalRevenue": "1370789200", "costOfRevenue": "997566652", "interestIncome": "992000", "incomeBeforeTax": "78232576", "interestExpense": "113899610", "operatingIncome": "182636958", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "7141230", "reportedCurrency": "USD", "netInterestIncome": "-112569000", "nonInterestIncome": "None", "operatingExpenses": "190585588", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1025047", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "997566652", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141484617", "sellingGeneralAndAdministrative": "179623000", "netIncomeFromContinuingOperations": "70880000" }, "balance": { "goodwill": "23324723", "inventory": "36204123", "commonStock": "13515419", "currentDebt": "None", "investments": "None", "totalAssets": "7396366516", "longTermDebt": "6324187000", "shortTermDebt": "397837345", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "259792061", "reportedCurrency": "USD", "retainedEarnings": "-3751568415", "totalLiabilities": "8290926276", "otherCurrentAssets": "77670411", "totalCurrentAssets": "1197431157", "currentLongTermDebt": "348735000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "141161380", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6198935359", "currentAccountsPayable": "18601577", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6938685314", "totalShareholderEquity": "-1219435840", "capitalLeaseObligations": "265548000", "otherCurrentLiabilities": "1014651486", "totalCurrentLiabilities": "1431090408", "otherNonCurrentLiabilities": "283013000", "totalNonCurrentLiabilities": "6859835867", "cashAndShortTermInvestments": "942395243", "commonStockSharesOutstanding": "393465202", "intangibleAssetsExcludingGoodwill": "259792061", "cashAndCashEquivalentsAtCarryingValue": "942395243", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60635000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "7110000", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "income_statement": { "revenue": 1293273000, "cost_of_revenue": 818900000, "gross_profit": 474373000, "ebit": 146389000, "ebitda": 281773500, "pretax_income": 31768000, "tax_provision": -14526000, "net_income": 60635000, "net_income_to_common": 60635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1023199000, "total_current_assets": 1269200000, "total_assets": 7597688000, "short_term_debt": 52325000, "long_term_debt": 6747918000, "total_debt": 6800243000, "total_liabilities": 8501317000, "total_equity": -1246602000, "shares_outstanding": 395069481, "goodwill_and_intangibles": 839447000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121436, "ticker_id": 7153, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "146389000", "ebitda": "281773500", "netIncome": "60635000", "grossProfit": "474373000", "depreciation": "None", "totalRevenue": "1293273000", "costOfRevenue": "818900000", "interestIncome": "2862000", "incomeBeforeTax": "31768000", "interestExpense": "116491169", "operatingIncome": "146389000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-14526000", "reportedCurrency": "USD", "netInterestIncome": "-113123000", "nonInterestIncome": "None", "operatingExpenses": "327984000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1353000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "818900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135384500", "sellingGeneralAndAdministrative": "176909000", "netIncomeFromContinuingOperations": "46294000" }, "balance": { "goodwill": "23490000", "inventory": "36919000", "commonStock": "13515000", "currentDebt": "None", "investments": "None", "totalAssets": "7597688000", "longTermDebt": "6747918000", "shortTermDebt": "52325000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "815957000", "reportedCurrency": "USD", "retainedEarnings": "-3828284000", "totalLiabilities": "8501317000", "otherCurrentAssets": "82677000", "totalCurrentAssets": "1269200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "126405000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6328488000", "currentAccountsPayable": "25910000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7024941000", "totalShareholderEquity": "-1246602000", "capitalLeaseObligations": "277023000", "otherCurrentLiabilities": "1106077000", "totalCurrentLiabilities": "1184312000", "otherNonCurrentLiabilities": "309799000", "totalNonCurrentLiabilities": "7317005000", "cashAndShortTermInvestments": "1023199000", "commonStockSharesOutstanding": "395069481", "intangibleAssetsExcludingGoodwill": "815957000", "cashAndCashEquivalentsAtCarryingValue": "1023199000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60635000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "7110000", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1293273000, "cost_of_revenue": 818900000, "gross_profit": 474373000, "research_and_development": 1353000, "selling_general_admin": 176909000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 146389000, "depreciation_amortisation": 135384500, "ebitda": 281773500, "interest_expense": 116491169, "interest_income": null, "other_non_operating": null, "pretax_income": 31768000, "tax_provision": -14526000, "effective_tax_rate": null, "net_income": 60635000, "net_income_continuing_ops": 46294000, "net_income_to_common": 60635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1023199000, "short_term_investments": null, "net_receivables": 126405000, "inventory": 36919000, "other_current_assets": null, "total_current_assets": 1269200000, "net_ppe": null, "goodwill": 23490000, "intangible_assets": 815957000, "goodwill_and_intangibles": 839447000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6328488000, "total_assets": 7597688000, "short_term_debt": 52325000, "accounts_payable": 25910000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1184312000, "long_term_debt": 6747918000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7317005000, "total_liabilities": 8501317000, "total_debt": 6800243000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3828284000, "total_equity": -1246602000, "shares_outstanding": 395069481, "operating_cash_flow": null, "stock_based_compensation": 7110000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "146389000", "ebitda": "281773500", "netIncome": "60635000", "grossProfit": "474373000", "depreciation": "None", "totalRevenue": "1293273000", "costOfRevenue": "818900000", "interestIncome": "2862000", "incomeBeforeTax": "31768000", "interestExpense": "116491169", "operatingIncome": "146389000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-14526000", "reportedCurrency": "USD", "netInterestIncome": "-113123000", "nonInterestIncome": "None", "operatingExpenses": "327984000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1353000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "818900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135384500", "sellingGeneralAndAdministrative": "176909000", "netIncomeFromContinuingOperations": "46294000" }, "balance": { "goodwill": "23490000", "inventory": "36919000", "commonStock": "13515000", "currentDebt": "None", "investments": "None", "totalAssets": "7597688000", "longTermDebt": "6747918000", "shortTermDebt": "52325000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "815957000", "reportedCurrency": "USD", "retainedEarnings": "-3828284000", "totalLiabilities": "8501317000", "otherCurrentAssets": "82677000", "totalCurrentAssets": "1269200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "126405000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6328488000", "currentAccountsPayable": "25910000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7024941000", "totalShareholderEquity": "-1246602000", "capitalLeaseObligations": "277023000", "otherCurrentLiabilities": "1106077000", "totalCurrentLiabilities": "1184312000", "otherNonCurrentLiabilities": "309799000", "totalNonCurrentLiabilities": "7317005000", "cashAndShortTermInvestments": "1023199000", "commonStockSharesOutstanding": "395069481", "intangibleAssetsExcludingGoodwill": "815957000", "cashAndCashEquivalentsAtCarryingValue": "1023199000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60635000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "7110000", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "income_statement": { "revenue": 1309507000, "cost_of_revenue": 801082000, "gross_profit": 508425000, "ebit": 175109000, "ebitda": 310493500, "pretax_income": 62905000, "tax_provision": 845000, "net_income": 74686000, "net_income_to_common": 74686000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1481604000, "total_current_assets": 1715713000, "total_assets": 8102830000, "short_term_debt": 510942000, "long_term_debt": 6887549000, "total_debt": 7398491000, "total_liabilities": 9056134000, "total_equity": -1310541000, "shares_outstanding": 394710697, "goodwill_and_intangibles": 849602000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121438, "ticker_id": 7153, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "175109000", "ebitda": "310493500", "netIncome": "74686000", "grossProfit": "508425000", "depreciation": "None", "totalRevenue": "1309507000", "costOfRevenue": "801082000", "interestIncome": "1057000", "incomeBeforeTax": "62905000", "interestExpense": "113261000", "operatingIncome": "184511000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "845000", "reportedCurrency": "USD", "netInterestIncome": "-113196000", "nonInterestIncome": "None", "operatingExpenses": "323914000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "996000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "801082000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135384500", "sellingGeneralAndAdministrative": "167005000", "netIncomeFromContinuingOperations": "62060000" }, "balance": { "goodwill": "25854000", "inventory": "35273000", "commonStock": "13515000", "currentDebt": "None", "investments": "None", "totalAssets": "8102830000", "longTermDebt": "6887549000", "shortTermDebt": "510942000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "823748000", "reportedCurrency": "USD", "retainedEarnings": "-3888919000", "totalLiabilities": "9056134000", "otherCurrentAssets": "96627000", "totalCurrentAssets": "1715713000", "currentLongTermDebt": "457755000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102209000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6387117000", "currentAccountsPayable": "17380000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7628830000", "totalShareholderEquity": "-1310541000", "capitalLeaseObligations": "283526000", "otherCurrentLiabilities": "1055236000", "totalCurrentLiabilities": "1583558000", "otherNonCurrentLiabilities": "306299000", "totalNonCurrentLiabilities": "7472576000", "cashAndShortTermInvestments": "1481604000", "commonStockSharesOutstanding": "394710697", "intangibleAssetsExcludingGoodwill": "823748000", "cashAndCashEquivalentsAtCarryingValue": "1481604000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74686000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1309507000, "cost_of_revenue": 801082000, "gross_profit": 508425000, "research_and_development": 996000, "selling_general_admin": 167005000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 175109000, "depreciation_amortisation": 135384500, "ebitda": 310493500, "interest_expense": 113261000, "interest_income": null, "other_non_operating": null, "pretax_income": 62905000, "tax_provision": 845000, "effective_tax_rate": null, "net_income": 74686000, "net_income_continuing_ops": 62060000, "net_income_to_common": 74686000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1481604000, "short_term_investments": null, "net_receivables": 102209000, "inventory": 35273000, "other_current_assets": null, "total_current_assets": 1715713000, "net_ppe": null, "goodwill": 25854000, "intangible_assets": 823748000, "goodwill_and_intangibles": 849602000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6387117000, "total_assets": 8102830000, "short_term_debt": 510942000, "accounts_payable": 17380000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1583558000, "long_term_debt": 6887549000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7472576000, "total_liabilities": 9056134000, "total_debt": 7398491000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3888919000, "total_equity": -1310541000, "shares_outstanding": 394710697, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "175109000", "ebitda": "310493500", "netIncome": "74686000", "grossProfit": "508425000", "depreciation": "None", "totalRevenue": "1309507000", "costOfRevenue": "801082000", "interestIncome": "1057000", "incomeBeforeTax": "62905000", "interestExpense": "113261000", "operatingIncome": "184511000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "845000", "reportedCurrency": "USD", "netInterestIncome": "-113196000", "nonInterestIncome": "None", "operatingExpenses": "323914000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "996000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "801082000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135384500", "sellingGeneralAndAdministrative": "167005000", "netIncomeFromContinuingOperations": "62060000" }, "balance": { "goodwill": "25854000", "inventory": "35273000", "commonStock": "13515000", "currentDebt": "None", "investments": "None", "totalAssets": "8102830000", "longTermDebt": "6887549000", "shortTermDebt": "510942000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "823748000", "reportedCurrency": "USD", "retainedEarnings": "-3888919000", "totalLiabilities": "9056134000", "otherCurrentAssets": "96627000", "totalCurrentAssets": "1715713000", "currentLongTermDebt": "457755000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102209000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6387117000", "currentAccountsPayable": "17380000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7628830000", "totalShareholderEquity": "-1310541000", "capitalLeaseObligations": "283526000", "otherCurrentLiabilities": "1055236000", "totalCurrentLiabilities": "1583558000", "otherNonCurrentLiabilities": "306299000", "totalNonCurrentLiabilities": "7472576000", "cashAndShortTermInvestments": "1481604000", "commonStockSharesOutstanding": "394710697", "intangibleAssetsExcludingGoodwill": "823748000", "cashAndCashEquivalentsAtCarryingValue": "1481604000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74686000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "income_statement": { "revenue": 1328211000, "cost_of_revenue": 871248000, "gross_profit": 456963000, "ebit": 139136000, "ebitda": 273059000, "pretax_income": 21253000, "tax_provision": 11898000, "net_income": 17192000, "net_income_to_common": 17192000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1119822000, "total_current_assets": 1386519000, "total_assets": 7812504000, "short_term_debt": 107758000, "long_term_debt": 7109676000, "total_debt": 7217434000, "total_liabilities": 8885846000, "total_equity": -1428085000, "shares_outstanding": 417647000, "goodwill_and_intangibles": 854961000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121439, "ticker_id": 7153, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "139136000", "ebitda": "273059000", "netIncome": "17192000", "grossProfit": "456963000", "depreciation": "None", "totalRevenue": "1328211000", "costOfRevenue": "871248000", "interestIncome": "1687000", "incomeBeforeTax": "21253000", "interestExpense": "120199082", "operatingIncome": "124656000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "11898000", "reportedCurrency": "USD", "netInterestIncome": "-118091000", "nonInterestIncome": "None", "operatingExpenses": "332307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1846000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "871248000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133923000", "sellingGeneralAndAdministrative": "158494000", "netIncomeFromContinuingOperations": "9355000" }, "balance": { "goodwill": "25632000", "inventory": "32881000", "commonStock": "13515000", "currentDebt": "None", "investments": "None", "totalAssets": "7812504000", "longTermDebt": "7109676000", "shortTermDebt": "107758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "829329000", "reportedCurrency": "USD", "retainedEarnings": "-3963605000", "totalLiabilities": "8885846000", "otherCurrentAssets": "102407000", "totalCurrentAssets": "1386519000", "currentLongTermDebt": "51295000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "131409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6425985000", "currentAccountsPayable": "16919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7456530000", "totalShareholderEquity": "-1428085000", "capitalLeaseObligations": "295559000", "otherCurrentLiabilities": "1035199000", "totalCurrentLiabilities": "1195935000", "otherNonCurrentLiabilities": "299497000", "totalNonCurrentLiabilities": "7689911000", "cashAndShortTermInvestments": "1119822000", "commonStockSharesOutstanding": "417647000", "intangibleAssetsExcludingGoodwill": "829329000", "cashAndCashEquivalentsAtCarryingValue": "1119822000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17192000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "7646000", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1328211000, "cost_of_revenue": 871248000, "gross_profit": 456963000, "research_and_development": 1846000, "selling_general_admin": 158494000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 139136000, "depreciation_amortisation": 133923000, "ebitda": 273059000, "interest_expense": 120199082, "interest_income": null, "other_non_operating": null, "pretax_income": 21253000, "tax_provision": 11898000, "effective_tax_rate": null, "net_income": 17192000, "net_income_continuing_ops": 9355000, "net_income_to_common": 17192000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1119822000, "short_term_investments": null, "net_receivables": 131409000, "inventory": 32881000, "other_current_assets": null, "total_current_assets": 1386519000, "net_ppe": null, "goodwill": 25632000, "intangible_assets": 829329000, "goodwill_and_intangibles": 854961000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6425985000, "total_assets": 7812504000, "short_term_debt": 107758000, "accounts_payable": 16919000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1195935000, "long_term_debt": 7109676000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7689911000, "total_liabilities": 8885846000, "total_debt": 7217434000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3963605000, "total_equity": -1428085000, "shares_outstanding": 417647000, "operating_cash_flow": null, "stock_based_compensation": 7646000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "139136000", "ebitda": "273059000", "netIncome": "17192000", "grossProfit": "456963000", "depreciation": "None", "totalRevenue": "1328211000", "costOfRevenue": "871248000", "interestIncome": "1687000", "incomeBeforeTax": "21253000", "interestExpense": "120199082", "operatingIncome": "124656000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "11898000", "reportedCurrency": "USD", "netInterestIncome": "-118091000", "nonInterestIncome": "None", "operatingExpenses": "332307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1846000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "871248000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133923000", "sellingGeneralAndAdministrative": "158494000", "netIncomeFromContinuingOperations": "9355000" }, "balance": { "goodwill": "25632000", "inventory": "32881000", "commonStock": "13515000", "currentDebt": "None", "investments": "None", "totalAssets": "7812504000", "longTermDebt": "7109676000", "shortTermDebt": "107758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "829329000", "reportedCurrency": "USD", "retainedEarnings": "-3963605000", "totalLiabilities": "8885846000", "otherCurrentAssets": "102407000", "totalCurrentAssets": "1386519000", "currentLongTermDebt": "51295000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "131409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6425985000", "currentAccountsPayable": "16919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7456530000", "totalShareholderEquity": "-1428085000", "capitalLeaseObligations": "295559000", "otherCurrentLiabilities": "1035199000", "totalCurrentLiabilities": "1195935000", "otherNonCurrentLiabilities": "299497000", "totalNonCurrentLiabilities": "7689911000", "cashAndShortTermInvestments": "1119822000", "commonStockSharesOutstanding": "417647000", "intangibleAssetsExcludingGoodwill": "829329000", "cashAndCashEquivalentsAtCarryingValue": "1119822000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17192000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "7646000", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "income_statement": { "revenue": 1232308000, "cost_of_revenue": 773166000, "gross_profit": 459142000, "ebit": 151865000, "ebitda": 282288000, "pretax_income": 32359000, "tax_provision": 4612000, "net_income": 32532000, "net_income_to_common": 32532000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1104161000, "total_current_assets": 1374048000, "total_assets": 7903733000, "short_term_debt": 76092000, "long_term_debt": 7138108000, "total_debt": 7214200000, "total_liabilities": 8850669000, "total_equity": -1325504000, "shares_outstanding": 417647000, "goodwill_and_intangibles": 925619000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121440, "ticker_id": 7153, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "151865000", "ebitda": "282288000", "netIncome": "32532000", "grossProfit": "459142000", "depreciation": "None", "totalRevenue": "1232308000", "costOfRevenue": "773166000", "interestIncome": "2876000", "incomeBeforeTax": "32359000", "interestExpense": "121589000", "operatingIncome": "144870000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4612000", "reportedCurrency": "USD", "netInterestIncome": "-118713000", "nonInterestIncome": "None", "operatingExpenses": "314272000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3424000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "773166000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130423000", "sellingGeneralAndAdministrative": "154950000", "netIncomeFromContinuingOperations": "27747000" }, "balance": { "goodwill": "81937000", "inventory": "33245000", "commonStock": "13515000", "currentDebt": "None", "investments": "None", "totalAssets": "7903733000", "longTermDebt": "7138108000", "shortTermDebt": "76092000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "843682000", "reportedCurrency": "USD", "retainedEarnings": "-3980797000", "totalLiabilities": "8850669000", "otherCurrentAssets": "109712000", "totalCurrentAssets": "1374048000", "currentLongTermDebt": "21610000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "126930000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6529685000", "currentAccountsPayable": "18802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7459183000", "totalShareholderEquity": "-1325504000", "capitalLeaseObligations": "299465000", "otherCurrentLiabilities": "1009064000", "totalCurrentLiabilities": "1134895000", "otherNonCurrentLiabilities": "295447000", "totalNonCurrentLiabilities": "7715774000", "cashAndShortTermInvestments": "1104161000", "commonStockSharesOutstanding": "417647000", "intangibleAssetsExcludingGoodwill": "843682000", "cashAndCashEquivalentsAtCarryingValue": "1104161000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32531999", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "6790000", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1232308000, "cost_of_revenue": 773166000, "gross_profit": 459142000, "research_and_development": 3424000, "selling_general_admin": 154950000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151865000, "depreciation_amortisation": 130423000, "ebitda": 282288000, "interest_expense": 121589000, "interest_income": null, "other_non_operating": null, "pretax_income": 32359000, "tax_provision": 4612000, "effective_tax_rate": null, "net_income": 32532000, "net_income_continuing_ops": 27747000, "net_income_to_common": 32532000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1104161000, "short_term_investments": null, "net_receivables": 126930000, "inventory": 33245000, "other_current_assets": null, "total_current_assets": 1374048000, "net_ppe": null, "goodwill": 81937000, "intangible_assets": 843682000, "goodwill_and_intangibles": 925619000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6529685000, "total_assets": 7903733000, "short_term_debt": 76092000, "accounts_payable": 18802000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1134895000, "long_term_debt": 7138108000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7715774000, "total_liabilities": 8850669000, "total_debt": 7214200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3980797000, "total_equity": -1325504000, "shares_outstanding": 417647000, "operating_cash_flow": null, "stock_based_compensation": 6790000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "151865000", "ebitda": "282288000", "netIncome": "32532000", "grossProfit": "459142000", "depreciation": "None", "totalRevenue": "1232308000", "costOfRevenue": "773166000", "interestIncome": "2876000", "incomeBeforeTax": "32359000", "interestExpense": "121589000", "operatingIncome": "144870000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4612000", "reportedCurrency": "USD", "netInterestIncome": "-118713000", "nonInterestIncome": "None", "operatingExpenses": "314272000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3424000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "773166000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130423000", "sellingGeneralAndAdministrative": "154950000", "netIncomeFromContinuingOperations": "27747000" }, "balance": { "goodwill": "81937000", "inventory": "33245000", "commonStock": "13515000", "currentDebt": "None", "investments": "None", "totalAssets": "7903733000", "longTermDebt": "7138108000", "shortTermDebt": "76092000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "843682000", "reportedCurrency": "USD", "retainedEarnings": "-3980797000", "totalLiabilities": "8850669000", "otherCurrentAssets": "109712000", "totalCurrentAssets": "1374048000", "currentLongTermDebt": "21610000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "126930000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6529685000", "currentAccountsPayable": "18802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7459183000", "totalShareholderEquity": "-1325504000", "capitalLeaseObligations": "299465000", "otherCurrentLiabilities": "1009064000", "totalCurrentLiabilities": "1134895000", "otherNonCurrentLiabilities": "295447000", "totalNonCurrentLiabilities": "7715774000", "cashAndShortTermInvestments": "1104161000", "commonStockSharesOutstanding": "417647000", "intangibleAssetsExcludingGoodwill": "843682000", "cashAndCashEquivalentsAtCarryingValue": "1104161000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32531999", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "6790000", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "income_statement": { "revenue": 1191018000, "cost_of_revenue": 778622000, "gross_profit": 412396000, "ebit": 84822000, "ebitda": 219194000, "pretax_income": -34949000, "tax_provision": 4963000, "net_income": -20274000, "net_income_to_common": -20274000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1147193000, "total_current_assets": 1429167000, "total_assets": 7985343000, "short_term_debt": 74004000, "long_term_debt": 7135825000, "total_debt": 7209829000, "total_liabilities": 8925307000, "total_equity": -1326460000, "shares_outstanding": 419712000, "goodwill_and_intangibles": 937151000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121441, "ticker_id": 7153, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84822000", "ebitda": "219194000", "netIncome": "-20274000", "grossProfit": "412396000", "depreciation": "None", "totalRevenue": "1191018000", "costOfRevenue": "778622000", "interestIncome": "3166000", "incomeBeforeTax": "-34949000", "interestExpense": "119771000", "operatingIncome": "96956000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4963000", "reportedCurrency": "USD", "netInterestIncome": "-118306000", "nonInterestIncome": "None", "operatingExpenses": "315440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1892000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "778622000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134372000", "sellingGeneralAndAdministrative": "156852000", "netIncomeFromContinuingOperations": "-39912000" }, "balance": { "goodwill": "82090000", "inventory": "32452000", "commonStock": "13515000", "currentDebt": "None", "investments": "None", "totalAssets": "7985343000", "longTermDebt": "7135825000", "shortTermDebt": "74004000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "855061000", "reportedCurrency": "USD", "retainedEarnings": "-4013329000", "totalLiabilities": "8925307000", "otherCurrentAssets": "102889000", "totalCurrentAssets": "1429167000", "currentLongTermDebt": "21597000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "146633000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6556176000", "currentAccountsPayable": "24794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7456440000", "totalShareholderEquity": "-1326460000", "capitalLeaseObligations": "299018000", "otherCurrentLiabilities": "507183000", "totalCurrentLiabilities": "1190864000", "otherNonCurrentLiabilities": "315299000", "totalNonCurrentLiabilities": "7734443000", "cashAndShortTermInvestments": "1147193000", "commonStockSharesOutstanding": "419712000", "intangibleAssetsExcludingGoodwill": "855061000", "cashAndCashEquivalentsAtCarryingValue": "1147193000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20274000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "6501000", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1191018000, "cost_of_revenue": 778622000, "gross_profit": 412396000, "research_and_development": 1892000, "selling_general_admin": 156852000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84822000, "depreciation_amortisation": 134372000, "ebitda": 219194000, "interest_expense": 119771000, "interest_income": null, "other_non_operating": null, "pretax_income": -34949000, "tax_provision": 4963000, "effective_tax_rate": null, "net_income": -20274000, "net_income_continuing_ops": -39912000, "net_income_to_common": -20274000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1147193000, "short_term_investments": null, "net_receivables": 146633000, "inventory": 32452000, "other_current_assets": null, "total_current_assets": 1429167000, "net_ppe": null, "goodwill": 82090000, "intangible_assets": 855061000, "goodwill_and_intangibles": 937151000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6556176000, "total_assets": 7985343000, "short_term_debt": 74004000, "accounts_payable": 24794000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1190864000, "long_term_debt": 7135825000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7734443000, "total_liabilities": 8925307000, "total_debt": 7209829000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4013329000, "total_equity": -1326460000, "shares_outstanding": 419712000, "operating_cash_flow": null, "stock_based_compensation": 6501000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84822000", "ebitda": "219194000", "netIncome": "-20274000", "grossProfit": "412396000", "depreciation": "None", "totalRevenue": "1191018000", "costOfRevenue": "778622000", "interestIncome": "3166000", "incomeBeforeTax": "-34949000", "interestExpense": "119771000", "operatingIncome": "96956000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4963000", "reportedCurrency": "USD", "netInterestIncome": "-118306000", "nonInterestIncome": "None", "operatingExpenses": "315440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1892000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "778622000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134372000", "sellingGeneralAndAdministrative": "156852000", "netIncomeFromContinuingOperations": "-39912000" }, "balance": { "goodwill": "82090000", "inventory": "32452000", "commonStock": "13515000", "currentDebt": "None", "investments": "None", "totalAssets": "7985343000", "longTermDebt": "7135825000", "shortTermDebt": "74004000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "855061000", "reportedCurrency": "USD", "retainedEarnings": "-4013329000", "totalLiabilities": "8925307000", "otherCurrentAssets": "102889000", "totalCurrentAssets": "1429167000", "currentLongTermDebt": "21597000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "146633000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6556176000", "currentAccountsPayable": "24794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7456440000", "totalShareholderEquity": "-1326460000", "capitalLeaseObligations": "299018000", "otherCurrentLiabilities": "507183000", "totalCurrentLiabilities": "1190864000", "otherNonCurrentLiabilities": "315299000", "totalNonCurrentLiabilities": "7734443000", "cashAndShortTermInvestments": "1147193000", "commonStockSharesOutstanding": "419712000", "intangibleAssetsExcludingGoodwill": "855061000", "cashAndCashEquivalentsAtCarryingValue": "1147193000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20274000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "6501000", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "income_statement": { "revenue": 1175133000, "cost_of_revenue": 742448000, "gross_profit": 432685000, "ebit": 138990000, "ebitda": 274844000, "pretax_income": 17552000, "tax_provision": 4862000, "net_income": 27257000, "net_income_to_common": 27257000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1120850000, "total_current_assets": 1357594000, "total_assets": 7994828000, "short_term_debt": 87910000, "long_term_debt": 7132126000, "total_debt": 7220036000, "total_liabilities": 8886059000, "total_equity": -1295409000, "shares_outstanding": 431919391, "goodwill_and_intangibles": 383271000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121443, "ticker_id": 7153, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "138990000", "ebitda": "274844000", "netIncome": "27257000", "grossProfit": "432685000", "depreciation": "None", "totalRevenue": "1175133000", "costOfRevenue": "742448000", "interestIncome": "3769000", "incomeBeforeTax": "17552000", "interestExpense": "123499000", "operatingIncome": "138585000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4862000", "reportedCurrency": "USD", "netInterestIncome": "-119730000", "nonInterestIncome": "None", "operatingExpenses": "294100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1469000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "742448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135854000", "sellingGeneralAndAdministrative": "140506000", "netIncomeFromContinuingOperations": "12690000" }, "balance": { "goodwill": "81979000", "inventory": "31977000", "commonStock": "14047000", "currentDebt": "None", "investments": "None", "totalAssets": "7994828000", "longTermDebt": "7132126000", "shortTermDebt": "87910000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "301292000", "reportedCurrency": "USD", "retainedEarnings": "-3993055000", "totalLiabilities": "8886059000", "otherCurrentAssets": "120453000", "totalCurrentAssets": "1357594000", "currentLongTermDebt": "34248000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84314000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6637234000", "currentAccountsPayable": "22117000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7474053000", "totalShareholderEquity": "-1295409000", "capitalLeaseObligations": "307679000", "otherCurrentLiabilities": "999119000", "totalCurrentLiabilities": "1142201000", "otherNonCurrentLiabilities": "320838000", "totalNonCurrentLiabilities": "7743858000", "cashAndShortTermInvestments": "1120850000", "commonStockSharesOutstanding": "431919391", "intangibleAssetsExcludingGoodwill": "301292000", "cashAndCashEquivalentsAtCarryingValue": "1120850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27257000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "6907000", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1175133000, "cost_of_revenue": 742448000, "gross_profit": 432685000, "research_and_development": 1469000, "selling_general_admin": 140506000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 138990000, "depreciation_amortisation": 135854000, "ebitda": 274844000, "interest_expense": 123499000, "interest_income": null, "other_non_operating": null, "pretax_income": 17552000, "tax_provision": 4862000, "effective_tax_rate": null, "net_income": 27257000, "net_income_continuing_ops": 12690000, "net_income_to_common": 27257000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1120850000, "short_term_investments": null, "net_receivables": 84314000, "inventory": 31977000, "other_current_assets": null, "total_current_assets": 1357594000, "net_ppe": null, "goodwill": 81979000, "intangible_assets": 301292000, "goodwill_and_intangibles": 383271000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6637234000, "total_assets": 7994828000, "short_term_debt": 87910000, "accounts_payable": 22117000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1142201000, "long_term_debt": 7132126000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7743858000, "total_liabilities": 8886059000, "total_debt": 7220036000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3993055000, "total_equity": -1295409000, "shares_outstanding": 431919391, "operating_cash_flow": null, "stock_based_compensation": 6907000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "138990000", "ebitda": "274844000", "netIncome": "27257000", "grossProfit": "432685000", "depreciation": "None", "totalRevenue": "1175133000", "costOfRevenue": "742448000", "interestIncome": "3769000", "incomeBeforeTax": "17552000", "interestExpense": "123499000", "operatingIncome": "138585000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4862000", "reportedCurrency": "USD", "netInterestIncome": "-119730000", "nonInterestIncome": "None", "operatingExpenses": "294100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1469000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "742448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135854000", "sellingGeneralAndAdministrative": "140506000", "netIncomeFromContinuingOperations": "12690000" }, "balance": { "goodwill": "81979000", "inventory": "31977000", "commonStock": "14047000", "currentDebt": "None", "investments": "None", "totalAssets": "7994828000", "longTermDebt": "7132126000", "shortTermDebt": "87910000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "301292000", "reportedCurrency": "USD", "retainedEarnings": "-3993055000", "totalLiabilities": "8886059000", "otherCurrentAssets": "120453000", "totalCurrentAssets": "1357594000", "currentLongTermDebt": "34248000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84314000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6637234000", "currentAccountsPayable": "22117000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7474053000", "totalShareholderEquity": "-1295409000", "capitalLeaseObligations": "307679000", "otherCurrentLiabilities": "999119000", "totalCurrentLiabilities": "1142201000", "otherNonCurrentLiabilities": "320838000", "totalNonCurrentLiabilities": "7743858000", "cashAndShortTermInvestments": "1120850000", "commonStockSharesOutstanding": "431919391", "intangibleAssetsExcludingGoodwill": "301292000", "cashAndCashEquivalentsAtCarryingValue": "1120850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27257000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "6907000", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "income_statement": { "revenue": 1159655000, "cost_of_revenue": 741665000, "gross_profit": 417990000, "ebit": 128124000, "ebitda": 262638000, "pretax_income": 6804000, "tax_provision": 8091000, "net_income": 21390000, "net_income_to_common": 21390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1149887000, "total_current_assets": 1386238000, "total_assets": 8014387000, "short_term_debt": 49642000, "long_term_debt": 7223046000, "total_debt": 7272688000, "total_liabilities": 8859850000, "total_equity": -1255907000, "shares_outstanding": 440745180, "goodwill_and_intangibles": 942637000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121444, "ticker_id": 7153, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128124000", "ebitda": "262638000", "netIncome": "21390000", "grossProfit": "417990000", "depreciation": "None", "totalRevenue": "1159655000", "costOfRevenue": "741665000", "interestIncome": "4293000", "incomeBeforeTax": "6804000", "interestExpense": "123296000", "operatingIncome": "123736000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "8091000", "reportedCurrency": "USD", "netInterestIncome": "-119003000", "nonInterestIncome": "None", "operatingExpenses": "294254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1934000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "741665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134514000", "sellingGeneralAndAdministrative": "144388000", "netIncomeFromContinuingOperations": "-1287000" }, "balance": { "goodwill": "81617000", "inventory": "31282000", "commonStock": "14047000", "currentDebt": "None", "investments": "None", "totalAssets": "8014387000", "longTermDebt": "7223046000", "shortTermDebt": "49642000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "861020000", "reportedCurrency": "USD", "retainedEarnings": "-4020312000", "totalLiabilities": "8859850000", "otherCurrentAssets": "108002000", "totalCurrentAssets": "1386238000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97067000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6628149000", "currentAccountsPayable": "22538000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7490935000", "totalShareholderEquity": "-1255907000", "capitalLeaseObligations": "267889000", "otherCurrentLiabilities": "969401000", "totalCurrentLiabilities": "1071529000", "otherNonCurrentLiabilities": "310988000", "totalNonCurrentLiabilities": "7788321000", "cashAndShortTermInvestments": "1149887000", "commonStockSharesOutstanding": "440745180", "intangibleAssetsExcludingGoodwill": "861020000", "cashAndCashEquivalentsAtCarryingValue": "1149887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21390000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "7057000", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1159655000, "cost_of_revenue": 741665000, "gross_profit": 417990000, "research_and_development": 1934000, "selling_general_admin": 144388000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128124000, "depreciation_amortisation": 134514000, "ebitda": 262638000, "interest_expense": 123296000, "interest_income": null, "other_non_operating": null, "pretax_income": 6804000, "tax_provision": 8091000, "effective_tax_rate": null, "net_income": 21390000, "net_income_continuing_ops": -1287000, "net_income_to_common": 21390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1149887000, "short_term_investments": null, "net_receivables": 97067000, "inventory": 31282000, "other_current_assets": null, "total_current_assets": 1386238000, "net_ppe": null, "goodwill": 81617000, "intangible_assets": 861020000, "goodwill_and_intangibles": 942637000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6628149000, "total_assets": 8014387000, "short_term_debt": 49642000, "accounts_payable": 22538000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1071529000, "long_term_debt": 7223046000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7788321000, "total_liabilities": 8859850000, "total_debt": 7272688000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4020312000, "total_equity": -1255907000, "shares_outstanding": 440745180, "operating_cash_flow": null, "stock_based_compensation": 7057000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "128124000", "ebitda": "262638000", "netIncome": "21390000", "grossProfit": "417990000", "depreciation": "None", "totalRevenue": "1159655000", "costOfRevenue": "741665000", "interestIncome": "4293000", "incomeBeforeTax": "6804000", "interestExpense": "123296000", "operatingIncome": "123736000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "8091000", "reportedCurrency": "USD", "netInterestIncome": "-119003000", "nonInterestIncome": "None", "operatingExpenses": "294254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1934000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "741665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134514000", "sellingGeneralAndAdministrative": "144388000", "netIncomeFromContinuingOperations": "-1287000" }, "balance": { "goodwill": "81617000", "inventory": "31282000", "commonStock": "14047000", "currentDebt": "None", "investments": "None", "totalAssets": "8014387000", "longTermDebt": "7223046000", "shortTermDebt": "49642000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "861020000", "reportedCurrency": "USD", "retainedEarnings": "-4020312000", "totalLiabilities": "8859850000", "otherCurrentAssets": "108002000", "totalCurrentAssets": "1386238000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97067000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6628149000", "currentAccountsPayable": "22538000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7490935000", "totalShareholderEquity": "-1255907000", "capitalLeaseObligations": "267889000", "otherCurrentLiabilities": "969401000", "totalCurrentLiabilities": "1071529000", "otherNonCurrentLiabilities": "310988000", "totalNonCurrentLiabilities": "7788321000", "cashAndShortTermInvestments": "1149887000", "commonStockSharesOutstanding": "440745180", "intangibleAssetsExcludingGoodwill": "861020000", "cashAndCashEquivalentsAtCarryingValue": "1149887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21390000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "7057000", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "income_statement": { "revenue": 1112407000, "cost_of_revenue": 710366000, "gross_profit": 402041000, "ebit": 128436000, "ebitda": 265234000, "pretax_income": 4244000, "tax_provision": 3694000, "net_income": 15170000, "net_income_to_common": 15170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1164076000, "total_current_assets": 1391641000, "total_assets": 8076183000, "short_term_debt": 52700000, "long_term_debt": 7323891000, "total_debt": 7376591000, "total_liabilities": 8929018000, "total_equity": -1282842000, "shares_outstanding": 439608169, "goodwill_and_intangibles": 953632000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121445, "ticker_id": 7153, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128436000", "ebitda": "265234000", "netIncome": "15170000", "grossProfit": "402041000", "depreciation": "None", "totalRevenue": "1112407000", "costOfRevenue": "710366000", "interestIncome": "4538000", "incomeBeforeTax": "4244000", "interestExpense": "125816000", "operatingIncome": "125350000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3694000", "reportedCurrency": "USD", "netInterestIncome": "-121278000", "nonInterestIncome": "None", "operatingExpenses": "276691000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "138000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "710366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136798000", "sellingGeneralAndAdministrative": "126955000", "netIncomeFromContinuingOperations": "550000" }, "balance": { "goodwill": "81460000", "inventory": "29649000", "commonStock": "14047000", "currentDebt": "None", "investments": "None", "totalAssets": "8076183000", "longTermDebt": "7323891000", "shortTermDebt": "52700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "872172000", "reportedCurrency": "USD", "retainedEarnings": "-4041702000", "totalLiabilities": "8929018000", "otherCurrentAssets": "113837000", "totalCurrentAssets": "1391641000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84079000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6684542000", "currentAccountsPayable": "13594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7610332000", "totalShareholderEquity": "-1282842000", "capitalLeaseObligations": "286441000", "otherCurrentLiabilities": "927771000", "totalCurrentLiabilities": "1021833000", "otherNonCurrentLiabilities": "313200000", "totalNonCurrentLiabilities": "7907185000", "cashAndShortTermInvestments": "1164076000", "commonStockSharesOutstanding": "439608169", "intangibleAssetsExcludingGoodwill": "872172000", "cashAndCashEquivalentsAtCarryingValue": "1164076000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15170000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "6903000", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1112407000, "cost_of_revenue": 710366000, "gross_profit": 402041000, "research_and_development": 138000, "selling_general_admin": 126955000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128436000, "depreciation_amortisation": 136798000, "ebitda": 265234000, "interest_expense": 125816000, "interest_income": null, "other_non_operating": null, "pretax_income": 4244000, "tax_provision": 3694000, "effective_tax_rate": null, "net_income": 15170000, "net_income_continuing_ops": 550000, "net_income_to_common": 15170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1164076000, "short_term_investments": null, "net_receivables": 84079000, "inventory": 29649000, "other_current_assets": null, "total_current_assets": 1391641000, "net_ppe": null, "goodwill": 81460000, "intangible_assets": 872172000, "goodwill_and_intangibles": 953632000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6684542000, "total_assets": 8076183000, "short_term_debt": 52700000, "accounts_payable": 13594000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1021833000, "long_term_debt": 7323891000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7907185000, "total_liabilities": 8929018000, "total_debt": 7376591000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4041702000, "total_equity": -1282842000, "shares_outstanding": 439608169, "operating_cash_flow": null, "stock_based_compensation": 6903000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "128436000", "ebitda": "265234000", "netIncome": "15170000", "grossProfit": "402041000", "depreciation": "None", "totalRevenue": "1112407000", "costOfRevenue": "710366000", "interestIncome": "4538000", "incomeBeforeTax": "4244000", "interestExpense": "125816000", "operatingIncome": "125350000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3694000", "reportedCurrency": "USD", "netInterestIncome": "-121278000", "nonInterestIncome": "None", "operatingExpenses": "276691000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "138000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "710366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136798000", "sellingGeneralAndAdministrative": "126955000", "netIncomeFromContinuingOperations": "550000" }, "balance": { "goodwill": "81460000", "inventory": "29649000", "commonStock": "14047000", "currentDebt": "None", "investments": "None", "totalAssets": "8076183000", "longTermDebt": "7323891000", "shortTermDebt": "52700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "872172000", "reportedCurrency": "USD", "retainedEarnings": "-4041702000", "totalLiabilities": "8929018000", "otherCurrentAssets": "113837000", "totalCurrentAssets": "1391641000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84079000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6684542000", "currentAccountsPayable": "13594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7610332000", "totalShareholderEquity": "-1282842000", "capitalLeaseObligations": "286441000", "otherCurrentLiabilities": "927771000", "totalCurrentLiabilities": "1021833000", "otherNonCurrentLiabilities": "313200000", "totalNonCurrentLiabilities": "7907185000", "cashAndShortTermInvestments": "1164076000", "commonStockSharesOutstanding": "439608169", "intangibleAssetsExcludingGoodwill": "872172000", "cashAndCashEquivalentsAtCarryingValue": "1164076000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15170000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "6903000", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "income_statement": { "revenue": 1093613000, "cost_of_revenue": 899340000, "gross_profit": 194273000, "ebit": -83219000, "ebitda": 61521000, "pretax_income": -212013000, "tax_provision": 14717000, "net_income": -205888000, "net_income_to_common": -205888000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1310715000, "total_current_assets": 1544292000, "total_assets": 8335072000, "short_term_debt": 54992000, "long_term_debt": 7472620000, "total_debt": 7527612000, "total_liabilities": 9175122000, "total_equity": -1287280000, "shares_outstanding": 437090258, "goodwill_and_intangibles": 969016000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121446, "ticker_id": 7153, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-83219000", "ebitda": "61521000", "netIncome": "-205888000", "grossProfit": "194273000", "depreciation": "None", "totalRevenue": "1093613000", "costOfRevenue": "899340000", "interestIncome": "5468000", "incomeBeforeTax": "-212013000", "interestExpense": "130145000", "operatingIncome": "-94383000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "14717000", "reportedCurrency": "USD", "netInterestIncome": "-124677000", "nonInterestIncome": "None", "operatingExpenses": "288656000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1210264", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "899340000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144740000", "sellingGeneralAndAdministrative": "129351000", "netIncomeFromContinuingOperations": "-226730000" }, "balance": { "goodwill": "81582000", "inventory": "29427000", "commonStock": "14047000", "currentDebt": "None", "investments": "None", "totalAssets": "8335072000", "longTermDebt": "7472620000", "shortTermDebt": "54992000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "887434000", "reportedCurrency": "USD", "retainedEarnings": "-4056872000", "totalLiabilities": "9175122000", "otherCurrentAssets": "111715000", "totalCurrentAssets": "1544292000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6790780000", "currentAccountsPayable": "11752000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7768944000", "totalShareholderEquity": "-1287280000", "capitalLeaseObligations": "296324000", "otherCurrentLiabilities": "598453000", "totalCurrentLiabilities": "1103620000", "otherNonCurrentLiabilities": "322591000", "totalNonCurrentLiabilities": "8071502000", "cashAndShortTermInvestments": "1310715000", "commonStockSharesOutstanding": "437090258", "intangibleAssetsExcludingGoodwill": "887434000", "cashAndCashEquivalentsAtCarryingValue": "1310715000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-205888000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "8244999", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1093613000, "cost_of_revenue": 899340000, "gross_profit": 194273000, "research_and_development": 1210264, "selling_general_admin": 129351000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -83219000, "depreciation_amortisation": 144740000, "ebitda": 61521000, "interest_expense": 130145000, "interest_income": null, "other_non_operating": null, "pretax_income": -212013000, "tax_provision": 14717000, "effective_tax_rate": null, "net_income": -205888000, "net_income_continuing_ops": -226730000, "net_income_to_common": -205888000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1310715000, "short_term_investments": null, "net_receivables": 92435000, "inventory": 29427000, "other_current_assets": null, "total_current_assets": 1544292000, "net_ppe": null, "goodwill": 81582000, "intangible_assets": 887434000, "goodwill_and_intangibles": 969016000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6790780000, "total_assets": 8335072000, "short_term_debt": 54992000, "accounts_payable": 11752000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1103620000, "long_term_debt": 7472620000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8071502000, "total_liabilities": 9175122000, "total_debt": 7527612000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4056872000, "total_equity": -1287280000, "shares_outstanding": 437090258, "operating_cash_flow": null, "stock_based_compensation": 8244999, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-83219000", "ebitda": "61521000", "netIncome": "-205888000", "grossProfit": "194273000", "depreciation": "None", "totalRevenue": "1093613000", "costOfRevenue": "899340000", "interestIncome": "5468000", "incomeBeforeTax": "-212013000", "interestExpense": "130145000", "operatingIncome": "-94383000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "14717000", "reportedCurrency": "USD", "netInterestIncome": "-124677000", "nonInterestIncome": "None", "operatingExpenses": "288656000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1210264", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "899340000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144740000", "sellingGeneralAndAdministrative": "129351000", "netIncomeFromContinuingOperations": "-226730000" }, "balance": { "goodwill": "81582000", "inventory": "29427000", "commonStock": "14047000", "currentDebt": "None", "investments": "None", "totalAssets": "8335072000", "longTermDebt": "7472620000", "shortTermDebt": "54992000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "887434000", "reportedCurrency": "USD", "retainedEarnings": "-4056872000", "totalLiabilities": "9175122000", "otherCurrentAssets": "111715000", "totalCurrentAssets": "1544292000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6790780000", "currentAccountsPayable": "11752000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7768944000", "totalShareholderEquity": "-1287280000", "capitalLeaseObligations": "296324000", "otherCurrentLiabilities": "598453000", "totalCurrentLiabilities": "1103620000", "otherNonCurrentLiabilities": "322591000", "totalNonCurrentLiabilities": "8071502000", "cashAndShortTermInvestments": "1310715000", "commonStockSharesOutstanding": "437090258", "intangibleAssetsExcludingGoodwill": "887434000", "cashAndCashEquivalentsAtCarryingValue": "1310715000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-205888000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "8244999", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "income_statement": { "revenue": 1017215000, "cost_of_revenue": 632677000, "gross_profit": 384538000, "ebit": 96354000, "ebitda": 237022000, "pretax_income": -34774000, "tax_provision": 2021000, "net_income": -16303000, "net_income_to_common": -16303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1417998000, "total_current_assets": 1673824000, "total_assets": 8713850000, "short_term_debt": 53873000, "long_term_debt": 7768815000, "total_debt": 7822688000, "total_liabilities": 9372390000, "total_equity": -1121654000, "shares_outstanding": 437090258, "goodwill_and_intangibles": 1072930000 }, "cash_flow": { "operating_cash_flow": 269992000, "capital_expenditure": 0, "free_cash_flow": 269992000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121448, "ticker_id": 7153, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96354000", "ebitda": "237022000", "netIncome": "-16303000", "grossProfit": "384538000", "depreciation": "None", "totalRevenue": "1017215000", "costOfRevenue": "632677000", "interestIncome": "6064000", "incomeBeforeTax": "-34774000", "interestExpense": "132225000", "operatingIncome": "94702000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2021000", "reportedCurrency": "USD", "netInterestIncome": "-126161000", "nonInterestIncome": "None", "operatingExpenses": "289836000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "632677000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140668000", "sellingGeneralAndAdministrative": "130447000", "netIncomeFromContinuingOperations": "-36795000" }, "balance": { "goodwill": "81385000", "inventory": "28106000", "commonStock": "14047000", "currentDebt": "None", "investments": "None", "totalAssets": "8713850000", "longTermDebt": "7768815000", "shortTermDebt": "53873000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "991545000", "reportedCurrency": "USD", "retainedEarnings": "-3850984000", "totalLiabilities": "9372390000", "otherCurrentAssets": "131003000", "totalCurrentAssets": "1673824000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96717000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7040026000", "currentAccountsPayable": "12458000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5758281000", "shortLongTermDebtTotal": "8065044000", "totalShareholderEquity": "-1121654000", "capitalLeaseObligations": "296229000", "otherCurrentLiabilities": "933941000", "totalCurrentLiabilities": "1011617000", "otherNonCurrentLiabilities": "312622000", "totalNonCurrentLiabilities": "8360773000", "cashAndShortTermInvestments": "1417998000", "commonStockSharesOutstanding": "437090258", "intangibleAssetsExcludingGoodwill": "991545000", "cashAndCashEquivalentsAtCarryingValue": "1417998000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16303000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "269992000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "7555000", "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": "134996000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1017215000, "cost_of_revenue": 632677000, "gross_profit": 384538000, "research_and_development": 0, "selling_general_admin": 130447000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96354000, "depreciation_amortisation": 140668000, "ebitda": 237022000, "interest_expense": 132225000, "interest_income": null, "other_non_operating": null, "pretax_income": -34774000, "tax_provision": 2021000, "effective_tax_rate": null, "net_income": -16303000, "net_income_continuing_ops": -36795000, "net_income_to_common": -16303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1417998000, "short_term_investments": null, "net_receivables": 96717000, "inventory": 28106000, "other_current_assets": null, "total_current_assets": 1673824000, "net_ppe": null, "goodwill": 81385000, "intangible_assets": 991545000, "goodwill_and_intangibles": 1072930000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7040026000, "total_assets": 8713850000, "short_term_debt": 53873000, "accounts_payable": 12458000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1011617000, "long_term_debt": 7768815000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8360773000, "total_liabilities": 9372390000, "total_debt": 7822688000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3850984000, "total_equity": -1121654000, "shares_outstanding": 437090258, "operating_cash_flow": 269992000, "stock_based_compensation": 7555000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 269992000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96354000", "ebitda": "237022000", "netIncome": "-16303000", "grossProfit": "384538000", "depreciation": "None", "totalRevenue": "1017215000", "costOfRevenue": "632677000", "interestIncome": "6064000", "incomeBeforeTax": "-34774000", "interestExpense": "132225000", "operatingIncome": "94702000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2021000", "reportedCurrency": "USD", "netInterestIncome": "-126161000", "nonInterestIncome": "None", "operatingExpenses": "289836000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "632677000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140668000", "sellingGeneralAndAdministrative": "130447000", "netIncomeFromContinuingOperations": "-36795000" }, "balance": { "goodwill": "81385000", "inventory": "28106000", "commonStock": "14047000", "currentDebt": "None", "investments": "None", "totalAssets": "8713850000", "longTermDebt": "7768815000", "shortTermDebt": "53873000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "991545000", "reportedCurrency": "USD", "retainedEarnings": "-3850984000", "totalLiabilities": "9372390000", "otherCurrentAssets": "131003000", "totalCurrentAssets": "1673824000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96717000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7040026000", "currentAccountsPayable": "12458000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5758281000", "shortLongTermDebtTotal": "8065044000", "totalShareholderEquity": "-1121654000", "capitalLeaseObligations": "296229000", "otherCurrentLiabilities": "933941000", "totalCurrentLiabilities": "1011617000", "otherNonCurrentLiabilities": "312622000", "totalNonCurrentLiabilities": "8360773000", "cashAndShortTermInvestments": "1417998000", "commonStockSharesOutstanding": "437090258", "intangibleAssetsExcludingGoodwill": "991545000", "cashAndCashEquivalentsAtCarryingValue": "1417998000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16303000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "269992000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "7555000", "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": "134996000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "income_statement": { "revenue": 947939000, "cost_of_revenue": 602341000, "gross_profit": 345598000, "ebit": 71292000, "ebitda": 207821000, "pretax_income": -52219000, "tax_provision": -1075000, "net_income": -23441000, "net_income_to_common": -23441000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1432439000, "total_current_assets": 1684090000, "total_assets": 8880319000, "short_term_debt": 154402000, "long_term_debt": 7767281000, "total_debt": 7921683000, "total_liabilities": 9502895000, "total_equity": -1105257000, "shares_outstanding": 436786079, "goodwill_and_intangibles": 1088266000 }, "cash_flow": { "operating_cash_flow": 281919000, "capital_expenditure": 0, "free_cash_flow": 281919000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121449, "ticker_id": 7153, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:50.149783+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71292000", "ebitda": "207821000", "netIncome": "-23441000", "grossProfit": "345598000", "depreciation": "None", "totalRevenue": "947939000", "costOfRevenue": "602341000", "interestIncome": "4979000", "incomeBeforeTax": "-52219000", "interestExpense": "124501000", "operatingIncome": "64285000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1075000", "reportedCurrency": "USD", "netInterestIncome": "-119522000", "nonInterestIncome": "None", "operatingExpenses": "281313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "602341000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136529000", "sellingGeneralAndAdministrative": "118325000", "netIncomeFromContinuingOperations": "-51144000" }, "balance": { "goodwill": "81301000", "inventory": "26663000", "commonStock": "14047000", "currentDebt": "None", "investments": "None", "totalAssets": "8880319000", "longTermDebt": "7767281000", "shortTermDebt": "154402000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1006965000", "reportedCurrency": "USD", "retainedEarnings": "-3834681000", "totalLiabilities": "9502895000", "otherCurrentAssets": "135567000", "totalCurrentAssets": "1684090000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89421000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7196229000", "currentAccountsPayable": "11091000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8175390000", "totalShareholderEquity": "-1105257000", "capitalLeaseObligations": "308109000", "otherCurrentLiabilities": "980561000", "totalCurrentLiabilities": "1155482000", "otherNonCurrentLiabilities": "288643000", "totalNonCurrentLiabilities": "8347413000", "cashAndShortTermInvestments": "1432439000", "commonStockSharesOutstanding": "436786079", "intangibleAssetsExcludingGoodwill": "1006965000", "cashAndCashEquivalentsAtCarryingValue": "1432439000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23441000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "281919000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "8861000", "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": "136529000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 947939000, "cost_of_revenue": 602341000, "gross_profit": 345598000, "research_and_development": 0, "selling_general_admin": 118325000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71292000, "depreciation_amortisation": 136529000, "ebitda": 207821000, "interest_expense": 124501000, "interest_income": null, "other_non_operating": null, "pretax_income": -52219000, "tax_provision": -1075000, "effective_tax_rate": null, "net_income": -23441000, "net_income_continuing_ops": -51144000, "net_income_to_common": -23441000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1432439000, "short_term_investments": null, "net_receivables": 89421000, "inventory": 26663000, "other_current_assets": null, "total_current_assets": 1684090000, "net_ppe": null, "goodwill": 81301000, "intangible_assets": 1006965000, "goodwill_and_intangibles": 1088266000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7196229000, "total_assets": 8880319000, "short_term_debt": 154402000, "accounts_payable": 11091000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1155482000, "long_term_debt": 7767281000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8347413000, "total_liabilities": 9502895000, "total_debt": 7921683000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3834681000, "total_equity": -1105257000, "shares_outstanding": 436786079, "operating_cash_flow": 281919000, "stock_based_compensation": 8861000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 281919000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71292000", "ebitda": "207821000", "netIncome": "-23441000", "grossProfit": "345598000", "depreciation": "None", "totalRevenue": "947939000", "costOfRevenue": "602341000", "interestIncome": "4979000", "incomeBeforeTax": "-52219000", "interestExpense": "124501000", "operatingIncome": "64285000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1075000", "reportedCurrency": "USD", "netInterestIncome": "-119522000", "nonInterestIncome": "None", "operatingExpenses": "281313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "602341000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136529000", "sellingGeneralAndAdministrative": "118325000", "netIncomeFromContinuingOperations": "-51144000" }, "balance": { "goodwill": "81301000", "inventory": "26663000", "commonStock": "14047000", "currentDebt": "None", "investments": "None", "totalAssets": "8880319000", "longTermDebt": "7767281000", "shortTermDebt": "154402000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1006965000", "reportedCurrency": "USD", "retainedEarnings": "-3834681000", "totalLiabilities": "9502895000", "otherCurrentAssets": "135567000", "totalCurrentAssets": "1684090000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89421000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7196229000", "currentAccountsPayable": "11091000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8175390000", "totalShareholderEquity": "-1105257000", "capitalLeaseObligations": "308109000", "otherCurrentLiabilities": "980561000", "totalCurrentLiabilities": "1155482000", "otherNonCurrentLiabilities": "288643000", "totalNonCurrentLiabilities": "8347413000", "cashAndShortTermInvestments": "1432439000", "commonStockSharesOutstanding": "436786079", "intangibleAssetsExcludingGoodwill": "1006965000", "cashAndCashEquivalentsAtCarryingValue": "1432439000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23441000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "281919000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "8861000", "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": "136529000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "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" ] } } }